MERRILL LYNCH MORTGAGE INVESTORS INC
424B2, 1999-04-16
ASSET-BACKED SECURITIES
Previous: HARTFORD LIFE INSURANCE CO SEPARATE ACCOUNT SEVEN, N-4/A, 1999-04-16
Next: CABLE TV FUND 14-A LTD, 8-K, 1999-04-16




   
The  information  in this  prospectus  supplement  is subject to  completion  or
amendment.  We have filed a registration  statement relating to these securities
with the Securities and Exchange  Commission.  No one may sell these securities,
or accept offers to buy, without the delivery of a final  prospectus  supplement
and  accompanying  prospectus.  This prospectus  supplement and the accompanying
prospectus are not an offer to sell or a  solicitation  of an offer to buy these
securities,  nor may anyone sell these  securities in any state in which such an
offer,  solicitation or sale would be unlawful,  prior to the  registration  and
qualification of these securities under the securities laws of that state.
    
                   SUBJECT TO COMPLETION, DATED APRIL 14, 1999

PROSPECTUS SUPPLEMENT DATED APRIL __, 1999
TO PROSPECTUS DATED MARCH 23, 1999

                                  $500,000,000

                         [PROVIDIAN NATIONAL BANK LOGO]

                    PROVIDIAN HOME EQUITY LOAN TRUST 1999-1,
     PROVIDIAN HOME EQUITY LOAN ASSET BACKED CERTIFICATES, SERIES 1999-PNB1

                             PROVIDIAN NATIONAL BANK
                             TRANSFEROR AND SERVICER

                     MERRILL LYNCH MORTGAGE INVESTORS, INC.
                                    DEPOSITOR
<TABLE>
<CAPTION>
<S>                          <C>
                             THE TRUST
  BEFORE YOU DECIDE TO       o     will issue the certificates.
  INVEST, READ THIS          o     will make payments on the certificates primarily from collections on a pool of
  PROSPECTUS SUPPLEMENT            variable rate revolving home equity loans made under account agreements the balances
  AND THE PROSPECTUS,              of which have been assigned to the trust.
  ESPECIALLY THE RISK        THE CERTIFICATES
  FACTORS BEGINNING ON       o     will accrue interest at a certificate rate, which will adjust monthly, based on
  PAGE S-20 HEREIN AND ON          one-month LIBOR plus a fixed margin, subject to the maximum rate described herein.
  PAGE 13 OF THE             o     currently have no trading market.
  PROSPECTUS.                o     are not deposits and are not insured or guaranteed by any governmental agency.
                             CREDIT ENHANCEMENT
  The certificates will be   o     A certificate guaranty insurance policy issued by MBIA Insurance Corporation, which
  obligations of the trust         will protect holders of the certificates against certain shortfalls in amounts due to
  only.  The certificates          be distributed at the times and to the extent described herein;
  and the assets of the                                            [MBIA LOGO]
  trust will not be          o     Subordination of an interest retained by the Transferor to the limited extent
  obligations of Providian         described herein; and
  National Bank, Merrill     o     Overcollateralization resulting from the application of excess interest, as described
  Lynch Mortgage                   herein.
  Investors, Inc., or any
  of their respective
  affiliates.
</TABLE>
______________
         NEITHER THE SECURITIES AND EXCHANGE COMMISSION NOR ANY STATE SECURITIES
COMMISSION  HAS APPROVED THE  CERTIFICATES  OR DETERMINED  THAT THIS  PROSPECTUS
SUPPLEMENT OR THE  PROSPECTUS IS ACCURATE OR COMPLETE.  IT IS ILLEGAL FOR ANYONE
TO TELL YOU OTHERWISE.

<TABLE>
<CAPTION>
                                                          PRICE TO               UNDERWRITING              PROCEEDS TO
                                                          PUBLIC(1)                DISCOUNT              THE DEPOSITOR(2)
                                                         -----------             ------------            ----------------
<S>                                                      <C>                     <C>                     <C>

     Per certificate.................................              %                       %                         %
     Total...........................................     $                        $                         $        
</TABLE>

(1) Plus accrued  interest,  if any, from the date the  certificates are issued.
(2) Before deducting expenses, estimated to be approximately $ .

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

   Merrill Lynch, Pierce, Fenner & Smith Incorporated and NationsBanc Montgomery
Securities LLC are acting as underwriters for the issuance of the  certificates.
Delivery  of the  certificates  is  expected to be made in book entry form on or
about April  , 1999. The  certificates  will be offered in the United States and
Europe.

                              --------------------
MERRILL LYNCH & CO.

                                           NATIONSBANC MONTGOMERY SECURITIES LLC

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


<PAGE>
      IMPORTANT NOTICE ABOUT INFORMATION IN THIS PROSPECTUS SUPPLEMENT AND
                           THE ACCOMPANYING PROSPECTUS

   We  tell  you  about  the   certificates  in  two  separate   documents  that
progressively  provide  more  detail:  (i) the  accompanying  prospectus,  which
provides general information, some of which may not apply to a particular series
of  certificates,  including your series;  and (ii) this prospectus  supplement,
which  describes the specific  terms of your series of  certificates  and may be
different from the information in the prospectus.

   If the terms of your series of  certificates  vary  between  this  prospectus
supplement  and the  prospectus,  you  should  rely on the  information  in this
prospectus supplement.

   We  include  cross-references  in  this  prospectus  supplement  and  in  the
accompanying  prospectus  to  captions  in these  materials  where  you can find
further  related  discussions.  The following Table of Contents and the Table of
Contents  included  in the  accompanying  prospectus  provide the pages on which
these captions can be found.

   You can find a listing  of the pages  where  capitalized  terms  used in this
prospectus  supplement are defined under the caption "Index of Principal  Terms"
beginning  on page S-66 in this  prospectus  supplement  and  under the  caption
"Index  of  Principal  Definitions"  beginning  on page 103 in the  accompanying
prospectus.

   The  depositor's  principal  offices are located at 250 Vesey  Street,  World
Financial Center, North Tower, New York, New York 10281 and its telephone number
is (212) 449-1000.

<PAGE>
                                TABLE OF CONTENTS

                                                     Page
                                                     ----

SUMMARY OF TERMS......................................S-5
RISK FACTORS.........................................S-22
THE HOME EQUITY LOAN POOL............................S-27
     General.........................................S-27
     The Initial Home Equity Loans...................S-27
     Conveyance of Subsequent Home Equity Loans......S-33
THE TRANSFEROR AND SERVICER..........................S-34
     General.........................................S-34
     Loan Origination................................S-34
     Collections.....................................S-35
     Underwriting Criteria...........................S-35
     Home Protection.................................S-36
     Delinquency and Loss Experience.................S-36
PREPAYMENT AND YIELD CONSIDERATIONS..................S-38
     General.........................................S-38
     Weighted Average Life of the Certificates.......S-39
DESCRIPTION OF THE CERTIFICATES......................S-42
     General.........................................S-42
     Payments on Home Equity Loans; Deposits to Collection
       and Certificate Accounts .....................S-43
     Allocations and Collections.....................S-44
     Distributions on the Certificates...............S-46
         Application of Certificate Interest
          Collections ...............................S-46
         Certificate Rate............................S-47
         Calculation of One-Month LIBOR..............S-47
         Transferor Collections......................S-48
         Principal Payments from Principal CollectionsS-48
     Rapid Amortization Events.......................S-49
     The Certificate Insurance Policy................S-50
         The Certificate Insurer.....................S-50
         The Policy..................................S-52
     Limited Subordination of the Transferor's
       Interest .....................................S-54
     Overcollateralization...........................S-54
     Reports to Holders of the Certificates..........S-55
     Transfer of Home Equity Loans...................S-56
     Amendments to Account Agreements................S-57
     Consent to Senior Liens.........................S-57
     Optional Retransfers of Home Equity Loans
       to the Transferor ............................S-57
     Servicing and Hazard Insurance..................S-58
     Realization Upon Defaulted Home Equity Loans....S-58
     Servicing and Other Compensation and
       Payment of Expenses ..........................S-58
     Termination; Retirement of the Certificates.....S-59
     Miscellaneous...................................S-59
     Registration of the Certificates................S-59
     DTC and Year 2000 Compliance....................S-62
     The Trustee.....................................S-62
     Certain Activities..............................S-62
CERTAIN FEDERAL INCOME TAX CONSIDERATIONS............S-63
STATE TAXES..........................................S-65
ERISA CONSIDERATIONS.................................S-66
     General.........................................S-66
     Availability of Exemptions for Certificates.....S-66
     Review by Plan Fiduciaries......................S-67
USE OF PROCEEDS......................................S-67
LEGAL INVESTMENT CONSIDERATIONS......................S-67
UNDERWRITING.........................................S-67
EXPERTS..............................................S-68
LEGAL MATTERS........................................S-68
CERTIFICATE RATING...................................S-68
INDEX OF PRINCIPAL TERMS.............................S-70
ANNEX I.............................................A-I-1


<PAGE>
                                SUMMARY OF TERMS

   The  following  is  qualified  in its  entirety by  reference to the detailed
information   appearing   elsewhere  in  this  Prospectus   Supplement  and  the
accompanying Prospectus. Capitalized terms used herein but not otherwise defined
have the meanings  assigned to them in the Prospectus.  Reference is made to the
Index of Principal  Terms herein  beginning on page S-66 for the location of the
definition  of certain  capitalized  terms used  herein,  and in the  Prospectus
beginning on page 103 therein for the  location  therein of the  definitions  of
certain capitalized terms used herein.

SECURITIES OFFERED                       Providian Home Equity Loan Asset Backed
                                           Certificates,  Series  1999-PNB1 (the
                                           "CERTIFICATES").

ISSUER OF THE CERTIFICATES               Providian Home Equity Loan Trust 1999-1
                                           (the "TRUST").

DEPOSITOR                                Merrill Lynch Mortgage Investors, Inc.,
                                           a   Delaware    corporation   and   a
                                           wholly-owned,     limited     purpose
                                           subsidiary of Merrill Lynch  Mortgage
                                           Capital Inc., which is a wholly-owned
                                           indirect  subsidiary of Merrill Lynch
                                           & Co.,  Inc. The Depositor is also an
                                           affiliate of Merrill  Lynch,  Pierce,
                                           Fenner & Smith  Incorporated,  one of
                                           the Underwriters.  The Depositor will
                                           acquire the variable  rate  revolving
                                           home    equity    loans    from   the
                                           Transferor,  and  will  transfer  and
                                           assign  them to the Trust in exchange
                                           for the Certificates.

TRANSFEROR
  AND SERVICER                          Providian   National  Bank,  a  national
                                           banking association.

TRUSTEE                                 Bankers   Trust   Company,  a  New  York
                                           banking corporation.

AGREEMENT                               The  Trust  will  issue the Certificates
                                           pursuant to a Pooling  and  Servicing
                                           Agreement (the "AGREEMENT")  dated as
                                           of April 1, 1999 among the Depositor,
                                           the Transferor,  the Servicer and the
                                           Trustee.  The Trust  will also  issue
                                           the  Transferor's  Interest  (defined
                                           herein), which is not offered hereby.

STATISTICAL CALCULATION DATE            The  close  of  business on February 28,
                                           1999.

INITIAL CUT-OFF DATE AND
  CLOSING DATE                          On or about April  , 1999.

DESCRIPTION OF THE
  CERTIFICATES                          The Certificates represent an  undivided
                                           interest  in  the  Trust  Fund.  Each
                                           Certificate  represents  the right to
                                           receive monthly  payments of interest
                                           at the variable rate described  below
                                           (the "CERTIFICATE RATE") and payments
                                           of  principal at the times and to the
                                           extent  provided  below.  The Trustee
                                           will   make   distributions   on  the
                                           Certificates  on the 25th day of each
                                           month  or,  if  such  day  is  not  a
                                           Business Day, on the next  succeeding
                                           Business Day (each,  a  "DISTRIBUTION
                                           DATE"), beginning in June 1999, in an
                                           amount   equal   to   each   holder's
                                           Percentage Interest multiplied by the
                                           amount     distributed     on     the
                                           Certificates  on  such   Distribution
                                           Date.

                                        The  initial   principal  balance of the
                                           Certificates   will  be  $500,000,000
                                           (the "ORIGINAL  CERTIFICATE PRINCIPAL
                                           BALANCE").  The  aggregate  principal
                                           balance of the Certificates as of any
                                           date   will   equal   the    Original
                                           Certificate  Principal  Balance minus
                                           the   aggregate    amount    actually
                                           distributed     as    principal    to
                                           Certificateholders  (the "CERTIFICATE
                                           PRINCIPAL   BALANCE").   The   amount
                                           distributed   as   principal  to  the
                                           Certificateholders    will    include
                                           Certificate Interest Collections paid
                                           as Accelerated Principal Distribution
                                           Amounts.   See  "Description  of  the
                                           Certificates" herein and "Description
                                           of the Securities" in the Prospectus.

                                         The   aggregate  undivided  interest in
                                           the  Trust  Fund  represented  by the
                                           Certificates  as of the Closing  Date
                                           will    equal    $500,000,000    (the
                                           "ORIGINAL  INVESTED  AMOUNT"),  which
                                           represents  approximately  87.54%  of
                                           the Statistical Calculation Date Pool
                                           Balance.

                                         After  the  Closing Date, the "INVESTED
                                           AMOUNT" with respect to any date will
                                           equal:

                                           o   the  Original   Invested   Amount
                                               minus

                                           o   the  sum  of  (i)  the  total  of
                                               Principal Collections  previously
                                               distributed to Certificateholders
                                               (other than any such  collections
                                               applied  to  reimburse   Investor
                                               Loss Amounts), (ii) the Aggregate
                                               Investor  Loss  Amount as of such
                                               date  and  (iii)  the   aggregate
                                               amount     of     any      Excess
                                               Overcollateralization     Amounts
                                               released   on  or   before   such
                                               Distribution Date.

                                         As   of   any  date,   the   "AGGREGATE
                                           INVESTOR    LOSS   AMOUNT"   is   the
                                           aggregate  amount  of  Investor  Loss
                                           Amounts  for all  prior  Distribution
                                           Dates  during the  Managed  and Rapid
                                           Amortization    Periods   that   were
                                           previously        allocated        to
                                           Certificateholders,  exclusive of any
                                           Investor  Loss  Amounts (or  portions
                                           thereof)    reallocated    on    such
                                           Distribution  Dates in  reduction  of
                                           the    Transferor's    Interest    as
                                           described   below  under   "--Limited
                                           Subordination   of  the  Transferor's
                                           Interest."

                                         As  to   any   Distribution  Date,  the
                                           "EXCESS OVERCOLLATERALIZATION AMOUNT"
                                           will be the amount,  if any, by which
                                           the Overcollateralization  Amount for
                                           such  Distribution  Date  exceeds the
                                           Required Overcollateralization Amount
                                           for such Distribution Date.

                                         As  to   any   Distribution  Date,  the
                                           "OVERCOLLATERALIZATION  AMOUNT"  will
                                           be  the   excess,   if  any,  of  the
                                           Invested  Amount over the Certificate
                                           Principal    Balance   as   of   such
                                           Distribution   Date   (after   giving
                                           effect   to   the   distribution   of
                                           principal on such  Distribution  Date
                                           (other than any Accelerated Principal
                                           Distribution     Amount)    to    the
                                           Certificateholders).

                                         The    Transferor     will   hold   the
                                           remaining   undivided  interest  (the
                                           "TRANSFEROR'S INTEREST") in the Trust
                                           Fund. The Transferor's Interest as of
                                           any date will equal the Pool  Balance
                                           minus the Invested  Amount,  and will
                                           initially equal approximately  12.46%
                                           of the Statistical  Calculation  Date
                                           Pool Balance.

CERTIFICATE RATE                         As to any  Distribution  Date, the  per
                                           annum rate equal to  One-Month  LIBOR
                                           on  the  second  LIBOR  Business  Day
                                           before  the  preceding   Distribution
                                           Date  (or  as  of  the  second  LIBOR
                                           Business  Day before the Closing Date
                                           in the case of the first Distribution
                                           Date) plus    %, subject to a maximum
                                           Alternate  Certificate Rate described
                                           under     "Description     of     the
                                           Certificates--Distributions   on  the
                                           Certificates" herein.

DENOMINATIONS                            The   Certificates  will be issuable in
                                            minimum denominations of $1,000. The
                                            interest in the Trust Fund evidenced
                                            by a  Certificate  (the  "PERCENTAGE
                                            INTEREST") will equal the percentage
                                            derived  by  dividing   the  initial
                                            principal     balance     of    such
                                            Certificate    by    the    Original
                                            Certificate Principal Balance.

THE TRUST FUND                           The property of the  Trust (the  "TRUST
                                           FUND") will consist  primarily of the
                                           variable rate  revolving  home equity
                                           loans transferred by the Depositor to
                                           the  Trust on the  Closing  Date (the
                                           "INITIAL  HOME  EQUITY   LOANS")  and
                                           certain   additional   variable  rate
                                           revolving     home    equity    loans
                                           transferred  by the Transferor to the
                                           Trust Fund after the Closing Date and
                                           prior  to the  end  of the  Revolving
                                           Period (the  "SUBSEQUENT  HOME EQUITY
                                           LOANS"). The term "HOME EQUITY LOANS"
                                           as used in this Prospectus Supplement
                                           refers  collectively  to the  Initial
                                           Home Equity Loans and any  Subsequent
                                           Home  Equity  Loans.  See  "The  Home
                                           Equity Loan Pool" herein.

                                         The  "SUBSEQUENT SELECTION DATE" is the
                                           related   date   as  of   which   any
                                           Subsequent   Home  Equity  Loans  are
                                           selected   by  the   Transferor   for
                                           inclusion    in   the   Trust.    The
                                           "SUBSEQUENT   CUT-OFF  DATE"  is  the
                                           related   date   as  of   which   any
                                           Subsequent   Home  Equity  Loans  are
                                           transferred to the Trust.

                                         The   term   "CUT-OFF  DATE" as used in
                                           this Prospectus  Supplement refers to
                                           the  Initial  Cut-off  Date  for  the
                                           Initial  Home  Equity  Loans  and the
                                           applicable  Subsequent  Cut-off  Date
                                           for any Subsequent Home Equity Loans.

                                         The   Trust   will  also   include  any
                                           advances relating to each Home Equity
                                           Loan  made  pursuant  to the  related
                                           Account   Agreement  (an  "ADDITIONAL
                                           BALANCE")   at  any  time  after  the
                                           Initial  Cut-off  Date or  Subsequent
                                           Cut-off Date, as the case may be.

                                         With   respect  to any date,  the "POOL
                                           BALANCE"  will  be  the  sum  of  (i)
                                           aggregate  of  the  unpaid  Principal
                                           Balances  of all of the  Home  Equity
                                           Loans,   including   any   Additional
                                           Balances relating  thereto,  and (ii)
                                           amounts,  if any, otherwise allocable
                                           to the  Transferor  that are required
                                           to  be  retained  in  the  Collection
                                           Account    when   the    Transferor's
                                           Interest  is less  than  the  Minimum
                                           Transferor's Interest.

                                         The  assets of the Trust Fund will also
                                           include, among other things:

                                           o   all payments of interest
                                                     and principal  received (x)
                                                     after the  Initial  Cut-off
                                                     Date  in   respect  of  the
                                                     Initial  Home Equity  Loans
                                                     and    (y)     after    the
                                                     applicable       Subsequent
                                                     Cut-off  Date in respect of
                                                     the Subsequent  Home Equity
                                                     Loans;

                                           o   such assets as shall from time to
                                               time be  identified  as deposited
                                               in the Collection and Certificate
                                               Accounts in  accordance  with the
                                               Agreement;

                                           o   the          interest          of
                                               Certificateholders     and    the
                                               Transferor's   Interest   in  (x)
                                               property   that  secured  a  Home
                                               Equity  Loan  and  that  has been
                                               acquired by  foreclosure  or deed
                                               in lieu of  foreclosure,  (y) any
                                               insurance policies related to the
                                               Home  Equity   Loans,   including
                                               hazard  insurance  policies,  and
                                               (z) the related Mortgage, account
                                               agreement      (the      "Account
                                               Agreement")  and  other  mortgage
                                               file   (the   "Mortgage    File")
                                               documents  for each  Home  Equity
                                               Loan.   The    Transferor    will
                                               transfer  its  rights to  receive
                                               payments    under   the   Account
                                               Agreements  but will  retain  its
                                               obligations  to fund future draws
                                               by  borrowers  under the  Account
                                               Agreements;

                                           o   the Policy; and

                                           o   the   proceeds  of  each  of  the
                                               foregoing.

PRINCIPAL BALANCE                        The   "PRINCIPAL  BALANCE"  of  a  Home
                                           Equity Loan (other than a  Liquidated
                                           Home Equity  Loan or a Fully  Charged
                                           Off Home Equity  Loan which,  in both
                                           cases,  has a  Principal  Balance  of
                                           zero) on any day is equal to:

                                           o   its    Initial    Cut-off    Date
                                               Principal  Balance or  Subsequent
                                               Cut-off Date  Principal  Balance,
                                               as applicable, plus

                                           o   the Additional Balances,  if any,
                                               relating thereto, minus

                                           o   all     Principal     Collections
                                               credited  against  the  Principal
                                               Balance of such Home  Equity Loan
                                               in  accordance  with the  related
                                               Account   Agreement  before  such
                                               day, minus

                                           o   all Charged Off Amounts,  if any,
                                               relating thereto.

                                         As  of the Initial  Cut-off  Date,  the
                                           Principal  Balance of an Initial Home
                                           Equity  Loan is referred to herein as
                                           its "INITIAL  CUT-OFF DATE  PRINCIPAL
                                           BALANCE".   The   aggregate   of  the
                                           Principal  Balances  of  the  Initial
                                           Home  Equity  Loans as of the Initial
                                           Cut-off Date is referred to herein as
                                           the   "INITIAL   CUT-OFF   DATE  POOL
                                           BALANCE".

                                         As of  any Subsequent Cut-off Date, the
                                           unpaid   Principal   Balance   of   a
                                           Subsequent   Home   Equity   Loan  is
                                           referred to herein as its "SUBSEQUENT
                                           CUT-OFF DATE PRINCIPAL BALANCE".

                                         A  "LIQUIDATED   HOME EQUITY LOAN" is a
                                           Home  Equity Loan that was in default
                                           during the related  Collection Period
                                           and  with   respect   to  which   the
                                           Servicer  has  determined   that  all
                                           related Liquidation  Proceeds that it
                                           expects  to  recover  from  that Home
                                           Equity  Loan have been  recovered.  A
                                           Liquidated  Home  Equity Loan will be
                                           deemed  to have a  Principal  Balance
                                           equal to the Principal Balance of the
                                           related Home Equity Loan  immediately
                                           prior  to  the  final   recovery   of
                                           related  Liquidation  Proceeds  and a
                                           Principal Balance of zero thereafter.

                                         A  "CHARGED   OFF AMOUNT"  with respect
                                           to  any  Distribution   Date  is  the
                                           portion of the Principal Balance of a
                                           Partially  Charged  Off  Home  Equity
                                           Loan   or   the   entire    remaining
                                           Principal  Balance  of a Home  Equity
                                           Loan that became a Fully  Charged Off
                                           Home  Equity  Loan during the related
                                           Collection  Period that the  Servicer
                                           has  charged  off  on  its  servicing
                                           records during the related Collection
                                           Period   in   accordance   with   the
                                           Servicer's      normal      servicing
                                           procedures.

                                         A  "PARTIALLY   CHARGED OFF HOME EQUITY
                                           LOAN" is a defaulted Home Equity Loan
                                           that is not a Liquidated  Home Equity
                                           Loan and as to which  (i)  collection
                                           procedures   by  the   Servicer   are
                                           ongoing  and  (ii) the  Servicer  has
                                           charged  off a portion,  but not all,
                                           of the related Principal Balance.

                                         A   "FULLY   CHARGED  OFF  HOME  EQUITY
                                           LOAN" is a defaulted Home Equity Loan
                                           that is not a Liquidated  Home Equity
                                           Loan and as to which  (i)  collection
                                           procedures   by  the   Servicer   are
                                           ongoing  and  (ii) the  Servicer  has
                                           charged  off  the  related  Principal
                                           Balance in its entirety.

                                         "LIQUIDATION  LOSS  AMOUNT"  means with
                                           respect to any Distribution  Date and
                                           the related  Collection  Period,  the
                                           amount charged off, either in full or
                                           in   part,   by   the   Servicer   in
                                           accordance with its normal  servicing
                                           procedures,  including  (i) as to any
                                           Liquidated   Home  Equity  Loan,  the
                                           unrecovered Principal Balance thereof
                                           at the end of such Collection  Period
                                           in   which   such   loan   became   a
                                           Liquidated  Home  Equity  Loan (after
                                           giving effect to the  application  of
                                           the  principal  portion  of  any  Net
                                           Liquidation   Proceeds   realized  in
                                           connection  therewith) and (ii) as to
                                           any  Partially  or Fully  Charged Off
                                           Home  Equity  Loan,  the  Charged Off
                                           Amount for such Collection Period.

SUBSEQUENT HOME EQUITY
  LOANS AND ADDITIONAL BALANCES          On  each  Distribution  Date during the
                                           Revolving      Period,      Principal
                                           Collections     for    the    related
                                           Collection Period will be retained by
                                           the Transferor to acquire  Additional
                                           Balances and  Subsequent  Home Equity
                                           Loans, to the extent  available.  All
                                           Additional     Balances    will    be
                                           transferred   to   and   become   the
                                           property    of   the   Trust    Fund.
                                           Additional Balances will be initially
                                           funded  by the  Transferor.  The Pool
                                           Balance  will   generally   fluctuate
                                           during a  Collection  Period  because
                                           the  amount  of  draws  by  borrowers
                                           representing  Additional Balances and
                                           the amount of  principal  payments by
                                           borrowers  will  usually  differ from
                                           day to day.  Because the Transferor's
                                           Interest  represents  the interest in
                                           the Trust Fund not represented by the
                                           Certificates,   the   amount  of  the
                                           Transferor's  Interest will generally
                                           fluctuate during a Collection  Period
                                           as  borrowers   make  draws  and  pay
                                           principal   under  the  Home   Equity
                                           Loans.

THE HOME EQUITY LOANS                    The  statistical  information presented
                                           in   this    Prospectus    Supplement
                                           reflects  the  pool of  Initial  Home
                                           Equity  Loans  as of the  Statistical
                                           Calculation   Date.   The   aggregate
                                           Principal Balance of the Initial Home
                                           Equity  Loans  as of the  Statistical
                                           Calculation  Date is  $571,157,597.32
                                           (the  "STATISTICAL  CALCULATION  DATE
                                           POOL  BALANCE").  With respect to the
                                           pool of Initial  Home Equity Loans as
                                           to which  statistical  information is
                                           presented  herein,  some amortization
                                           of the pool  balance will occur prior
                                           to the Closing  Date.  As a result of
                                           the   foregoing,    the   statistical
                                           distribution        of        certain
                                           characteristics  as  of  the  Closing
                                           Date for the  final  pool of  Initial
                                           Home Equity  Loans may vary  somewhat
                                           from the statistical  distribution of
                                           such   characteristics   as  of   the
                                           Statistical   Calculation   Date   as
                                           presented    in    this    Prospectus
                                           Supplement.  Unless  otherwise noted,
                                           all  statistical  percentages in this
                                           Prospectus  Supplement  are  measured
                                           either   as  a   percentage   of  the
                                           Statistical   Calculation  Date  Pool
                                           Balance or the number of Initial Home
                                           Equity  Loans  in the  pool as of the
                                           Statistical Calculation Date.

                                         The  Initial   Home  Equity  Loans are,
                                           and the Subsequent  Home Equity Loans
                                           will be, variable rate revolving home
                                           equity loans  secured by Mortgages on
                                           residential   one-   to   four-family
                                           properties.  Substantially all of the
                                           Mortgages  relating  to  the  Initial
                                           Home   Equity    Loans   are   junior
                                           Mortgages,   and  the  remainder  are
                                           first  Mortgages.  The  Initial  Home
                                           Equity Loans were, and the Subsequent
                                           Home Equity Loans will be, originated
                                           or acquired by the  Transferor in the
                                           ordinary course of its business.  See
                                           "The Home  Equity  Loan Pool"  herein
                                           for a description  of the Home Equity
                                           Loans.

                                         The   Trust   Fund  will  include  Home
                                           Equity  Loans  that are less  than 90
                                           days delinquent as of the Statistical
                                           Calculation  Date  or the  applicable
                                           Subsequent  Selection  Date,  as  the
                                           case  may be.  As of the  Statistical
                                           Calculation Date, approximately 1.55%
                                           of  the   Home   Equity   Loans   (by
                                           principal  balance)  were  between 30
                                           and   59    days    delinquent    and
                                           approximately   0.33%   of  the  Home
                                           Equity Loans (by  principal  balance)
                                           were   between   60   and   89   days
                                           delinquent.

                                         Each   Initial  Home Equity Loan bears,
                                           and each  Subsequent Home Equity Loan
                                           will  bear,  interest  at a  variable
                                           rate  that may  change  monthly  (or,
                                           during   a   Home    Equity    Loan's
                                           amortization    period,   every   six
                                           months),   subject   to  a   lifetime
                                           minimum   and   maximum   per   annum
                                           interest     rate.    The    combined
                                           loan-to-value  ratio  (the  "COMBINED
                                           LOAN-TO-VALUE  RATIO") (computed as a
                                           percentage, the numerator of which is
                                           the  Home   Equity   Loan's   maximum
                                           permitted principal amount or "CREDIT
                                           LIMIT" plus the outstanding  balances
                                           or credit limits,  as applicable,  of
                                           any related  senior  mortgage  loans,
                                           and the  denominator  of which is the
                                           valuation of the  Mortgaged  Property
                                           used by the  Transferor to underwrite
                                           the Home Equity Loan) of each Initial
                                           Home  Equity Loan did not exceed 125%
                                           at  the  time  of  execution  of  the
                                           related Account Agreement, based upon
                                           a valuation of the related  Mortgaged
                                           Property  obtained by the  Transferor
                                           in the course of processing  the loan
                                           application.  The term to maturity of
                                           each  Initial  Home  Equity  Loan  at
                                           origination was approximately fifteen
                                           years.  During  the  first  ten years
                                           following the  origination  of a Home
                                           Equity Loan,  the loan is a revolving
                                           line of  credit,  but such  revolving
                                           period   may  be   extended   at  the
                                           Transferor's  sole  discretion.   The
                                           Transferor's  decision  to extend the
                                           revolving period may include a review
                                           of  specific  credit  criteria.   Any
                                           principal  amounts  outstanding  on a
                                           date that is approximately  ten years
                                           following the  origination  of a Home
                                           Equity Loan (the  "CONVERSION  DATE")
                                           will  convert  to  a   non-revolving,
                                           fully-amortizing five year term loan.
                                           After  the   Conversion   Date,   the
                                           interest  rate on a Home  Equity Loan
                                           will   adjust   on   each   six-month
                                           anniversary of the  Conversion  Date,
                                           rather  than  monthly,  and  will  be
                                           rounded up to the nearest 0.125%.

                                         Required  payments  on each Home Equity
                                           Loan are  payable on varying  days of
                                           the month and are computed daily at a
                                           floating  rate per annum  (the  "LOAN
                                           RATE")  equal,  at any  time  and for
                                           each  monthly  billing  cycle (to the
                                           extent not limited by its  applicable
                                           interest  rate  cap)  to a  specified
                                           margin (the "MARGIN") over the "prime
                                           rate"  as   published   on  the  last
                                           business  day of the month  preceding
                                           the  current  billing  cycle  in  the
                                           "Money  Rates"  section  of The  Wall
                                           Street  Journal.  Interest  is billed
                                           monthly in arrears based on the daily
                                           outstanding  Principal Balance of the
                                           related  Home  Equity Loan during the
                                           related billing cycle.  Borrowers may
                                           draw down (up to the Credit Limit) or
                                           repay   principal   under  each  Home
                                           Equity Loan from time to time.  There
                                           are no required payments of principal
                                           during the first ten years  following
                                           the  origination  of  a  Home  Equity
                                           Loan.  During the Home Equity  Loan's
                                           five   year   amortization    period,
                                           principal payments are required to be
                                           made in  approximately  equal monthly
                                           installments.  The  entire  remaining
                                           outstanding Principal Balance of each
                                           Home   Equity  Loan  is  due  in  the
                                           fifteenth year following origination.
                                           See  "The  Home   Equity  Loan  Pool"
                                           herein.

                                         The   Statistical    Calculation   Date
                                           Principal  Balances  of  the  Initial
                                           Home Equity  Loans  ranged from $0 to
                                           $245,488.00,  and averaged $31,580.09
                                           for those  Initial  Home Equity Loans
                                           with a Statistical  Calculation  Date
                                           Principal  Balance  greater  than $0.
                                           Credit Limits ranged from  $10,000.00
                                           to    $250,000.00     and    averaged
                                           $35,591.64.   The  weighted   average
                                           Credit   Limit    utilization    rate
                                           (computed by dividing the Statistical
                                           Calculation Date Principal Balance by
                                           the related  Credit Limit) was 86.94%
                                           for those  Initial  Home Equity Loans
                                           with a Statistical  Calculation  Date
                                           Principal  Balance  greater  than $0.
                                           The weighted  average  remaining term
                                           to   stated   maturity   as  of   the
                                           Statistical   Calculation   Date  was
                                           151.64   months,   and   the   latest
                                           scheduled  maturity  of  any  Initial
                                           Home Equity Loan was October 1, 2013.
                                           The   weighted    average    Combined
                                           Loan-to-Value  Ratio  of the  Initial
                                           Home Equity Loans at origination  was
                                           approximately  90.40%.  The  weighted
                                           average  Junior  Lien  Ratio  of  the
                                           Initial Home Equity Loans in a junior
                                           lien position was 30.41%. The "JUNIOR
                                           LIEN  RATIO" of a Home Equity Loan is
                                           the ratio, expressed as a percentage,
                                           calculated by dividing:

                                           o   its Credit Limit by

                                           o   the sum of its  Credit  Limit and
                                               the   outstanding   balances   or
                                               credit limits, as applicable,  of
                                               any related  senior  mortgages as
                                               of the date of the origination of
                                               such Home Equity Loan.
<TABLE>
<CAPTION>

                       SUMMARY OF INITIAL HOME EQUITY LOAN
             CHARACTERISTICS AS OF THE STATISTICAL CALCULATION DATE
<S>                                                                                                        <C>
Statistical Calculation Date Pool Balance                                                                    $571,157,597.32
Number of Initial Home Equity Loans                                                                                   18,458
Weighted Average Loan Rate                                                                                            12.14%
Weighted Average Maximum Loan Rate                                                                                    19.90%
Range of Margins                                                                                              0.90% to 7.00%
Weighted Average Margin                                                                                                4.38%
Weighted Average Combined Loan-to-Value Ratio at Origination                                                          90.40%
Range of Remaining Terms to Stated Maturity                                                                 64 to 175 months
Weighted Average Remaining Term to Stated Maturity                                                             151.64 months
Weighted Average Seasoning                                                                                      28.36 months
Range of Principal Balances                                                                                $0 to $245,488.00
Average Principal Balance (1)                                                                                     $31,580.09
Latest Maturity Date                                                                                         October 1, 2013
Weighted Average Credit Limit Utilization Rate (1)                                                                    86.94%
Weighted Average Junior Lien Ratio(2)                                                                                 30.41%
______________
(1)      For those Initial Home Equity Loans with a Statistical Calculation Date
         Principal Balance greater than $0.
(2)      For those Initial Home Equity Loans in a junior lien position.

</TABLE>

REMOVAL OF CERTAIN
  HOME EQUITY LOANS                        The Transferor  may, but will not be
                                           obligated  to, remove from the Trust
                                           Fund on the last Business Day of any
                                           Collection   Period   prior  to  the
                                           commencement     of    the     Rapid
                                           Amortization   Period  (a   "REMOVAL
                                           DATE"), the entire Principal Balance
                                           of certain Home Equity Loans without
                                           notice  to  the  Certificateholders.
                                           The   Transferor   is  permitted  to
                                           designate  the Home Equity  Loans to
                                           be so removed.  Home Equity Loans so
                                           designated will only be removed upon
                                           satisfaction  of certain  conditions
                                           specified    in    the    Agreement,
                                           including:

                                           o   the  Transferor's  Interest as of
                                               the Removal  Date  (after  giving
                                               effect to such  removal)  exceeds
                                               the     Minimum      Transferor's
                                               Interest;

                                           o   the    Transferor    shall   have
                                               delivered  to the  Trustee a Home
                                               Equity Loan Schedule containing a
                                               list  of all  Home  Equity  Loans
                                               remaining in the Trust Fund after
                                               such removal;

                                           o   the  Transferor  shall  represent
                                               and  warrant  that  no  selection
                                               procedures  that  the  Transferor
                                               reasonably  believes  are adverse
                                               to   the    interests    of   the
                                               Certificateholders     or     the
                                               Certificate  Insurer were used by
                                               the  Transferor in selecting such
                                               Home Equity Loans;

                                           o   in connection with the first such
                                               removal  of  Home  Equity  Loans,
                                               each  Rating  Agency  shall  have
                                               been  notified  of  the  proposed
                                               transfer   and,   prior   to  the
                                               Removal Date, shall have notified
                                               the  Transferor  in writing  that
                                               such transfer would not result in
                                               a  qualification,   reduction  or
                                               withdrawal    of   the    ratings
                                               assigned   to  the   Certificates
                                               without regard to the Policy; and

                                           o   the    Transferor    shall   have
                                               delivered  to the Trustee and the
                                               Certificate  Insurer an officer's
                                               certificate     confirming    the
                                               conditions set forth in the above
                                               clauses.

                                         The  "MINIMUM   TRANSFEROR'S  INTEREST"
                                           as of any date is an amount  equal to
                                           the  greater  of  (i)  2.00%  of  the
                                           Invested Amount on such date and (ii)
                                           the Transferor Subordinated Amount on
                                           such date.

COLLECTIONS                              Collections  on  the  Home Equity Loans
                                           will be allocated in accordance  with
                                           the   related   Account    Agreements
                                           between amounts  collected in respect
                                           of interest and amounts  collected in
                                           respect of principal.

                                         As  to  any  payment  on a Home  Equity
                                           Loan  during  a  Collection   Period,
                                           "INTEREST  COLLECTIONS"  will  be the
                                           amount    collected    during    such
                                           Collection  Period that is  allocated
                                           to  interest in  accordance  with the
                                           terms   of   the   related    Account
                                           Agreement,  including Net Liquidation
                                           Proceeds  allocable  to  interest  on
                                           such  Home  Equity  Loan and  certain
                                           other amounts described herein.

                                         As  to   any  Distribution  Date  other
                                           than the first Distribution Date, the
                                           "COLLECTION  PERIOD" is the  calendar
                                           month  preceding  the  month in which
                                           such  Distribution  Date occurs.  The
                                           Collection   Period   for  the  first
                                           Distribution  Date will  begin on the
                                           Closing Date and end on May 31, 1999.

                                         As   to   any  Home   Equity  Loan  and
                                           Collection     Period,     "PRINCIPAL
                                           COLLECTIONS" will be the sum of:

                                           o   the   portion   of  the   payment
                                               received from the borrower during
                                               such   Collection    Period   and
                                               applied  in   reduction   of  the
                                               Principal  Balance  of such  Home
                                               Equity  Loan in  accordance  with
                                               the terms of the related  Account
                                               Agreement;

                                           o   the  principal   portion  of  Net
                                               Liquidation      Proceeds     and
                                               Insurance   Proceeds   for   such
                                               Collection Period; and

                                           o   the  principal   portion  of  any
                                               Transfer   Deposit  Amount  of  a
                                               retransferred Home Equity Loan.

                                         "NET    LIQUIDATION    PROCEEDS"   with
                                           respect to any Liquidated Home Equity
                                           Loan and  Collection  Period  will be
                                           the  Liquidation   Proceeds  (net  of
                                           related     Liquidation     Expenses)
                                           realized by the Servicer  during such
                                           Collection Period.

                                         "INSURANCE   PROCEEDS"  with respect to
                                           any Home Equity  Loan and  Collection
                                           Period  will  be  insurance  proceeds
                                           paid  to  the  Servicer  during  such
                                           Collection  Period  pursuant  to  any
                                           insurance  policy  covering such Home
                                           Equity  Loan  (net  of  any  expenses
                                           incurred  by  or  on  behalf  of  the
                                           Servicer in connection with obtaining
                                           such  insurance  proceeds)  that  are
                                           not:

                                           o   Liquidation Proceeds;

                                           o   applied  to  the  restoration  or
                                               repair  of the  related  one-  to
                                               four-family  residential property
                                               securing  such Home  Equity  Loan
                                               (the "MORTGAGED PROPERTY"); or

                                           o   released to the related  borrower
                                               in  accordance  with  the  normal
                                               servicing   procedures   of   the
                                               Servicer.

                                         Insurance  Proceeds  will be applied by
                                           the  Servicer  in  reduction  of  the
                                           Principal Balance of the related Home
                                           Equity Loan.

                                         "TRANSFER     DEPOSIT    AMOUNT"   with
                                           respect to any  Distribution  Date is
                                           the  amount  of  any  cash  that  the
                                           Transferor  is  required  to  deposit
                                           into  the   Certificate   Account  to
                                           maintain  the  Minimum   Transferor's
                                           Interest    with    respect    to   a
                                           repurchased   Defective  Home  Equity
                                           Loan,  after  taking into account any
                                           transfer  of an  Eligible  Substitute
                                           Home  Equity  Loan  to the  Trust  in
                                           replacement  of such  Defective  Home
                                           Equity Loan.

APPLICATION OF
  CERTIFICATE INTEREST
  COLLECTIONS                            As    to    any    Distribution   Date,
                                           interest     allocable     to     the
                                           Certificates  ("CERTIFICATE  INTEREST
                                           COLLECTIONS")  will equal the product
                                           of  Interest   Collections   for  the
                                           related  Collection  Period  and  the
                                           Floating Allocation  Percentage.  The
                                           remaining    amount    of    Interest
                                           Collections  will be allocated to the
                                           Transferor's  Interest, as more fully
                                           described herein.

                                         With   respect   to  any   Distribution
                                           Date,   the   "FLOATING    ALLOCATION
                                           PERCENTAGE"    is   the    percentage
                                           equivalent  (but  not  in  excess  of
                                           100%)  of a  fraction  determined  by
                                           dividing the  Invested  Amount by the
                                           Pool  Balance as of the  beginning of
                                           the related Collection Period.

                                         On     each      Distribution     Date,
                                           Certificate Interest Collections will
                                           be applied in the following  order of
                                           priority:

                                           o   first,  to pay the  Servicer  any
                                               accrued   and  unpaid   Servicing
                                               Fees;

                                           o   second,  to pay the  premium  for
                                               the Policy;

                                           o   third, as payment for the accrued
                                               interest  due at the  Certificate
                                               Rate on the Certificate Principal
                                               Balance for the  related  Accrual
                                               Period  and any  overdue  accrued
                                               interest;

                                           o   fourth,  to pay to the Transferor
                                               during the  Revolving  Period and
                                               to  pay   to   Certificateholders
                                               during  the   Managed  and  Rapid
                                               Amortization     Periods,     the
                                               "INVESTOR  LOSS AMOUNT"  equal to
                                               the      Floating      Allocation
                                               Percentage   of   the   aggregate
                                               amount  of any  Liquidation  Loss
                                               Amounts  for  such   Distribution
                                               Date;

                                           o   fifth,  to pay to the  Transferor
                                               during the  Revolving  Period and
                                               to  pay   to   Certificateholders
                                               during  the   Managed  and  Rapid
                                               Amortization Periods any Investor
                                               Loss    Amount   that   was   not
                                               previously:

                                               -  paid from Certificate Interest
                                                  Collections;

                                               -  paid from Interest Collections
                                                  and   Principal    Collections
                                                  allocable to the  Transferor's
                                                  Interest   or   reallocated to
                                                  reduce      the   Transferor's
                                                  Interest up to the  Transferor
                                                  Subordinated     Amount     as
                                                  described   under   "--Limited
                                                  Subordination      of      the
                                                  Transferor's Interest"  below;
                                                  or

                                               -  funded by draws on the Policy;

                                           o   sixth,  to reimburse  prior draws
                                               from the  Policy,  together  with
                                               interest thereon,  and to pay any
                                               amounts  owed to the  Certificate
                                               Insurer pursuant to the Insurance
                                               Agreement, together with interest
                                               thereon;

                                           o   seventh,  to pay principal on the
                                               Certificates   (such  payment  is
                                               referred  to as the  "ACCELERATED
                                               PRINCIPAL  DISTRIBUTION  AMOUNT")
                                               until the Invested Amount exceeds
                                               the Certificate Principal Balance
                                               by  an   amount   equal   to  the
                                               Required    Overcollateralization
                                               Amount; and

                                           o   eighth, to or at the direction of
                                               the  owner  of  the  Transferor's
                                               Interest.

                                         Payments     to      Certificateholders
                                           pursuant to the third item above will
                                           be    interest    payments   on   the
                                           Certificates.       Payments       to
                                           Certificateholders  under the fourth,
                                           fifth and seventh items above will be
                                           principal     payments     on     the
                                           Certificates   and  will  reduce  the
                                           Certificate     Principal    Balance.
                                           However,          payments         to
                                           Certificateholders of the Accelerated
                                           Principal     Distribution     Amount
                                           pursuant  to the  seventh  item above
                                           will not reduce the Invested  Amount.
                                           In     addition,      payments     to
                                           Certificateholders  pursuant  to  the
                                           fifth  item above will not reduce the
                                           Invested    Amount.    Payments    to
                                           Certificateholders     of    Interest
                                           Collections and Principal Collections
                                           allocable    to   the    Transferor's
                                           Interest  as   described   under  "--
                                           Limited    Subordination    of    the
                                           Transferor's   Interest"  below  will
                                           also reduce the Certificate Principal
                                           Balance of the related  Certificates.
                                           Payments of the Accelerated Principal
                                           Distribution   Amount   are   neither
                                           guaranteed    by   the   Policy   nor
                                           supported    by    the     Transferor
                                           Subordinated Amount. No interest will
                                           accrue on any  Investor  Loss  Amount
                                           not paid to  Certificateholders  on a
                                           Distribution Date.

                                         An     "ACCRUAL     PERIOD"   for   any
                                           Distribution  Date will be the actual
                                           number  of days  (based  on a 360-day
                                           year) in the period  beginning on the
                                           preceding  Distribution  Date (or the
                                           Closing Date in the case of the first
                                           Distribution  Date) and ending on the
                                           day before such Distribution Date.

                                         With   respect   to  any   Distribution
                                           Date,          the          "REQUIRED
                                           OVERCOLLATERALIZATION AMOUNT" will be
                                           the  amount,  if any,  by  which  the
                                           Required  Enhancement Amount for such
                                           Distribution    Date    exceeds   the
                                           Transferor  Subordinated  Amount  for
                                           such Distribution Date.

                                         On  the  Closing  Date,  the  "REQUIRED
                                           ENHANCEMENT     AMOUNT"    will    be
                                           $10,000,000  (2.00%  of the  Original
                                           Certificate  Principal Balance).  For
                                           each  Distribution  Date  thereafter,
                                           the Required  Enhancement Amount will
                                           be an amount  equal to the product of
                                           the Required  Enhancement  Percentage
                                           and   the    Certificate    Principal
                                           Balance;  provided  that in no  event
                                           will the Required  Enhancement Amount
                                           be less than a floor  amount equal to
                                           the greater of (i) $7,500,000  (1.50%
                                           of the Original Certificate Principal
                                           Balance)  and  (ii)  the  sum  of (a)
                                           1.00%  of  the  Original  Certificate
                                           Principal  Balance and (b)  aggregate
                                           Principal  Balance of all Home Equity
                                           Loans  that  are  180  or  more  days
                                           delinquent.

                                         With   respect   to  any   Distribution
                                           Date,   the   "REQUIRED   ENHANCEMENT
                                           PERCENTAGE"  will  be the  percentage
                                           specified in the Insurance Agreement.

PRINCIPAL PAYMENTS FROM
  PRINCIPAL COLLECTIONS                  For the period (the "REVOLVING PERIOD")
                                           beginning  on the  Closing  Date  and
                                           ending   on   the   day   immediately
                                           preceding   the  day  on  which   the
                                           Managed  Amortization  Period  begins
                                           (or, if earlier,  upon the occurrence
                                           of a Rapid  Amortization  Event),  no
                                           principal   will  be  distributed  to
                                           Certificateholders     other     than
                                           Accelerated  Principal   Distribution
                                           Amounts    described    below   under
                                           "--Overcollateralization."   Instead,
                                           during    such    period    Principal
                                           Collections  will be available to the
                                           Transferor   to  acquire   Additional
                                           Balances and  Subsequent  Home Equity
                                           Loans.  For the period (the  "MANAGED
                                           AMORTIZATION  PERIOD")  beginning  on
                                           the earlier of (i)  September 1, 1999
                                           and  (ii)  the   first   day  of  the
                                           calendar   month   during   which   a
                                           Deficiency Amount exists,  and ending
                                           on August 31,  2004 (or,  if earlier,
                                           upon  the   occurrence   of  a  Rapid
                                           Amortization  Event),  the  amount of
                                           Principal   Collections   payable  to
                                           Certificateholders       on      each
                                           Distribution  Date  will  be,  to the
                                           extent funds are  available  therefor
                                           from   Principal   Collections,   the
                                           Scheduled    Principal    Collections
                                           Payment for such  Distribution  Date.
                                           On any  Distribution  Date during the
                                           Managed   Amortization   Period,  the
                                           "SCHEDULED   PRINCIPAL    COLLECTIONS
                                           PAYMENT"  will be the  lesser  of the
                                           Maximum  Principal  Payment  and  the
                                           Alternative Principal Payment.

                                         For    the     period    (the    "RAPID
                                           AMORTIZATION  PERIOD")  beginning  on
                                           September  1, 2004 (or,  if  earlier,
                                           upon  the   occurrence   of  a  Rapid
                                           Amortization  Event) and ending  upon
                                           the  termination  of the  Trust,  the
                                           amount   of   Principal   Collections
                                           payable to Certificateholders on each
                                           Distribution  Date  will  be,  to the
                                           extent funds are  available  therefor
                                           from   Principal   Collections,   the
                                           Maximum Principal Payment.

                                         With  respect  to any Distribution Date
                                           after   the  end  of  the   Revolving
                                           Period,    the   "MAXIMUM   PRINCIPAL
                                           PAYMENT"   will  be  the  product  of
                                           Principal Collections for the related
                                           Collection   Period   and  the  Fixed
                                           Allocation  Percentage.  With respect
                                           to any  Distribution  Date during the
                                           Managed   Amortization   Period,  the
                                           "ALTERNATIVE  PRINCIPAL PAYMENT" will
                                           be the  amount  (but  not  less  than
                                           zero) of  Principal  Collections  for
                                           the  related  Collection  Period less
                                           the aggregate of Additional  Balances
                                           created during the related Collection
                                           Period.

                                         With    respect    to   any   date   of
                                           determination,  the "FIXED ALLOCATION
                                           PERCENTAGE"  will be the  greater  of
                                           (i)  98.00%  and (ii) the  percentage
                                           equivalent  (but  not  in  excess  of
                                           100%) of a fraction, the numerator of
                                           which is the Invested  Amount and the
                                           denominator  of  which  is  the  Pool
                                           Balance  as of the  beginning  of the
                                           related Collection Period.

                                         On  the  Distribution Date in June 2025
                                           (the "SCHEDULED  MATURITY DATE"),  to
                                           the extent  funds are  available  for
                                           such purpose, Certificateholders will
                                           be  entitled to receive as payment of
                                           principal  an  amount  equal  to  the
                                           Certificate Principal Balance. To the
                                           extent  funds are not  available  for
                                           all or a portion of such payment, the
                                           Trustee  will  make  a  draw  on  the
                                           Policy on the Scheduled Maturity Date
                                           for the amount of the insufficiency.

                                         Distributions        of       Principal
                                           Collections   based  upon  the  Fixed
                                           Allocation  Percentage  may result in
                                           distributions    of    principal   to
                                           Certificateholders  in  amounts  that
                                           are greater relative to the declining
                                           Pool  Balance  than would be the case
                                           if the Floating Allocation Percentage
                                           were used to determine the percentage
                                           of Principal Collections  distributed
                                           to Certificateholders.

                                         The    aggregate     distributions   of
                                           principal to Certificateholders  will
                                           not exceed the  Original  Certificate
                                           Principal Balance.

                                         The   Transferor   will be  entitled to
                                           the portion of Principal  Collections
                                           on each Distribution Date that is not
                                           distributable on the Certificates, so
                                           long as such  distribution  will  not
                                           reduce  the   Transferor's   Interest
                                           below   the   Minimum    Transferor's
                                           Interest  as  of  such   Distribution
                                           Date.   See   "Description   of   the
                                           Certificates--Distributions   on  the
                                           Certificates--Transferor Collections"
                                           herein

CERTIFICATE INSURANCE
  POLICY                                 On  or  before  the Closing  Date,  the
                                           Certificate  Insurer  will  issue the
                                           Certificate   Insurance  Policy  (the
                                           "POLICY")  pursuant to the  Insurance
                                           and   Reimbursement   Agreement  (the
                                           "INSURANCE   AGREEMENT")   among  the
                                           Transferor,    the   Servicer,    the
                                           Depositor,   the   Trustee   and  the
                                           Certificate Insurer.

                                         The  Policy  will  unconditionally  and
                                           irrevocably  guarantee  principal and
                                           interest payments on the Certificates
                                           at  the  times  and  in  the  amounts
                                           described below. On each Distribution
                                           Date, the Trustee will make a draw on
                                           the Policy equal to the sum of:

                                           o   the  amount,  if  any,  by  which
                                               accrued and unpaid  interest  due
                                               on   the   Certificates   at  the
                                               Certificate   Rate   exceeds  all
                                               amounts   on   deposit   in   the
                                               Certificate  Account available to
                                               be      distributed      therefor
                                               (including      any      Interest
                                               Collections     and     Principal
                                               Collections  otherwise  allocable
                                               to  the   Transferor's   Interest
                                               applied  to cover any  Deficiency
                                               Amount); and

                                           o   after the Transferor Subordinated
                                               Amount has been  reduced to zero,
                                               the amount,  if any, by which the
                                               Certificate  Principal Balance as
                                               of such Distribution Date exceeds
                                               the  Invested  Amount  as of such
                                               Distribution  Date,  in each case
                                               after giving  effect to all other
                                               amounts  distributed as principal
                                               on the Certificates.

                                         In    addition,     the   Policy   will
                                           guarantee    the   payment   of   the
                                           Certificate  Principal Balance on the
                                           Scheduled Maturity Date, after giving
                                           effect   to   all    other    amounts
                                           distributable  as  principal  on  the
                                           Certificates.

                                         In  the  absence of payments  under the
                                           Policy,    Certificateholders    will
                                           directly  bear the  credit  and other
                                           risks associated with their undivided
                                           interest in the Trust Fund.

                                         The   Policy   does  not  guarantee  to
                                           Certificateholders,   and   does  not
                                           protect     against    any    adverse
                                           consequences caused by, any specified
                                           rate  of   prepayments  of  the  Home
                                           Equity Loans. See "Description of the
                                           Certificates--The         Certificate
                                           Insurance Policy" herein.

CERTIFICATE INSURER                      MBIA   Insurance   Corporation.     See
                                           "Description of the Certificates--The
                                           Certificate   Insurance   Policy--The
                                           Certificate Insurer" herein.

LIMITED SUBORDINATION
  OF THE TRANSFEROR'S
  INTEREST                               If  Certificate Interest Collections on
                                           any     Distribution     Date     are
                                           insufficient  (such  insufficiency is
                                           referred   to  as   the   "DEFICIENCY
                                           AMOUNT") to pay the sum of:

                                                 1.   accrued     and     unpaid
                                                      Servicing Fees;

                                                 2.   the    premium   for   the
                                                      Policy;

                                                 3.   accrued  interest  due and
                                                      any  overdue  interest  on
                                                      the Certificates;

                                                 4.   the  Investor  Loss Amount
                                                      on such Distribution Date;
                                                      and

                                                 5.   the Investor  Loss Amounts
                                                      for previous  Distribution
                                                      Dates not previously paid;

                                           then   Interest    Collections    and
                                           Principal    Collections    otherwise
                                           allocable    to   the    Transferor's
                                           Interest  (but not in  excess  of the
                                           then current Transferor  Subordinated
                                           Amount,   determined   as   described
                                           below)  will be  applied to cover the
                                           Deficiency Amount. The portion of the
                                           Deficiency  Amount in  respect of the
                                           fourth  and  fifth  items  above  not
                                           covered  by such  collections  (up to
                                           the remaining Transferor Subordinated
                                           Amount  and  not  in  excess  of  the
                                           Investor   Loss   Amount)   will   be
                                           reallocated   to   the   Transferor's
                                           Interest    and   will   reduce   the
                                           Transferor   Subordinated  Amount  as
                                           described  below. If such Certificate
                                           Interest  Collections plus the amount
                                           of   collections   allocable  to  the
                                           Transferor's  Interest that have been
                                           so  applied  to cover the  Deficiency
                                           Amount are together  insufficient  to
                                           pay  the  amount  in  respect  of the
                                           third item  above,  then the  Trustee
                                           will  make a draw  on the  Policy  to
                                           cover  such   shortfall.   After  the
                                           Transferor  Subordinated  Amount  has
                                           been reduced to zero,  the Deficiency
                                           Amount  will no longer be  covered by
                                           the    Transferor's    Interest    as
                                           described above.

                                         With   respect   to  any   Distribution
                                           Date,  the  "TRANSFEROR  SUBORDINATED
                                           AMOUNT" will be the least of:

                                           o   $10,000,000    (2.00%    of   the
                                               Original  Invested  Amount) minus
                                               the  sum  of  (i)  the  aggregate
                                               amount  of  Transferor   Interest
                                               Collections     and    Transferor
                                               Principal  Collections  otherwise
                                               allocable  to  the   Transferor's
                                               Interest  that   previously  have
                                               been        distributed        to
                                               Certificateholders   to  cover  a
                                               Deficiency  Amount  as  described
                                               above  and  (ii)  the   aggregate
                                               amount of Investor  Loss  Amounts
                                               that    previously    have   been
                                               reallocated  in  reduction of the
                                               Transferor's      Interest     as
                                               described above;

                                           o   the    Transferor    Subordinated
                                               Amount     on    the     previous
                                               Distribution Date; and

                                           o   the Required Enhancement Amount.

OVERCOLLATERALIZATION                    The  payment  of  Accelerated Principal
                                           Distribution        Amounts        to
                                           Certificateholders will result in the
                                           Invested  Amount  being  greater than
                                           the  Certificate  Principal  Balance,
                                           thereby                      creating
                                           overcollateralization.     On     any
                                           Distribution        Date,        such
                                           overcollateralization     will     be
                                           available to absorb any Investor Loss
                                           Amount not covered either by:

                                           o   Certificate  Interest Collections
                                               remaining  after the  payment  of
                                               Servicing  Fees,  the premium for
                                               the Policy  and the  distribution
                                               of interest on the  Certificates;
                                               or

                                           o   the limited  subordination of the
                                               Transferor's      Interest     as
                                               described above.

                                         Any  Investor  Loss Amounts not covered
                                           by Certificate Interest  Collections,
                                           the  limited   subordination  of  the
                                           Transferor's    Interest    or   such
                                           overcollateralization will be covered
                                           by draws on the  Policy to the extent
                                           provided therein.

                                         Overcollateralization   will   arise or
                                           increase primarily as a result of the
                                           payment  of   Accelerated   Principal
                                           Distribution   Amounts.   As  of  the
                                           Closing  Date,  the  Invested  Amount
                                           will  be   equal   to  the   Original
                                           Certificate  Principal  Balance  and,
                                           accordingly,  there  will  not be any
                                           initial        overcollateralization.
                                           Commencing     with     the     first
                                           Distribution  Date,  the Trustee will
                                           pay   the    Accelerated    Principal
                                           Distribution  Amount,  to the  extent
                                           Certificate  Interest Collections are
                                           available     therefor     on    each
                                           Distribution  Date,  up to an  amount
                                           equal to the  excess,  if any, of the
                                           Required Overcollateralization Amount
                                           over    the     Overcollateralization
                                           Amount.

SERVICING FEE                            On each Distribution Date, the Servicer
                                           will be entitled to receive a monthly
                                           fee  (the   "SERVICING   FEE")  at  a
                                           specified annual rate (the "SERVICING
                                           FEE RATE") on the Invested  Amount as
                                           of the first  day of the  immediately
                                           preceding   Collection   Period.  The
                                           Servicing  Fee Rate will be 0.65% per
                                           annum.  The portion of the  Servicing
                                           Fee  allocable  to  the  Certificates
                                           will  be  payable  from   Certificate
                                           Interest   Collections   and  certain
                                           other amounts.  See  "Description  of
                                           the Certificates--Servicing and Other
                                           Compensation and Payment of Expenses"
                                           and     "--Distributions    on    the
                                           Certificates" herein.

SUBSTITUTION OR
  REPURCHASE OF
  HOME EQUITY LOANS                      The Transferor has the option either to
                                           substitute   one  or  more  new  Home
                                           Equity Loans or to  repurchase a Home
                                           Equity  Loan  immediately  prior to a
                                           Distribution Date if:

                                           o   there   is   a   breach    of   a
                                               representation or warranty of the
                                               Transferor  regarding  such  Home
                                               Equity Loan that  materially  and
                                               adversely  affects the  interests
                                               of the Certificateholders; or

                                           o   there is a material defect in the
                                               related loan documentation  (each
                                               Home  Equity  Loan  described  in
                                               these two clauses is a "DEFECTIVE
                                               HOME EQUITY LOAN").

                                         Any  Home  Equity  Loan so  substituted
                                           (each,  an "ELIGIBLE  SUBSTITUTE HOME
                                           EQUITY LOAN") must have,  among other
                                           things:

                                           o   a Principal Balance substantially
                                               the same as the Principal Balance
                                               of the Defective Home Equity Loan
                                               it replaces; and

                                           o   a Margin not less than the Margin
                                               of the Defective Home Equity Loan
                                               it replaces.

TERMINATION; RETIREMENT
  OF THE CERTIFICATES                    The  Trust  Fund  will terminate on the
                                           Distribution Date following the later
                                           of (i) payment in full of all amounts
                                           owing to the Certificate Insurer, and
                                           (ii) the earliest of:

                                           o   the  Distribution  Date on  which
                                               the Certificate Principal Balance
                                               has been reduced to zero;

                                           o   the   final   payment   or  other
                                               liquidation   of  the  last  Home
                                               Equity Loan in the Trust Fund;

                                           o   the  optional   purchase  of  all
                                               remaining  Home Equity Loans,  as
                                               described below; and

                                           o   the Scheduled Maturity Date.

                                         At   any   time  when  the  Certificate
                                           Principal  Balance  is  less  than or
                                           equal   to   5%   of   the   Original
                                           Certificate  Principal  Balance,  the
                                           Servicer,  or in the  absence  of the
                                           exercise thereof by the Servicer, the
                                           Certificate   Insurer,  may  purchase
                                           from the  Trust  all  remaining  Home
                                           Equity Loans and other  property held
                                           by the Trust. The purchase price will
                                           be  the   sum   of  the   Certificate
                                           Principal  Balance  and  accrued  and
                                           unpaid   interest   thereon   at  the
                                           Certificate   Rate  through  the  day
                                           before the Distribution Date on which
                                           such    purchase    is   made.    See
                                           "Description          of          the
                                           Certificates--Termination; Retirement
                                           of the Certificates" herein.

                                         In    addition,    the   Trust  may  be
                                           liquidated  as a  result  of  certain
                                           events of insolvency, receivership or
                                           conservatorship   relating   to   the
                                           Transferor.  See  "Description of the
                                           Certificates--Rapid      Amortization
                                           Events" herein.

TAX STATUS                               In  the  opinion of special tax counsel
                                           to the  Depositor  and counsel to the
                                           Underwriters,  the Certificates  will
                                           be    properly    characterized    as
                                           indebtedness  for federal  income tax
                                           purposes.  Under the  Agreement,  the
                                           Depositor and the  Certificateholders
                                           will agree to treat the  Certificates
                                           as  indebtedness   for  all  federal,
                                           state and local income and  franchise
                                           tax  purposes.  Furthermore,  special
                                           tax  counsel  to  the  Depositor  and
                                           counsel to the Underwriters is of the
                                           opinion  that the  Trust  will not be
                                           treated as either an association or a
                                           publicly traded  partnership  taxable
                                           as a  corporation  or  as  a  taxable
                                           mortgage pool.  See "Certain  Federal
                                           Income Tax Considerations" herein and
                                           "Material    Federal    Income    Tax
                                           Consequences" in the Prospectus.

ERISA CONSIDERATIONS                     An   employee  benefit  plan (a "PLAN")
                                           subject  to the  requirements  of the
                                           fiduciary  responsibility  provisions
                                           of  the  Employee  Retirement  Income
                                           Security  Act  of  1974,  as  amended
                                           ("ERISA"),   or  the   provisions  of
                                           Section 4975 of the Internal  Revenue
                                           Code    of    1986,    as    amended,
                                           contemplating  the  purchase  of  the
                                           Certificates   should   consult   its
                                           counsel before making a purchase, and
                                           the  fiduciary and such legal advisor
                                           should    consider     whether    the
                                           Certificates  will satisfy all of the
                                           requirements of the "publicly offered
                                           securities"    exception    described
                                           herein and the  possible  application
                                           of other ERISA prohibited transaction
                                           exemptions described herein. Although
                                           the   Depositor   expects   that  the
                                           "publicly     offered     securities"
                                           exception   will   apply  to  certain
                                           purchases of the  Certificates  by or
                                           with plan assets of Plans,  there can
                                           be no assurance  that such  exception
                                           will  apply or that  there will be an
                                           exemption    for    all    prohibited
                                           transactions   that   may   arise  in
                                           connection   with  purchases  of  the
                                           Certificates  by or with plan  assets
                                           of Plans. See "ERISA  Considerations"
                                           herein and in the Prospectus.

LEGAL INVESTMENT
  CONSIDERATIONS                         The  Certificates  will  not constitute
                                           "mortgage  related   securities"  for
                                           purposes  of the  Secondary  Mortgage
                                           Market  Enhancement  Act of 1984,  as
                                           amended,    because,    among   other
                                           reasons,  a majority of the Mortgages
                                           securing  the Home  Equity  Loans are
                                           not  first  Mortgages.   Accordingly,
                                           many    institutions    with    legal
                                           authority  to  invest  in  comparably
                                           rated   securities   based  on  first
                                           mortgages    may   not   be   legally
                                           authorized    to    invest   in   the
                                           Certificates.  See "Legal  Investment
                                           Considerations" herein.

USE OF PROCEEDS                          The Depositor  will apply substantially
                                           all of the net proceeds from the sale
                                           of the  Certificates  to the purchase
                                           price  of  the  Initial  Home  Equity
                                           Loans and to pay  expenses  connected
                                           with  pooling the Initial Home Equity
                                           Loans and issuing the Certificates.

CERTIFICATE RATING                       It  is  a  condition to the issuance of
                                           the  Certificates   that  Standard  &
                                           Poor's Ratings  Services,  a division
                                           of The  McGraw-Hill  Companies,  Inc.
                                           ("S&P"),  rates them "AAA",  and that
                                           Moody's   Investors   Service,   Inc.
                                           ("MOODY'S"  and,  together  with S&P,
                                           the  "RATING  AGENCIES")  rates  them
                                           "Aaa".  A  security  rating  is not a
                                           recommendation  to buy,  sell or hold
                                           securities,  and the assigning Rating
                                           Agency may revise or  withdraw  it at
                                           any time.  There can be no  assurance
                                           that the  assigning  Rating  Agencies
                                           will  not  lower  or   withdraw   the
                                           ratings  assigned to the Certificates
                                           on  the  date  the  Certificates  are
                                           initially  issued.  A security rating
                                           does not  address  the  frequency  of
                                           prepayments  on the Home Equity Loans
                                           or the corresponding  effect on yield
                                           to   investors.    See   "Certificate
                                           Rating" herein.

REGISTRATION OF THE
  CERTIFICATES                           The  Trust  will  initially  issue  the
                                           Certificates   in  book-entry   form.
                                           Persons     acquiring      beneficial
                                           ownership     interests     in    the
                                           Certificates  ("CERTIFICATE  OWNERS")
                                           may elect to hold  their  Certificate
                                           interests   through  The   Depository
                                           Trust  Company  ("DTC") in the United
                                           States or  through  Cedelbank  or the
                                           Euroclear  System   ("EUROCLEAR")  in
                                           Europe.    Transfers    within   DTC,
                                           Cedelbank or  Euroclear,  as the case
                                           may be,  will be in  accordance  with
                                           the   usual   rules   and   operating
                                           procedures of the relevant system. So
                                           long   as   the    Certificates   are
                                           Book-Entry     Certificates,     such
                                           Certificates will be evidenced by one
                                           or more  Certificates  registered  in
                                           the name of Cede & Co.  ("CEDE"),  as
                                           the  nominee  of  DTC,  or one of the
                                           other      relevant      depositaries
                                           (collectively,      the     "EUROPEAN
                                           DEPOSITARIES"). The Certificates will
                                           initially be  registered  in the name
                                           of    Cede.    The    interests    of
                                           Certificateholders       will      be
                                           represented  by book  entries  on the
                                           records  of  DTC  and   participating
                                           members     thereof.     Cross-market
                                           transfers   between  persons  holding
                                           directly or  indirectly  through DTC,
                                           on the one hand,  and  counterparties
                                           holding    directly   or   indirectly
                                           through  Cedelbank or  Euroclear,  on
                                           the other,  will be  effected  within
                                           DTC through  Citibank  N.A. or Morgan
                                           Guaranty  Trust  Company of New York,
                                           the    relevant    depositaries    of
                                           Cedelbank or Euroclear, respectively,
                                           and each a  participating  member  of
                                           DTC.

                                         No  Certificate  Owner will be entitled
                                           to receive a  definitive  certificate
                                           representing such person's  interest,
                                           except  in the  event  that the Trust
                                           issues Definitive  Certificates under
                                           the limited  circumstances  described
                                           herein.   All  references  herein  to
                                           "holders"   or   "Certificateholders"
                                           will    reflect    the    rights   of
                                           Certificate   Owners   only  as  such
                                           rights may be  exercised  through DTC
                                           and participating  members of DTC for
                                           so long as such Certificates are held
                                           by DTC.  See "Risk  Factors  -- There
                                           May Be  Difficulty  in  Pledging  the
                                           Certificates" and "Description of the
                                           Certificates  --  Registration of the
                                           Certificates"  herein  and  "Annex I"
                                           hereto.


<PAGE>
                                  RISK FACTORS

THE CERTIFICATES HAVE LIMITED LIQUIDITY

     There is currently no market for the  Certificates.  While the Underwriters
currently  intend  to make a  market  in the  Certificates,  they  are  under no
obligation  to do so.  There can be no  assurance  that a secondary  market will
develop or, if a secondary market does develop,  that it will provide holders of
the  Certificates  with liquidity of investment or that it will continue for the
life of the Certificates.  The Certificates will not be listed on any securities
exchange.

     Issuance of the Certificates in book-entry form may reduce the liquidity of
such  Certificates  in the  secondary  trading  market  since  investors  may be
unwilling  to  purchase  Certificates  for which  they  cannot  obtain  physical
certificates.

     See  "Description of the  Certificates--Registration  of the  Certificates"
herein.

THERE ARE RISKS  INHERENT  IN THE NATURE OF  SUBORDINATE  HOME  EQUITY  LOANS AS
SECURITY

     Substantially  all of the Home Equity Loans are secured by junior mortgages
on  residential  properties.  In the case of  liquidations,  Home  Equity  Loans
secured by junior  mortgages  are entitled to proceeds that remain from the sale
of the related  Mortgaged  Property after any related senior mortgages have been
satisfied in full (including any related  foreclosure  costs). In the event that
such proceeds are insufficient to satisfy all loans in the aggregate, the Trust,
as the holder of the junior mortgage (and, accordingly, each Certificateholder),
bears the risk of loss unless a  deficiency  judgment is obtained  and  realized
upon and, even if there is full realization upon a deficiency judgment, the risk
of delay in  distributions  pending such  realization.  In addition,  deficiency
judgments may not be legally permitted or practical in some states.

     See "Certain Legal Aspects of Mortgage Loans" in the Prospectus.

     When a Home Equity Loan begins its  amortization  period,  the borrower may
not be able  to make  the  required  principal  payments  and  repayment  may be
dependent  on the  borrower's  ability to  refinance  the Home Equity  Loan.  In
general,  each Home Equity Loan is a revolving  line of credit for the first ten
years following  origination,  but such revolving  period may be extended at the
Transferor's sole discretion.  The Transferor's decision to extend the revolving
period may include a review of specific credit criteria.

     In addition, an increase in interest rates over the Loan Rate applicable at
the time a Home Equity  Loan was  originated  may have an adverse  effect on the
related borrower's ability to pay the required monthly interest payment. Such an
increase in interest  rates may also  reduce such  borrower's  ability to obtain
refinancing and to pay the balance of such Home Equity Loan at its maturity.

     Even assuming that the Mortgaged  Properties  provide adequate security for
the Home Equity Loans,  substantial  delays could be  encountered  in connection
with the liquidation of defaulted Home Equity Loans and corresponding  delays in
the receipt of related  proceeds by  Certificateholders  could  occur.  Further,
liquidation  expenses (such as legal fees,  appraisals,  real estate taxes,  and
maintenance  and  preservation  expenses)  will reduce the  proceeds  payable to
Certificateholders and thereby reduce the security for the Home Equity Loans. In
the event any Mortgaged  Properties  fail to provide  adequate  security for the
related Home Equity Loans, required payments under the Policy were not made, and
the  protection  provided  by the  limited  subordination  of  the  Transferor's
Interest  and the  availability  of  overcollateralization  has been  exhausted,
Certificateholders could experience a loss on their investment.

THERE IS A RISK THAT LOCAL REAL ESTATE MARKETS MAY DECLINE

     An overall decline in the residential  real estate markets in the states in
which the Mortgaged  Properties are located could adversely  affect their values
such that the outstanding  Principal  Balances of the related Home Equity Loans,
together with the outstanding  balances of any senior liens thereon,  may exceed
the values of the Mortgaged Properties. Such declines would adversely affect the
position  of a junior  mortgage  before  having  such an  effect  on that of the
related  senior  mortgage and could  extinguish  the interest of the holder of a
junior  mortgage  on the related  Mortgaged  Property.  Residential  real estate
markets in many states have softened or declined in recent years. The Transferor
can neither  quantify the impact of such declines in property values nor predict
how long such decline may continue or when such  declines will end. In addition,
there  have been  recent  indications  that the  United  States  economy  may be
entering a period of slower growth and  predictions  that an economic  recession
may occur.  These  developments  could also adversely effect real estate values.
During a period of such declines,  the rates of delinquencies,  foreclosures and
losses on the Home  Equity  Loans  would be  expected  to be higher  than  those
experienced in the mortgage lending industry in general.

     Moreover,  in many cases,  borrowers  have  primary  residences  with above
average values, and those properties may experience greater relative declines in
value than other  properties with lower values.  A rise in interest rates over a
period of time and the  general  condition  of a  Mortgaged  Property as well as
other  factors  may have the  effect of  reducing  the  value of such  Mortgaged
Property from the value at the time the related Home Equity Loan was originated.
If there is a reduction in the value of a Mortgaged  Property,  the ratio of the
Principal Balance of the related Home Equity Loan to the value of such Mortgaged
Property  may  increase  over what it was at the time such Home  Equity Loan was
originated.  Such an increase may reduce the  likelihood of liquidation or other
proceeds being sufficient to satisfy such Home Equity Loan after satisfaction of
any senior liens.  In addition,  if the borrower has an  adjustable  rate senior
mortgage  loan,  any increase in the interest rate thereon may adversely  affect
such borrower's ability to make payments on the related Home Equity Loan.

THERE ARE ASPECTS OF CASH FLOW YOU SHOULD CONSIDER

     The  rights  of  the  holder  of  the  Transferor's   Interest  to  receive
Certificate Interest Collections remaining after the payment of accrued interest
due and any overdue  accrued  interest on the  Certificates,  along with certain
other expenses,  and to receive Interest  Collections and Principal  Collections
allocable to the  Transferor's  Interest are  subordinated  to certain rights of
holders of the  Certificates  in order to enhance the  likelihood  of receipt by
holders of the Certificates of the full amount of their scheduled  distributions
of interest on each  Distribution  Date and the ultimate receipt by such holders
of  principal  equal  to  the  Original  Certificate   Principal  Balance.  This
subordination feature must absorb the risks associated with a possible narrowing
of the spread  between  the prime rate (which is the index for  determining  the
Loan Rate for each Home Equity  Loan) and the  Certificate  Rate (which is based
upon One-Month LIBOR plus a specified margin).  If this spread disappears (i.e.,
the  Certificate  Rate  derived from the  One-Month  LIBOR  formula  exceeds the
Alternate Certificate Rate derived from the prime rate formula), the Certificate
Rate for the related  Distribution Date will be the Alternate  Certificate Rate.
The  Certificate  Rate could also be limited if all or a significant  portion of
the Loan  Rates  were  prevented  by their  lifetime  interest  rate  caps  from
increasing in accordance with increases in the prime rate as described herein.

THERE MAY BE VARIATIONS IN SUBSEQUENT HOME EQUITY LOANS FROM INITIAL HOME EQUITY
LOANS

     Each  Subsequent  Home Equity Loan will  satisfy the  eligibility  criteria
referred  to  herein  at the  time  of its  conveyance  to the  Trust.  However,
Subsequent  Home Equity Loans may be  originated  or acquired by the  Transferor
using credit  criteria  different  from those applied to the Initial Home Equity
Loans  and  may be of a  different  credit  quality.  Therefore,  following  the
transfer  and  assignment  of  Subsequent  Home Equity  Loans to the Trust,  the
aggregate  characteristics  of the Home Equity Loans then part of the Trust Fund
may vary from those of the Initial Home Equity Loans.

     See "The Home  Equity  Loan Pool  --Conveyance  of  Subsequent  Home Equity
Loans".

THERE  ARE   ASPECTS OF THE MATURITY AND PREPAYMENT OF THE HOME EQUITY LOANS YOU
SHOULD CONSIDER

     Substantially  all of the Initial Home Equity Loans may be prepaid in whole
or in part at any time without  penalty.  There is limited data available on the
rate of  prepayment  of home equity loans such as the Initial Home Equity Loans.
Generally, home equity loans are not viewed by borrowers as permanent financing.
Accordingly,  the Home Equity Loans may  experience a higher rate of  prepayment
than  traditional  mortgage  loans. On the other hand, it can be expected that a
portion of borrowers will not prepay their Home Equity Loans to any  significant
degree.  Borrowers who treat the amounts  borrowed as a long-term  loan are more
likely to allow their Home Equity Loans to remain  outstanding  until  maturity.
The presence or absence of these two types of loans in the Trust Fund may have a
significant  impact on the rate and  timing  of  principal  payments  (including
prepayments)  on the Home Equity Loans and, as a result,  the  weighted  average
lives of the Certificates.  In addition,  any future limitations on the right of
borrowers  to deduct  interest  payments  on the Home  Equity  Loans for federal
income tax  purposes  may  result in a higher  rate of  prepayments  of the Home
Equity Loans. The Trust Fund's  prepayment  experience may also be affected by a
wide variety of factors,  including  general economic  conditions,  the level of
prevailing   interest  rates,   the   availability  of  alternative   financing,
competition from other lenders and homeowner mobility.  In addition,  all of the
Initial Home Equity Loans contain due-on-sale provisions.  The Servicer is under
no  obligation  to enforce such  provisions  and will refrain  therefrom if such
exercise  will  impair or  threaten  to impair any  recovery  under any  related
insurance  policy or is not permitted by applicable  law. The Servicer also will
refrain  from  enforcing  such  provisions  under other  circumstances  it deems
appropriate.

     The rates at which payments of principal on the  Certificates  will be made
will be affected by the  inclusion  in the Trust Fund of Home Equity  Loans with
Principal  Balances  as  of  the  Statistical  Calculation  Date  or  Subsequent
Selection  Date, as the case may be, of $0 or that are  otherwise  less than the
Home Equity  Loan's Credit Limit,  since if the related  borrowers  draw down on
such  lines of credit  during  the  Managed  Amortization  Period,  payments  of
principal, if any, on the Certificates will be likewise reduced.

     In the event a large number of Home Equity Loans are prepaid,  the weighted
average life of the Certificates will be substantially shorter than the weighted
average life  calculated on the assumption  that all payments on the Home Equity
Loans are made only as scheduled.  The weighted average life of the Certificates
will be  sensitive  to the rate and  timing  of  principal  payments  (including
prepayments) on the Home Equity Loans,  which may fluctuate  significantly  from
time to time or be zero.

     See "Prepayment and Yield Considerations" herein.

     No  assurance  can be given as to the level of  prepayments  that the Trust
Fund will experience.  Under the Agreement,  the Transferor will be obligated to
purchase or provide  substitutions  for Defective Home Equity Loans, Home Equity
Loans as to which the  Transferor  consented to increases in the related  Credit
Limits exceeding certain limitations specified in the Insurance Agreement,  Home
Equity Loans as to which the  Transferor  has reduced the related  Margins below
certain levels specified in the Insurance Agreement, and Home Equity Loans as to
which the Transferor has consented to the placement of a new senior  mortgage on
the related Mortgaged  Property and such senior mortgage did not satisfy certain
requirements specified in the Insurance Agreement. In such event, the Transferor
will be  obligated to accept the  retransfer  of such Home Equity Loans from the
Trust and,  depending on the size of the  Transferor's  Interest  following such
retransfers,  may be required to make  deposits  into the  Certificate  Account.
Amounts so deposited will be distributed to  Certificateholders  as a partial or
full prepayment of such Home Equity Loans, further accelerating  payments on the
Certificates.

     In addition,  during the Revolving  Period,  if the Transferor is unable to
transfer  Subsequent  Home  Equity  Loans to the Trust so that the  Transferor's
Interest is at least equal to the Minimum  Transferor's  Interest and  Principal
Collections  would  otherwise be retained by the  Transferor as permitted by the
Agreement,  then an amount of Principal  Collections  equal to the excess of the
Minimum Transferor's  Interest over the Transferor's  Interest will be deposited
by the  Transferor  into the  Collection  Account.  At the end of the  Revolving
Period, if the Transferor's Interest is still less than the Minimum Transferor's
Interest,  then any such  Principal  Collections  remaining  on  deposit  in the
Collection  Account will be  distributed  to  Certificateholders  as a principal
distribution,   which   distribution   will   accelerate  the  payments  on  the
Certificates.

THERE  MAY  BE DELAYS AND/OR EXPENSES ASSOCIATED WITH REALIZATION UPON DEFAULTED
HOME EQUITY LOANS

     An action to  foreclose  a home equity loan is  regulated  by statutes  and
rules of the state where the related mortgaged property is located and generally
is subject to a court's  equitable  powers.  A foreclosure  action 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, an
action to obtain a deficiency  judgment  with respect to a mortgage loan also is
regulated  by  statutes  and rules of the  state  where  the  related  mortgaged
property is located,  and the amount of a deficiency  judgment may be limited by
law.  In the event of a default  by a  borrower  on a Home  Equity  Loan,  these
restrictions,  among others, may impede the ability of the Servicer to foreclose
on or to sell the related Mortgaged Property or to obtain a deficiency  judgment
in connection therewith. If required payments under the Policy were not made and
the protection afforded the  Certificateholders  by the limited subordination of
the Transferor's Interest and the availability of overcollateralization has been
exhausted,  such restrictions may delay distributions to the  Certificateholders
and may ultimately limit the amounts  distributed with respect to such defaulted
Home  Equity  Loans  and  result  in a loss to the  Certificateholders  on their
investments.

     See "Certain Legal Aspects of Mortgage Loans" in the Prospectus.

THERE MAY BE DIFFICULTY IN PLEDGING THE CERTIFICATES

     Since  transactions  in  Certificates  can be effected  only  through  DTC,
Cedelbank,  Euroclear,  participating  organizations,  indirect participants and
certain  banks,  the ability of a Certificate  Owner to pledge a Certificate  to
persons or entities that do not  participate in the DTC,  Cedelbank or Euroclear
systems,  or otherwise to take  actions in respect of such  Certificate,  may be
limited due to lack of a physical certificate representing such Certificate.

     See "Description of the  Certificates -- Registration of the  Certificates"
herein.

THERE MAY BE DELAYS IN RECEIPT OF DISTRIBUTIONS ON THE CERTIFICATES

     Certificate   Owners  may  experience   some  delay  in  their  receipt  of
distributions  of  interest on and  principal  of their  Certificates  since the
Trustee  will  forward  such  distributions  to DTC,  and DTC will  credit  such
distributions to the accounts of its  Participants  (as defined  herein),  which
will  thereafter  credit  them to the  accounts  of  Certificate  Owners  either
directly or indirectly through indirect participants.

     See  "Description of the  Certificates--Registration  of the  Certificates"
herein.

THERE ARE LIMITATIONS TO THE RATINGS ASSIGNED TO THE CERTIFICATES

     The ratings of the  Certificates  will depend primarily on an assessment by
the Rating  Agencies of the  underlying  Home Equity  Loans,  the Policy and the
limited  subordination  of the  Transferor's  Interest.  A security  rating by a
Rating  Agency  is  not  a  recommendation   to  purchase,   hold  or  sell  the
Certificates, inasmuch as such rating does not comment as to the market price or
suitability  for a particular  investor.  There is no assurance that the ratings
will  remain  for any  given  period  of time or that  the  ratings  will not be
reduced,  suspended  or  withdrawn  by the Rating  Agencies.  The ratings of the
Certificates  do not address the  possibility of the imposition of United States
withholding tax with respect to non-U.S. persons.

THERE IS A RISK THAT THE CERTIFICATE INSURER MAY NOT MAKE PAYMENTS ON THE POLICY

     Credit enhancement with respect to the Certificates will be provided by the
Policy.

     If required payments under the Policy are not made, the  Certificateholders
will be at  greater  risk with  respect to losses on the Home  Equity  Loans and
nonpayment of interest on the Certificates.

     See "Description of the  Certificates--The  Certificate  Insurance  Policy"
herein.

THERE IS A RISK ASSOCIATED WITH NOT RECORDING MORTGAGE ASSIGNMENTS

     So long as certain conditions specified by the Certificate Insurer are met,
assignments to the Trustee of the mortgages  securing the Home Equity Loans will
not be required to be recorded. The failure to record assignments to the Trustee
of the mortgages in some states in which the related  mortgaged  properties  are
located may have the result of making the sale thereof  ineffective  against (i)
creditors  of a  prior  owner  of a  Home  Equity  Loan,  the  Depositor  or the
Transferor,  (ii) a purchaser to whom a prior owner of a Home Equity  Loan,  the
Depositor or the Transferor  fraudulently,  negligently or inadvertently sells a
Home Equity Loan, or (iii) any bankruptcy  trustee or similar official appointed
for a prior owner of a Home Equity Loan, the Depositor or the Transferor.

     If the  conditions  specified  by the  Certificate  Insurer  are  not  met,
assignments  of the  mortgages  in favor of the  Trustee  will be required to be
recorded (or opinions of counsel  acceptable to the Certificate  Insurer and the
Rating Agencies will be obtained to the effect that recording is not required to
protect the Trustee's interest in the related Home Equity Loans).

THERE ARE OTHER LEGAL MATTERS YOU SHOULD CONSIDER

     Applicable state laws generally  regulate interest rates and other charges,
and require certain disclosures.  In addition, many states have other laws, such
as  consumer  protection  laws,  unfair and  deceptive  practices  acts and debt
collection  practices acts,  which may apply to the origination or collection of
the Home Equity Loans. Depending on the provisions of applicable law, violations
of these laws may limit the  ability of the  Servicer  to collect all or part of
the principal of or interest on the Home Equity Loans, may entitle the borrowers
to a refund of amounts  previously  paid and,  in  addition,  could  subject the
Servicer or the Transferor to damages and administrative enforcement.

     See "Certain Legal Aspects of Mortgage Loans" in the Prospectus.

     The Home Equity Loans are also subject to federal laws, including:

     o    the  Federal   Truth-in-Lending   Act  and  Regulation  Z  promulgated
          thereunder,   which  require  certain  disclosures  to  the  borrowers
          regarding the terms of the Home Equity Loans;

     o    the  Equal  Credit   Opportunity  Act  and  Regulation  B  promulgated
          thereunder,  which prohibit  discrimination on the basis of age, race,
          color,  sex,  religion,  marital status,  national origin,  receipt of
          public  assistance  or the  exercise of any right  under the  Consumer
          Credit Protection Act, in the extension of credit; and

     o    the Fair Credit  Reporting Act, which  regulates the use and reporting
          of information related to the borrower's credit experience.

     Violations  of  certain  provisions  of these  federal  laws may  limit the
ability of the  Servicer to collect all or part of the  principal of or interest
on the Home Equity Loans,  may subject the Servicer or the Transferor to damages
and administrative enforcement and in addition could be raised by borrowers as a
recoupment or setoff in a collection or foreclosure action.

     See "Certain Legal Aspects of Mortgage Loans" in the Prospectus.

INSOLVENCY OF THE TRANSFEROR

     Notwithstanding  the  characterization  of the  Certificates  as  debt  for
federal,  state and local income and franchise tax purposes,  the Transferor and
the  Depositor  will treat the  transfer of the Initial Home Equity Loans by the
Transferor to the Depositor as a sale and the Depositor and the Trust will treat
the transfer of the Initial Home Equity Loans from the Depositor to the Trust as
a sale. As a sale of the Home Equity Loans by the  Transferor to the  Depositor,
the Home Equity Loans would not be part of the  Transferor's  bankruptcy  estate
and would not be available to the Transferor's creditors.  However, in the event
of the insolvency of the Transferor,  it is possible that the bankruptcy trustee
or a creditor of the  Transferor or the  Transferor as debtor in possession  may
attempt  to  recharacterize  the  sale of the  Initial  Home  Equity  Loans as a
borrowing by, or as debt of, the Transferor,  secured by a pledge of the Initial
Home Equity Loans. This position, if argued before or accepted by a court, could
prevent  timely  payments  of amounts  due on the  Certificates  and result in a
reduction of payments due on the Certificates. The Depositor will warrant in the
Agreement  that the  transfer of the Initial Home Equity Loans is either a valid
transfer  and  assignment  of the Initial  Home  Equity  Loans or the grant of a
security interest therein.

     In addition,  cash  collections may be commingled with the Transferor's own
funds prior to each  Distribution  Date.  In the event of the  insolvency of the
Transferor,  the  Trust  will  likely  not  have a  perfected  interest  in such
collections  since they would not have been  deposited in a  segregated  account
within 10 days after the collection  thereof,  and the inclusion  thereof in the
bankruptcy  estate of the Transferor may result in delays in payment and failure
to pay amounts due on the Certificates.

     If a conservator, receiver or trustee were appointed for the Transferor, or
if  certain  other  events  relating  to the  bankruptcy  or  insolvency  of the
Transferor were to occur,  Subsequent Home Equity Loans and Additional  Balances
would not be sold to the Trust. In such an event, the Rapid Amortization  Period
would commence.  If directed by the Certificate Insurer or by Certificateholders
holding Certificates  evidencing undivided interests aggregating at least 51% of
the Certificate  Principal Balance of the Certificates,  with the consent of the
Certificate  Insurer,  the Trustee will  attempt to sell the Home Equity  Loans,
thereby  causing early payment of the  Certificate  Principal  Balance.  The net
proceeds  of such  sale will  first be paid to the  Certificate  Insurer  to the
extent of  unreimbursed  draws under the Policy and other  amounts  owing to the
Certificate  Insurer pursuant to the Insurance  Agreement.  The Fixed Allocation
Percentage of remaining  amounts will be distributed to the  Certificateholders.
The Policy will be available to cover any shortfalls in the event such remaining
net proceeds are insufficient to pay the Certificate Principal Balance in full.

     In the event of a bankruptcy or insolvency of the Servicer,  the bankruptcy
trustee  or  receiver  may  have  the  power  to  prevent  the  Trustee  or  the
Certificateholders from appointing a successor Servicer.

YEAR 2000 READINESS DISCLOSURE

     The  Transferor/Servicer  is aware of the year 2000 issues  associated with
existing  computer systems as the year 2000 approaches.  Many computer  programs
created  in the past used two  digits,  rather  than  four,  to refer to a year,
creating a risk that they will not properly recognize date-sensitive information
when the year  changes to 2000.  Systems  that do not  properly  recognize  such
information could generate erroneous data, fail or cause another system to fail.
The  Transferor/Servicer  is  heavily  dependent  on  computer  systems  for its
operations. These include its own systems and the systems of third party vendors
on which it relies.

     The  Transferor/Servicer has advised the Depositor that it is has commenced
and is currently in the process of carrying  out a year 2000 project  which,  in
accordance with applicable  regulatory  guidelines,  is designed to identify and
make any modifications  necessary to avoid potential disruptions to its computer
systems arising from year 2000 issues. Any reprogramming or other  modifications
to the systems  used or relied upon by the  Transferor/Servicer  (including  any
such systems supplied by third parties on which it is dependent) and the related
testing  are   scheduled  to  be  completed  by  July  31,  1999.   Neither  the
Transferor/Servicer   nor  any  of  its  affiliates  has  made  any  independent
investigation of the computer systems of the Trustee. In the event that computer
problems  arise out of a failure of such efforts to be completed on time,  or in
the event that the  computer  systems of the Trustee or the  Transferor/Servicer
are not fully year 2000 compliant,  the resulting  disruptions in the collection
or distribution of receipts on the Home Equity Loans could materially  adversely
affect the Certificates.


                            THE HOME EQUITY LOAN POOL

GENERAL

     The statistical information presented in this Prospectus Supplement relates
only to the Initial  Home Equity  Loans only as of the  Statistical  Calculation
Date.  Unless  otherwise  noted,  all statistical  percentages set forth in this
Prospectus  Supplement  are measured  either as a percentage of the  Statistical
Calculation  Date Pool Balance or the number of Initial Home Equity Loans in the
pool as of the Statistical  Calculation  Date.  Subsequent Home Equity Loans, if
any,  will be selected  using  generally  the same  criteria  used to select the
Initial Home Equity Loans, and generally the same representations and warranties
will be made with respect thereto.  See  "--Conveyance of Subsequent Home Equity
Loans" herein.

THE INITIAL HOME EQUITY LOANS

     The Initial  Home Equity  Loans are  evidenced  by Account  Agreements  and
secured by  mortgages or deeds of trust (of which  substantially  all are junior
liens and the remainder are first liens) on Mortgaged  Properties  located in 25
states. The term to maturity of each Initial Home Equity Loan at origination was
approximately fifteen years. The Statistical Calculation Date Principal Balances
of the Initial  Home Equity Loans  ranged from $0 to  $245,488.00,  and averaged
$31,580.09  (for those Initial Home Equity Loans with a Statistical  Calculation
Date  Principal  Balance  greater  than $0).  Credit  Limits of the Initial Home
Equity Loans ranged from $10,000.00 to $250,000.00 and averaged  $35,591.64.  As
of  the  Statistical   Calculation  Date,  the  weighted  average  credit  limit
utilization  rate of the Initial  Home Equity  Loans  (computed  by dividing the
Principal  Balance for each  Initial  Home Equity Loan by the Credit  Limit) was
approximately  86.94%. The weighted average remaining term to stated maturity of
the Initial Home Equity Loans as of the Statistical  Calculation Date was 151.64
months and the latest  scheduled  maturity of any Initial Home Equity Loan is in
October  2013.  The weighted  average  Junior Lien Ratio for Initial Home Equity
Loans in a junior lien position was 30.41%.

     Each  Initial Home Equity Loan was,  and each  Subsequent  Home Equity Loan
will be,  selected by the  Transferor for inclusion in the Trust Fund from among
those that met the following criteria as of the Statistical  Calculation Date or
Subsequent  Selection  Date,  as the case may be:  (i) the  payment on such Home
Equity  Loan was not more than 90 days  delinquent  and (ii)  there was not less
than three months left to  contractual  maturity of such Home Equity  Loan.  The
Initial Home Equity Loans were,  and each  Subsequent  Home Equity Loan will be,
selected from the home equity loans in the  Transferor's  portfolio that met the
above  criteria using a selection  process  believed by the Transferor not to be
adverse to Certificateholders.

     The Initial Home Equity Loans were originated between July 1989 and October
1998 in the ordinary course of the Transferor's  business. As of the Statistical
Calculation  Date, the weighted average Margin was  approximately  4.38% and the
weighted  average  Loan Rate was  approximately  12.14%.  The  weighted  average
Combined  Loan-to-Value Ratio (computed as a percentage,  the numerator of which
is the Home Equity Loan's Original  Credit Limit plus the principal  balances or
credit limits,  as applicable,  of any related senior  mortgage  loans,  and the
denominator  of which is the  valuation of the  Mortgaged  Property  used by the
Transferor to underwrite  the Home Equity Loan) of the Initial Home Equity Loans
at origination was approximately 90.40%.

     As of the Statistical  Calculation  Date,  substantially all of the Initial
Home Equity Loans have a lifetime interest rate cap of 19.90%.

     The Trust Fund will  include  Home Equity Loans that are fewer than 90 days
delinquent  as  of  the  Statistical  Calculation  Date  or  related  Subsequent
Selection  Date for  such  Home  Equity  Loans,  as the  case may be.  As of the
Statistical  Calculation Date,  approximately 1.55% of the Home Equity Loans (by
principal  balance)  were between 30 and 59 days  delinquent  and  approximately
0.33% of the Home Equity  Loans (by  principal  balance)  were between 60 and 89
days delinquent.

     Set forth below is a description of certain  additional  characteristics of
the Initial Home Equity Loans as of the Statistical Calculation Date. The sum of
the  percentages  in each  table  below  may not  equal the total of 100% due to
rounding.


<PAGE>
<TABLE>
                                  GEOGRAPHICAL DISTRIBUTION OF THE MORTGAGED PROPERTIES
<CAPTION>
                                                        NUMBER OF            STATISTICAL                                  
                                                         INITIAL           CALCULATION DATE            PERCENT OF
                                                       HOME EQUITY            PRINCIPAL         STATISTICAL CALCULATION
STATE                                                     LOANS                BALANCE             DATE POOL BALANCE
- ---------------------------------------------          -----------         ----------------     ------------------------
<S>                                                    <C>                 <C>                  <C>
California...................................              2,437           $  91,930,465.70             16.10%
Illinois.....................................              1,467              45,174,613.78              7.91
Michigan.....................................              1,792              53,827,995.29              9.42
New Jersey...................................              1,716              57,988,535.24             10.15
New York.....................................              1,575              52,143,249.48              9.13
Ohio.........................................              1,614              44,867,302.55              7.86
Other(1).....................................              7,857             225,225,435.28             39.43
                                                         -------           ----------------            ------
                Total........................             18,458            $571,157,597.32            100.00%
                                                         =======           ================            ======
</TABLE>
______________
(1)  Includes 19 other  states  (none of which have a  concentration  of Initial
     Home Equity Loans in excess of 5.00% of the  Statistical  Calculation  Date
     Pool Balance).


<PAGE>
<TABLE>
                                                     CREDIT LIMIT(1)
<CAPTION>

                                                                             STATISTICAL                                  
                                                        NUMBER OF         CALCULATION DATE             PERCENT OF
                                                         INITIAL              PRINCIPAL         STATISTICAL CALCULATION
RANGE OF CREDIT LIMITS ($)                          HOME EQUITY LOANS          BALANCE             DATE POOL BALANCE
- ---------------------------------------------       -----------------      ----------------     ------------------------
<S>                                                 <C>                    <C>                  <C>
        0.00      to       24,999.99............           6,786            $107,860,274.81             18.88%
   25,000.00      to       49,999.99............           8,073             248,200,895.05             43.46
   50,000.00      to       74,999.99............           2,462             125,293,377.12             21.94
   75,000.00      to       99,999.99............             678              47,766,401.57              8.36
  100,000.00      to      124,999.99............             277              23,320,410.59              4.08
  125,000.00      to      149,999.99............              97               9,906,361.36              1.73
  150,000.00      to      174,999.99............              80               8,208,237.66              1.44
  175,000.00      to      274,999.99............               5                 601,639.16              0.11
                                                      ----------        -------------------          --------
                  Total.........................          18,458            $571,157,597.32            100.00%
                                                      ==========        ===================          ========
</TABLE>
______________
(1)  The minimum and maximum  Credit  Limits as of the  Statistical  Calculation
     Date  were  $10,000.00  and  $250,000.00,  respectively,  and the  weighted
     average Credit Limit was $35,591.64.


<TABLE>
                                                   OCCUPANCY STATUS(1)
<CAPTION>

                                                       NUMBER OF            STATISTICAL               PERCENT OF
                                                        INITIAL           CALCULATION DATE      STATISTICAL CALCULATION
OCCUPANCY STATUS                                   HOME EQUITY LOANS     PRINCIPAL BALANCE         DATE POOL BALANCE
- ---------------------------------------------      -----------------     -----------------      -----------------------
<S>                                                <C>                   <C>                    <C>
Owner occupied...............................            18,205            $563,627,171.57             98.68%
Non-owner occupied...........................               253               7,530,425.75              1.32
                                                       --------         ------------------          --------
                Total........................            18,458            $571,157,597.32            100.00%
                                                       ========         ==================          ========
</TABLE>
______________
(1)  Based upon representation by the borrowers at the time of origination.

<PAGE>
<TABLE>
                                                 PRINCIPAL BALANCE(1)
<CAPTION>

                                                        NUMBER OF            STATISTICAL             PERCENT OF
                                                         INITIAL          CALCULATION DATE    STATISTICAL CALCULATION
RANGE OF PRINCIPAL BALANCES ($)                     HOME EQUITY LOANS     PRINCIPAL BALANCE      DATE POOL BALANCE
- ------------------------------------------------    -----------------     -----------------   -----------------------
<S>                                                 <C>                   <C>                 <C>
        0.00      to      24,999.99.............          8,576            $137,788,868.82             24.12%
   25,000.00      to      49,999.99.............          7,416             259,369,911.07             45.41
   50,000.00      to      74,999.99.............          1,750             104,165,330.65             18.24
   75,000.00      to      99,999.99.............            491              42,070,624.67              7.37
  100,000.00      to    124,999.99..............            135              14,974,908.47              2.62
  125,000.00      to    249,999.99..............             90              12,787,953.64              2.24
                                                      ---------          -----------------          --------
                Total.........................           18,458            $571,157,597.32            100.00%
                                                      =========          =================          ========
</TABLE>
______________
(1)  The  minimum  and  maximum   Principal   Balances  as  of  the  Statistical
     Calculation  Date were $0 and  $245,488.00,  respectively,  and the average
     Principal Balance was $31,580.09 for those Initial Home Equity Loans with a
     Statistical Calculation Date Principal Balance greater than $0.

<TABLE>
                                       ORIGINAL COMBINED LOAN-TO-VALUE RATIO(1)
<CAPTION>

                                                        NUMBER OF            STATISTICAL             PERCENT OF
RANGE OF ORIGINAL COMBINED                               INITIAL          CALCULATION DATE    STATISTICAL CALCULATION
LOAN-TO-VALUE RATIOS                                HOME EQUITY LOANS     PRINCIPAL BALANCE      DATE POOL BALANCE
- -----------------------------------------------     -----------------     -----------------   -----------------------
<S>                                                 <C>                   <C>                 <C>
   0.01%          to       10.00%..............               9           $      267,309.92             0.05%
  10.01%          to       20.00%..............              42               1,384,699.02              0.24
  20.01%          to       30.00%..............              55               1,682,035.09              0.29
  30.01%          to       40.00%..............             101               3,795,505.90              0.66
  40.01%          to       50.00%..............             155               6,563,326.56              1.15
  50.01%          to       60.00%..............             202               8,400,057.96              1.47
  60.01%          to       70.00%..............             717              27,969,898.98              4.90
  70.01%          to       80.00%..............           2,288              76,816,976.22             13.45
  80.01%          to       90.00%..............           4,197             124,848,001.25             21.86
  90.01%          to      100.00%..............           8,970             265,669,745.00             46.51
 100.01%          to      110.00%..............             769              23,993,499.26              4.20
 110.01%          to      120.00%..............             465              16,216,044.11              2.84
 120.01%          to      125.00%..............             488              13,550,498.05              2.37
                                                       --------          -----------------          --------
                   Total........................         18,458            $571,157,597.32            100.00%
                                                       ========          =================          ========
</TABLE>
______________
(1)  The minimum and maximum Original  Combined  Loan-to-Value  Ratios as of the
     Statistical Calculation Date were 4.81% and 125.00%,  respectively, and the
     weighted average Original  Combined  Loan-to-Value  Ratio was approximately
     90.40%.

<PAGE>
<TABLE>
                                           CREDIT LIMIT UTILIZATION RATE(1)
<CAPTION>

                                                        NUMBER OF            STATISTICAL             PERCENT OF
RANGE OF CREDIT LIMIT                                    INITIAL          CALCULATION DATE    STATISTICAL CALCULATION
UTILIZATION RATES                                   HOME EQUITY LOANS     PRINCIPAL BALANCE      DATE POOL BALANCE
- -----------------------------------------------     -----------------     -----------------   ------------------------
<S>                                                 <C>                   <C>                 <C>
    0.00%      to       9.99%...................            511          $       203,859.35             0.04%
   10.00%      to      19.99%...................             99                 685,678.97              0.12
   20.00%      to      29.99%...................            159               2,082,619.86              0.36
   30.00%      to      39.99%...................            167               2,797,685.82              0.49
   40.00%      to      49.99%...................            283               5,843,391.02              1.02
   50.00%      to      59.99%...................            405               9,685,748.18              1.70
   60.00%      to      69.99%...................            503              13,975,039.47              2.45
   70.00%      to      79.99%...................            854              25,105,538.72              4.40
   80.00%      to      89.99%...................          1,627              49,046,472.84              8.59
   90.00%      to      99.99%...................         13,033             433,988,861.58             75.98
  100.00%      to     109.99%...................            817              27,742,701.51              4.86
                                                       --------          -----------------          --------
                 Total..........................         18,458            $571,157,597.32            100.00%
                                                       ========          =================          ========
</TABLE>
______________
(1)  The  minimum  and  maximum  credit  limit   utilization  rates  as  of  the
     Statistical Calculation Date were 0.00% and 101.82%,  respectively, and the
     weighted average credit limit  utilization rate was  approximately  86.94%.
     The credit limit  utilization  rate is computed by dividing  the  Principal
     Balance of each Home Equity Loan by the related Credit Limit.


<TABLE>
                                                       MARGIN(1)
<CAPTION>

                                                        NUMBER OF            STATISTICAL                                
                                                         INITIAL           CALCULATION DATE           PERCENT OF
                                                       HOME EQUITY            PRINCIPAL        STATISTICAL CALCULATION
RANGE OF MARGINS                                          LOANS                BALANCE            DATE POOL BALANCE
- ------------------------------------------------       -----------         ----------------     ------------------------
<S>                                                    <C>                 <C>                  <C>
    0.50%       to      0.99%...................              32         $    2,490,543.37               0.44%
    1.00%       to      1.49%...................              39              1,928,384.93               0.34
    1.50%       to      1.99%...................             196              8,675,718.20               1.52
    2.00%       to      2.49%...................             197              8,183,003.68               1.43
    2.50%       to      2.99%...................           1,988             80,623,620.83              14.12
    3.00%       to      3.49%...................             328             12,175,610.10               2.13
    3.50%       to      3.99%...................           3,685            122,392,683.89              21.43
    4.00%       to      4.49%...................             474             14,806,806.49               2.59
    4.50%       to      4.99%...................           7,456            243,180,880.20              42.58
    5.00%       to      5.49%...................             158              5,389,128.95               0.94
    5.50%       to      5.99%...................           3,079             47,444,192.77               8.31
    6.00%       to      6.49%...................             232              7,804,078.21               1.37
    6.50%       to      6.99%...................             588             15,859,602.87               2.78
    7.00%       to      7.49%...................               6                  203,342.83             0.04
                                                      ----------         -------------------         --------
                Total...........................          18,458           $571,157,597.32             100.00%
                                                      ==========         ===================         ========
</TABLE>
______________
(1)  The minimum and maximum Margins as of the Statistical Calculation Date were
     0.90%  and  7.00%,  respectively,  and  the  weighted  average  Margin  was
     approximately 4.38%.

<TABLE>
                                                       SEASONING(1)
<CAPTION>

                                                         NUMBER OF             STATISTICAL                                
                                                          INITIAL            CALCULATION DATE           PERCENT OF
                                                        HOME EQUITY             PRINCIPAL        STATISTICAL CALCULATION
  RANGE OF SEASONING (MONTHS)                              LOANS                 BALANCE            DATE POOL BALANCE
- ------------------------------------------------       ------------        -----------------    ------------------------
<S>                                                    <C>                 <C>                  <C>
     5      to      12..........................            3,165            $105,205,559.11              18.42%
    13      to      24..........................            6,478             209,016,230.05              36.60
    25      to      36..........................            4,192             119,365,219.81              20.90
    37      to      48..........................            2,347              65,613,222.96              11.49
    49      to      60..........................              761              23,665,962.03               4.14
    61      to      72..........................              528              16,484,922.75               2.89
    73      to      84..........................              406              12,801,557.56               2.24
    85      to      96..........................              234               7,672,947.44               1.34
    97      to     108..........................              278               8,827,578.37               1.55
   109      to     116..........................               69                2,504,397.24              0.44
                                                        ---------          ------------------          --------
            Total...............................           18,458            $571,157,597.32             100.00%
                                                        =========          =================           ========
</TABLE>
______________
(1)  The  minimum  and  maximum  number of months  since  origination  as of the
     Statistical  Calculation  Date were 5 months and 116 months,  respectively,
     and  the  weighted   average  number  of  months  since   origination   was
     approximately 28.36 months.

<PAGE>

<TABLE>
                                          REMAINING TERM TO STATED MATURITY(1)
<CAPTION>

                                                       NUMBER OF             STATISTICAL                                 
                                                        INITIAL            CALCULATION DATE           PERCENT OF
RANGE OF REMAINING TERMS                              HOME EQUITY             PRINCIPAL         STATISTICAL CALCULATION
TO STATED MATURITY (MONTHS)                              LOANS                 BALANCE             DATE POOL BALANCE
- ---------------------------------------------         -----------          ----------------     -----------------------
<S>                                                    <C>                 <C>                  <C>
  61       to     72.........................                82          $    2,899,381.83               0.51%
  73       to     84.........................               280               8,946,276.32               1.57
  85       to     96.........................               239               7,855,949.30               1.38
  97       to    108.........................               438              13,666,967.93               2.39
 109       to    120.........................               521              16,213,618.20               2.84
 121       to    132.........................               781              24,398,064.13               4.27
 133       to    144.........................             2,483              69,195,621.22              12.11
 145       to    156.........................             4,341             124,670,892.93              21.83
 157       to    168.........................             6,610             214,874,944.61              37.62
 169       to    180.........................             2,683              88,435,880.85              15.48
                                                        -------          -----------------            -------
           Total..............................           18,458            $571,157,597.32             100.00%
                                                        =======          =================            =======
</TABLE>
______________
(1)  The  minimum  and  maximum  remaining  terms to stated  maturity  as of the
     Statistical  Calculation Date were 64 months and 175 months,  respectively,
     and  the  weighted   average   remaining   term  to  stated   maturity  was
     approximately 151.64 months.

<PAGE>
<TABLE>
                                               JUNIOR LIEN RATIO(1)(2)
<CAPTION>

                                                        NUMBER OF            STATISTICAL             PERCENT OF
                                                         INITIAL          CALCULATION DATE    STATISTICAL CALCULATION
RANGE OF JUNIOR LIEN RATIOS                         HOME EQUITY LOANS     PRINCIPAL BALANCE      DATE POOL BALANCE   
- ------------------------------------------------    -----------------     -----------------   -----------------------
<S>                                                 <C>                   <C>                 <C>
   0.00%      to       9.99%....................          1,095           $  15,858,502.44              2.78%
  10.00%      to      19.99%....................          6,081             142,250,896.17             24.91
  20.00%      to      29.99%....................          5,456             174,269,926.34             30.51
  30.00%      to      39.99%....................          2,460              92,849,557.97             16.26
  40.00%      to      49.99%....................          1,182              50,243,506.81              8.80
  50.00%      to      59.99%....................            561              24,737,448.27              4.33
  60.00%      to      69.99%....................            325              14,078,550.99              2.46
  70.00%      to      79.99%....................            245              10,630,268.87              1.86
  80.00%      to      89.99%....................            179               8,688,008.65              1.52
  90.00%      to      99.99%....................            118                5,811,687.40             1.02
                                                       --------          ------------------           ------
             Total..............................         17,702           $ 539,418,353.91             94.44%
                                                       ========          ==================           ======
</TABLE>
______________
(1)  The  minimum  and  maximum  Junior  Lien  Ratios  as  of  the   Statistical
     Calculation  Date were 2.20% and  99.85%,  respectively,  and the  weighted
     average Junior Lien Ratio was approximately 30.41%.
(2)  The Junior Lien Ratio of a Home Equity  Loan is the ratio  (expressed  as a
     percentage)  computed by dividing its Credit Limit by the sum of its Credit
     Limit and the outstanding balances or credit limits, as applicable,  of any
     senior  mortgages  as of the date of the  origination  of such Home  Equity
     Loan.  The Junior Lien Ratio is calculated  only with respect to those Home
     Equity Loans in a junior lien position.


<TABLE>
                                                    LIEN POSITION
<CAPTION>

                                                        NUMBER OF            STATISTICAL             PERCENT OF
                                                         INITIAL          CALCULATION DATE    STATISTICAL CALCULATION
LIEN POSITION                                       HOME EQUITY LOANS     PRINCIPAL BALANCE      DATE POOL BALANCE
- ----------------------------------------------      -----------------     -----------------   -----------------------
<S>                                                    <C>                 <C>                  <C>
Senior........................................              756           $  31,739,243.41              5.56%
Junior........................................           17,702             539,418,353.91             94.44
                                                         ------           ----------------           -------
          Total...............................           18,458            $571,157,597.32            100.00%
                                                         ======           ================           =======
</TABLE>




<TABLE>
                                                         PROPERTY TYPE
<CAPTION>

                                                       NUMBER OF            STATISTICAL                               
                                                        INITIAL             CALCULATION             PERCENT OF
                                                      HOME EQUITY         DATE PRINCIPAL     STATISTICAL CALCULATION
PROPERTY TYPE                                            LOANS                BALANCE           DATE POOL BALANCE
- ----------------------------------------------        -----------         --------------     ------------------------
<S>                                                   <C>                 <C>                <C>
Single-Family.................................           18,099           $557,936,690.23             97.69%
Other.........................................              359             13,220,907.09              2.31
                                                       --------         -----------------          --------
          Total...............................         18,458             $571,157,597.32            100.00%
                                                       ========         =================          ========
</TABLE>


<PAGE>


     The Transferor  will transfer to the Depositor all of its right,  title and
interest in the Initial Home Equity Loans and any Additional  Balances  relating
thereto,  and the  Depositor in turn will  transfer  the same to the Trust.  The
Servicer  will  continue  to  service  the Home  Equity  Loans  pursuant  to the
Agreement,  and will receive the monthly  Servicing Fee for such  services.  See
"Description  of  the  Certificates  --  Transfer  of  Home  Equity  Loans"  and
"--Servicing and Other Compensation and Payment of Expenses" herein.

     The Transferor will make certain  representations and warranties  regarding
the  Home  Equity  Loans,  but its  transfer  of the  Home  Equity  Loans to the
Depositor will be without  recourse,  other than its obligation to repurchase or
substitute for breach of certain  representations  and  warranties  with respect
thereto.  See "Description of the Certificates -- Transfer of Home Equity Loans"
herein.  The Servicer's  obligations  with respect to the Home Equity Loans will
consist  principally  of  its  contractual   servicing   obligations  under  the
Agreement.

CONVEYANCE OF SUBSEQUENT HOME EQUITY LOANS

     The  Agreement  permits  the Trust Fund to acquire  Subsequent  Home Equity
Loans during the Revolving Period. Accordingly,  the statistical characteristics
of the Home Equity  Loans upon the addition of  Subsequent  Home Equity Loans to
the Trust may vary somewhat from the statistical  characteristics of the Initial
Home Equity Loans.

     Each Subsequent Home Equity Loan will have been underwritten  substantially
in  accordance  with the criteria set forth  herein  under "The  Transferor  and
Servicer  --  Underwriting  Criteria."  Subsequent  Home  Equity  Loans  will be
transferred  to the Trust by the  Transferor  pursuant  to  subsequent  transfer
instruments (the "SUBSEQUENT  TRANSFER  AGREEMENTS")  between the Transferor and
the Trust.  In connection  with the transfer of Subsequent  Home Equity Loans to
the Trust by the  Transferor  on any dates  during  the  Revolving  Period  (the
"SUBSEQUENT  TRANSFER  DATES"),  the Transferor's  Interest will increase on the
date of transfer by an amount equal to the Principal  Balance of each Subsequent
Home Equity Loan so  transferred.  In each  instance  in which  Subsequent  Home
Equity Loans are  transferred  to the Trust  pursuant to a  Subsequent  Transfer
Agreement,  the  Transferor  will designate (i) a selection date (such date, the
"SUBSEQUENT  SELECTION  DATE") with respect to the Subsequent  Home Equity Loans
selected by the  Transferor  for  inclusion in the Trust and (ii) a cut-off date
(such date,  the  "SUBSEQUENT  CUT-OFF DATE") as of which such  Subsequent  Home
Equity Loans will be  transferred  to the Trust.  As of any  Subsequent  Cut-off
Date, the Principal  Balance of the related  Subsequent Home Equity Loan will be
the "SUBSEQUENT CUT-OFF DATE PRINCIPAL BALANCE". Upon any transfer of Subsequent
Home  Equity  Loans on the  related  Subsequent  Transfer  Date,  the  aggregate
Principal  Balance of the Home Equity Loans will  increase by an amount equal to
the aggregate  Subsequent  Cut-off Date Principal Balance of the Subsequent Home
Equity Loans so transferred.

     Any  conveyance  of Subsequent  Home Equity Loans on a Subsequent  Transfer
Date will be subject to certain conditions,  including,  but not limited to: (a)
each such  Subsequent  Home Equity Loan must  satisfy  the  representations  and
warranties  specified  in the  related  Subsequent  Transfer  Agreement  and the
Agreement; (b) the Transferor will select such Subsequent Home Equity Loans in a
manner  that it  reasonably  believes  is not  adverse to the  interests  of the
Certificateholders  or the Certificate  Insurer; (c) the Transferor will deliver
certain  opinions  of counsel  acceptable  to the  Certificate  Insurer  and the
Trustee with respect to the validity of the conveyance of such  Subsequent  Home
Equity Loans; and (d) as of each Subsequent Selection Date, each Subsequent Home
Equity Loan will satisfy the following criteria: (i) such Subsequent Home Equity
Loan  may not be  more  than 90 days  delinquent  as of the  related  Subsequent
Selection  Date;  (ii) the original  stated term to maturity of such  Subsequent
Home Equity Loan will not exceed 180 months;  (iii) such  Subsequent Home Equity
Loan must have an outstanding  Principal Balance of not less than $0 and no more
than $150,000 as of the Subsequent  Selection  Date;  (iv) such  Subsequent Home
Equity Loan will have been  underwritten  substantially  in accordance  with the
criteria set forth under "The Transferor and Servicer -- Underwriting  Criteria"
herein; (v) such Subsequent Home Equity Loan must have a  Combined-Loan-to-Value
Ratio at origination of no more than 125%; and (vi) such  Subsequent Home Equity
Loan must not by its terms provide for negative amortization.

     In addition,  any transfer of Subsequent Home Equity Loans will require the
approval of the  Certificate  Insurer,  which approval shall not be unreasonably
withheld;  provided,  however  that  within  five  Business  Days of request the
Certificate  Insurer will  provide  notice of approval or  disapproval,  or such
Subsequent Home Equity Loans will be deemed approved by the Certificate Insurer.
Notwithstanding  the  foregoing  conditions,  Subsequent  Home Equity Loans with
characteristics varying materially from those set forth above may be transferred
to the Trust and included in the Trust Fund with the approval of the Certificate
Insurer.

                           THE TRANSFEROR AND SERVICER

GENERAL

     Providian Financial  Corporation,  through its subsidiaries  (collectively,
"PROVIDIAN"),  provides  lending and deposit  products to consumers  nationwide.
Providian  National Bank  (formerly  known as First Deposit  National Bank) is a
national bank  headquartered  in Tilton,  New  Hampshire  and is a  wholly-owned
subsidiary of Providian Financial Corporation.  Providian offers a range of loan
products, including credit cards, revolving lines of credit, home loans, secured
credit cards,  and fee-based  products.  As of December 31, 1998,  Providian had
more  than  eight  million  customers  and  over $14  billion  in  assets  under
management.  Providian is one of the ten largest  bankcard issuers in the United
States.

     Providian  offers its home loan  products  through its Home Loan  Business.
Providian's  Home Loan  Business  offers  home  equity  lines of credit and home
equity loans originated  primarily through mail,  telemarketing and other direct
marketing channels. Providian's Home Loan Business currently serves customers in
44  states  plus  the  District  of  Columbia,   which  jurisdictions  represent
approximately  87.5% of the  United  States  population.  Providian  had  $1.085
billion of home equity lines of credit and home equity loans under management at
year end 1998 and $1.030 billion at year end 1997.

     The primary focus of Providian's Home Loan Business is to target homeowners
with high levels of unsecured  debt and offer them an opportunity to consolidate
their debt through a home equity line of credit or home equity  loan.  Customers
are able to  consolidate  their debt and benefit from a lower interest rate than
would be available through their credit cards, and may also gain tax advantages.

     Providian's  Home Loan  Business  strategy  focuses on the  following:  (i)
evaluating  the  customers'  credit  history in addition  to real  estate  which
secures the loan;  (ii)  marketing  directly to  customers,  which  permits both
customer and regional selectivity and allows Providian to react quickly to local
economic and real estate market changes;  (iii) utilizing a two-step  process of
lead generation and lead conversion with a universal offer and  customization of
loan terms; and (iv) establishing  primary lender  relationships by successfully
targeting  customers  likely to  consolidate  debt.  Many of the skills  used by
Providian to execute its Home Loan Business  strategy were originally  developed
for its Credit  Card  Business.  These  skills,  including  database  marketing,
customer  targeting  and  risk  management,   have  been  adapted  by  Providian
specifically for its Home Loan Business.

LOAN ORIGINATION

     Providian's home equity line of credit product is structured with a 15-year
term,  consisting  of  a  10-year  revolving  period  followed  by  a  five-year
amortization  period.  Borrowers are required to take an initial cash advance or
transfer  balances  of at least  $10,000  at the  time  they  open the  account.
Borrowers  primarily use checks to access additional draws, up to the applicable
Credit  Limit.  Interest  rates on  Providian's  home equity lines of credit are
variable  and are indexed to the prime  rate,  as  published  in The Wall Street
Journal.  Providian  determines  the  Credit  Limits  and  pricing  based on the
customer's credit profile,  loan feature  preferences and other risk parameters.
In 1998,  Providian's Home Loan Business began offering  customers the option of
paying upfront  origination fees to reduce the interest rate applicable to their
lines,  and also introduced an early closure fee payable by borrowers who prepay
their loans and close their accounts within the first three years.

     Providian uses  internally  developed  proprietary  models to prescreen and
target  individuals it believes are  creditworthy  and have an appetite for debt
consolidation.  Using its proprietary underwriting criteria,  Providian segments
prospective  customers  according  to  their  risk  profile.  In  this  process,
Providian  assesses the  prospective  customer's  probability  of default before
determining combined loan-to-value ("CLTV") limits. Providian offers higher CLTV
ratios  when a  customer's  historical  credit  performance  and  other  factors
warrant.  Lines of credit with a CLTV above 100% are only  offered to lower risk
customers,  and the maximum CLTV for lines of credit is currently 125%. The goal
of Providian's  pricing  strategy is to ensure that  Providian is  appropriately
compensated for risks incurred.

     A key tool in Providian's  overall  strategy is the flexibility  offered by
the use of mail, telemarketing and other direct marketing channels, in lieu of a
branch-based  system.  This direct marketing approach enables Providian to avoid
the high overhead costs associated with a branch system.

     Another key tool in Providian's strategy is the ability to tailor each line
of  credit  to  a   customer's   individual   needs.   Proprietary   transaction
profitability  models  provide  Providian's  telemarketers  with  guidelines for
customizing account features directly with loan applicants. Each loan parameter,
including credit limit,  balance transfer or cash advance level, and pricing, is
analyzed  in the  profitability  model to  ensure  that the  account  will  meet
Providian's  business  profitability  and risk guidelines.  Once terms have been
finalized with the customer,  Providian prints each customer's  documentation in
its operations center to reflect the specific terms of the customer's account.

     Providian uses credit bureau prescreening as part of its customer targeting
process.  Providian  supplies  its  prescreening  criteria to one or more credit
bureaus,  which screen their  databases and generate a list of names.  Providian
refines the list  according to its  targeting  criteria,  which are derived from
statistical  models of data that it gathers  from  previous  response  patterns,
funding  experience  and other  sources.  Providian  then provides the list to a
third party company  specializing in developing  lists of consumers with desired
attributes.  Providian  verifies  the final list and  periodically  audits it to
ensure that it complies with the criteria supplied.

     Consumers who receive a solicitation  package may respond by completing and
returning  a  reply  card or by  calling  a  toll-free  number  provided  in the
solicitation  package.  A telemarketer  takes  application  information over the
telephone,  including the  applicant's  income and  information  relating to the
applicant's  property.  Primary  source  income  is  generally  verified  before
funding.  Loan balance information is generally obtained from credit bureaus and
verified with the customer.

     Leads  have  also  been  obtained  from  other  sources,  such as  existing
customers of Providian's Credit Card Business and through the Internet.

COLLECTIONS

     In the collections area,  Providian  attempts to bring delinquent  accounts
current and identify  accounts that are at risk to become losses.  The principal
strategies of collection are early  intervention and event driven  escalation of
collection  efforts. An account is considered to be in default the day after the
statement  due date,  but payment will be accepted  without  assessment  of late
charges during a grace period  following the statement due date. After the grace
period expires, a late charge is assessed and collections activity is initiated,
unless an account is in bankruptcy.  Initial written  correspondence is followed
by telephone contact.  Additional  attempts to contact the borrower by telephone
are made and letters may be used to supplement  calls.  An economic  analysis is
performed on delinquent accounts to determine the equity in the property and the
legal remedies which may be utilized.  For those accounts with sufficient equity
to  foreclose,  senior  mortgage  holders are  contacted to verify the status of
their loans and any impound account. If a senior loan is past due, the collector
verifies the length of the delinquency, the status of the account and the amount
required  to bring the loan  current.  When these  actions  are  completed,  the
collector  recommends  a  course  of  action  which  must  be  approved  by  the
Collections  Manager.  Except in the event of the bankruptcy or the death of the
borrower, collection efforts continue until Providian determines that no further
recovery is likely to be made.  In the event of the  bankruptcy  or the death of
the borrower, claims are pursued to the extent legally permitted.

     Providian's  Home Loan Business  prepares a projection of potential  charge
offs  as  soon as a loss of all or  part  of the  principal  of any  account  is
anticipated.  Prior to March 1999,  charge offs were recorded by Providian  when
final resolution occurred, generally upon liquidation of the mortgaged property.
Effective March 1999,  Providian adopted changes to its charge-off  policies for
loans such as the Home Equity  Loans.  Rather than  charging  off loans upon the
final  resolution of defaulted  loans,  Providian  charges off anticipated  loss
amounts when payments on such loans become 180 days delinquent.

     Providian's  OREO  (Other  Real  Estate  Owned)  unit  institutes  eviction
proceedings  if needed,  selects a realtor  to sell the  property,  manages  the
cleaning, repair and security of the property and actively markets the property.
As of December 31, 1998, the OREO unit had 16 properties under management.

     Providian  originated  the Home  Equity  Loans in its  ordinary  course  of
business.  The  information  set  forth  in the  foregoing  paragraphs  has been
provided by Providian  and neither the  Depositor  nor any other party makes any
representation as to the accuracy or completeness of such information.

UNDERWRITING CRITERIA

     The information set forth in the following  paragraphs has been provided by
Providian and neither the Depositor nor any other party makes any representation
as to the accuracy or completeness of such information.

     All of the  Home  Equity  Loans  were  originated  by  Providian  and  were
underwritten in accordance with its Home Loan Business credit policy,  which has
been approved by  Providian's  loan  committee.  The focus of the Providian Home
Loan Business  underwriting  criteria is on the  customer's  credit  history and
ability to repay rather than on the value of the real estate securing the loan.

     Providian's Home Loan Business  operations  center,  located in Pleasanton,
California,  processes  all of its lines of  credit,  from  application  through
funding.  Providian's  Home Loan  Business  currently  offers lines of credit to
customers with margins ranging from 2.0% to 10.24% over the prime rate, based on
factors such as points paid,  CLTV,  loan size and the customer's  risk profile.
Providian may grant rate  reductions  which reduce the margins to as low as 0.5%
over the prime rate, depending on its profitability model.

     Under certain  circumstances,  a policy  exception to decline or approve an
application  may  be  granted.   Providian's   management   reviews  all  policy
exceptions,  which are subject to approval by Providian's loan committee. Policy
exception  trends and the performance of policy exception loans provide feedback
to be used when considering future modifications to Providian's credit policy.

     Providian tracks the results of its direct marketing and continually  tests
new product features.  The information  collected enables  management to monitor
the  effectiveness  of the Home  Loan  Business  prescreening  and  underwriting
criteria and to modify the criteria based on the results of such monitoring.

     Each  Providian  Home Loan  Business  customer  is  subject  to an  account
agreement  governing the terms and conditions of the customer's  line of credit.
In general,  the account  agreements  are governed by New Hampshire law, but the
mortgage  documents  securing the related Mortgaged Property are governed by the
laws of the state in which such Mortgaged Property is located. Under the account
agreement,  Providian  reserves  the right to  terminate  or limit access to the
account under certain circumstances, such as a material change in the customer's
financial condition or value of the underlying  collateral or when a customer is
in default.

HOME PROTECTION

     Providian  makes available to borrowers a payment  deferral  product called
"Home Protection". This product allows borrowers to defer payments on their Home
Equity Loans in certain situations.  It is not insurance and does not reduce any
of the borrowers' outstanding balances, but finance charges do not accrue on the
outstanding balances during the deferral period. Providian charges each borrower
who enrolls in the plan a monthly  fee that is added to the monthly  payment due
on the related  Home Equity Loan each month.  Home  Protection  is a  registered
service mark of Providian Financial Corporation.

     The Home Protection  payment deferral feature is activated by the following
occurrences:  involuntary unemployment,  hospitalization,  accident, sickness or
disability.  During the period that the payment deferral is in effect, borrowers
are not  considered  to be delinquent  with regard to their payment  obligations
under their Home Equity  Loans.  In no event does the  payment  deferral  extend
beyond 18 months or the number of months the borrower has been  enrolled in Home
Protection,  whichever is less. Home Equity Loans with respect to which payments
have been deferred pursuant to Home Protection will not be considered delinquent
or in default for any purpose under the Agreement.

DELINQUENCY AND LOSS EXPERIENCE

     The following tables set forth information  relating to the delinquency and
loss  experience  on the home equity loans  serviced by the Servicer for its own
account  or for  the  account  of  affiliates  and  included  in the  Servicer's
servicing  portfolio  as of and for each of the five years in the  period  ended
December  31,  1998.  The  delinquency  and  loss  experience  set  forth in the
following  tables  represents the historical  experience of the Servicer for the
dates  and  periods  given,  and  there  can be no  assurance  that  the  future
experience  on the Home  Equity  Loans in the Trust Fund will be the same as, or
more  favorable  than,  that of the total home  equity  loans in the  Servicer's
servicing portfolio.

     Due to the change in charge off policy  implemented in March 1999 described
in  "--Collections"  above,  the Servicer is likely to recognize  losses earlier
than it would have under its previous  policy.  This may result in Investor Loss
Amounts  being paid to  Certificateholders  sooner than would have been the case
under  the  previous  policy  reflected  in the  tables  below.  Providian  will
recognize a one time charge off of $10,099,691.78  for the first quarter of 1999
to reflect this change in its charge off policy.


<PAGE>

<TABLE>
                             DELINQUENCY EXPERIENCE
                             (DOLLARS IN THOUSANDS)
<CAPTION>

                                                                 AS OF DECEMBER 31,
                                      -------------- -------------- -------------- -------------- --------------
                                           1994           1995           1996           1997           1998
                                      -------------- -------------- -------------- -------------- --------------
<S>                                   <C>            <C>            <C>            <C>            <C>
Aggregate loan balance of home                                                                                  
   equity loans in the serviced                                                                   
   portfolio (1):                          $462,335       $709,636       $883,043     $1,032,792     $1,084,794

Delinquent loan balances (2)(3):
   30-59 days                                $2,341         $8,996        $12,237        $17,936        $17,251
   60-89 days                                  $881         $3,165         $3,766         $6,131         $6,962
   90 or more days                           $3,137         $7,890        $15,750        $23,263        $26,111

90 or more days as a
   percentage of aggregate
   loan balance (4):                          0.68%          1.11%          1.78%          2.25%          2.41%

</TABLE>
______________
(1)  Aggregate loan balance at the end of the reporting period.
(2)  The total period of delinquency is based on the number of days payments are
     contractually past due.
(3)  Does not include  properties in foreclosure but does include mortgage loans
     for which the mortgagor is in bankruptcy.
(4)  The delinquency  percentage represents the principal balance of home equity
     loans with payments contractually past due.


<TABLE>
                                 LOSS EXPERIENCE
                             (DOLLARS IN THOUSANDS)
<CAPTION>

                                                                 AS OF DECEMBER 31,
                                      -------------- ------------- --------------- -------------- --------------
                                            1994          1995          1996             1997          1998
                                      -------------- ------------- --------------- -------------- --------------
<S>                                   <C>            <C>           <C>             <C>            <C>
Aggregate loan balance of home
   equity loans in the serviced
   portfolio (1)(2):                       $379,895      $579,314        $807,268       $959,946     $1,028,039

Gross charge-offs (3):                       $1,342        $1,554          $3,933         $5,496         $7,973
Recoveries (4):                                  13           157              88            372            282
Net charge-offs (5):                         $1,329        $1,397          $3,845         $5,124         $7,691

Net charge-offs as a
   percentage of aggregate
   loan balances (5)(6):                      0.35%         0.24%           0.48%          0.53%          0.75%

</TABLE>
______________
(1)  Average  aggregate  loan balance of home equity loans  serviced  during the
     period is the arithmetic  average of the  outstanding  balances of the home
     equity loans  outstanding on the last business day of each month during the
     period.
(2)  Average aggregate loan balance includes real estate owned balances.
(3)  Gross  charge-offs  are amounts  recorded as  charge-offs  by the  Servicer
     during the  related  period  with  respect to loans and real  estate  owned
     properties.
(4)  Recoveries are recoveries from liquidation proceeds,  deficiency judgments,
     and other amounts recovered with respect to previously recorded charged off
     amounts.
(5)  Net charge-offs  represent gross charge-offs less recoveries.  
(6)  Includes real estate owned properties.

     No assurance can be given that the values of the Mortgaged Properties as of
the dates of  origination of the related Home Equity Loans have remained or will
remain  constant.  If residential  real estate  markets  experience a decline in
property values such that the outstanding  Principal Balances of the Home Equity
Loans,  together with any senior  mortgage  loans on the  Mortgaged  Properties,
equal or exceed  the value of the  Mortgaged  Properties,  the  actual  rates of
delinquencies,  foreclosures  and losses  could be higher  than those  currently
experienced in the mortgage lending industry in general.  To the extent that the
Mortgaged  Properties  are  concentrated  in  areas  that  experience  declining
residential real estate values, the delinquencies,  foreclosures and losses with
respect to the Home Equity Loan pool may be particularly affected. See "The Home
Equity Loan Pool" herein.  The likelihood that borrowers will become  delinquent
in  the  payment  of  the  Home  Equity  Loans,   the  rate  of  any  subsequent
foreclosures,  and the severity of any losses,  also may be affected by a number
of factors related to each borrower's personal circumstances, including, but not
limited to,  unemployment  or change in employment  and marital  separation.  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 Home Equity Loans and,  accordingly,  the actual
rates of delinquencies,  foreclosures and losses with respect to the Home Equity
Loans.  To the extent  that such losses are not covered by the Policy or through
the availability of the limited  subordination of the Transferor's  Interest and
overcollateralization,  they will be borne,  at least in part, by holders of the
Certificates.

                       PREPAYMENT AND YIELD CONSIDERATIONS

GENERAL

     There is limited data  available on the rate of  prepayment  of home equity
loans such as the Home Equity Loans. Generally, home equity loans are not viewed
by  borrowers  as permanent  financing.  Accordingly,  the Home Equity Loans may
experience a higher rate of prepayment than  traditional  mortgage loans. On the
other hand, because the Home Equity Loans are nonamortizing  during the first 10
years following  origination,  in the absence of significant  voluntary borrower
prepayments  they  would  experience  slower  rates of  principal  payment  than
traditional  fully  amortizing  first  mortgages.  The Trust  Fund's  prepayment
experience  may be affected  by a wide  variety of  factors,  including  general
economic conditions, the level of prevailing interest rates, the availability of
alternative  financing,  competition  from other  lenders,  borrower  cash flow,
homeowner  mobility and changes  affecting the  deductibility for federal income
tax purposes of interest payments on the Home Equity Loans. Substantially all of
the  Initial  Home  Equity  Loans may be prepaid in whole or in part at any time
without penalty. The prepayment experience with respect to the Home Equity Loans
will affect the life of the Certificates.

     Because principal  payments on the Home Equity Loans will be distributed to
Certificateholders as they are collected after the Revolving Period, the rate of
principal  payments and the  aggregate  amount of each  interest  payment on the
Certificates  and the  yields  to  maturity  of the  Certificates  will  vary in
relation to the rate and timing of losses  sustained  by the  Certificateholders
resulting  from the  liquidation  of Home Equity Loans or  otherwise.  Principal
prepayments  on the  Certificates  may be in the form of prepayments on the Home
Equity Loans, payments under the Policy,  Accelerated  Principal  Distributions,
repurchases  by  the  Transferor  and  liquidations  due to  default,  casualty,
condemnation and the like. The weighted average life of the Certificates will be
sensitive to the rate and timing of principal payments  (including  prepayments)
on the Home Equity Loans, which may fluctuate significantly from time to time or
be zero.

     If the  actual  amount  of  losses  in  respect  of the Home  Equity  Loans
experienced  by the  Trust  Fund  exceeds  the  amount of  Certificate  Interest
Collections  available to cover such losses,  subject to the protection provided
by  the  Policy  and  the  availability  of  the  limited  subordination  of the
Transferor's   Interest  and   overcollateralization,   Certificateholders   may
experience a loss on their investment.

     The Trust Fund's prepayment  experience will be affected by any repurchases
of Home Equity Loans by the Transferor.  Although  substantially all of the Home
Equity Loans contain due-on-sale provisions, the Servicer is under no obligation
to enforce such provisions and will refrain  therefrom in  circumstances  deemed
appropriate  by the Servicer or if such  exercise is not permitted by applicable
law or will  impair  or  threaten  to impair  any  recovery  under  any  related
insurance policy.  However,  transfers of Mortgaged  Properties resulting in the
voluntary prepayment of the full amount due under the related Account Agreements
will affect the level of prepayments on the Home Equity Loans.  See "Description
of the Agreements -- Collection  and Other  Servicing  Procedures"  and "Certain
Legal Aspects of Mortgage Loans -- Due-on-Sale  Clauses" in the Prospectus for a
description  of certain  provisions of the Agreement  referred to below that may
affect the prepayment experience on the Home Equity Loans.

     The yield to an investor who  purchases the  Certificates  in the secondary
market at a price  other  than par will vary from the  anticipated  yield if the
rate of prepayment on the Home Equity Loans is actually  different than the rate
anticipated by such investor at the time such Certificates were purchased.

     Collections on the Home Equity Loans may vary because,  among other things,
borrowers may make payments  during any month (other than the month in which the
Home Equity Loan  matures) as low as the  scheduled  principal  payment for such
month, which may be zero during the account's revolving period or as high as the
entire  outstanding  balance plus accrued interest  thereon.  Collections on the
Home Equity Loans may also vary due to seasonal purchasing and payment habits of
borrowers.

     Although the Servicer is restricted under the Agreement from increasing the
Credit  Limit  under  an  Account   Agreement  above  a  certain  level  without
repurchasing  the related Home Equity Loan, it is not  prohibited  from entering
into a new loan agreement with the borrower  providing for the increased  credit
limit  and  simultaneously  prepaying  the  Principal  Balance  on behalf of the
borrower  from  amounts  advanced  under  such  new  loan  agreement.  Any  such
prepayments  would be passed  through to holders of the  Certificates  after the
Revolving Period and may affect the weighted average life of the Certificates.

     From time to time,  the  Transferor  may  solicit the  refinancing  of Home
Equity  Loans  by  offering  new  loans  to  the  related  borrowers.  Any  such
refinancing of a Home Equity Loan would have the effect of a prepayment in full.
Any such  prepayments  would be passed  through to  holders of the  Certificates
after the  Revolving  Period  and may affect the  weighted  average  life of the
Certificates.

     No  assurance  can be given as to the level of  prepayments  that the Trust
Fund will  experience,  but it is expected that a portion of borrowers  will not
prepay their Home Equity Loans to any significant degree.

     During the Managed Amortization Period, Certificateholders will receive, to
the extent of the  availability  thereof,  amounts  from  Principal  Collections
either based upon the Fixed Allocation  Percentage of principal  received or the
principal received less amounts drawn under the Account Agreements, whichever is
less. Upon the commencement of the Rapid Amortization Period, Certificateholders
will receive  amounts  from  Principal  Collections  based solely upon the Fixed
Allocation  Percentage.  Because prior distributions of Principal Collections to
Certificateholders serve to reduce the Floating Allocation Percentage but do not
change the Fixed  Allocation  Percentage,  allocations of Principal  Collections
based  on the  Fixed  Allocation  Percentage  may  result  in  distributions  of
principal to the  Certificateholders in amounts that are, in most cases, greater
relative to the  declining  balance of the Home  Equity  Loans than would be the
case if the Floating Allocation Percentage were used to determine the percentage
of Principal Collections  distributed to Certificateholders.  This is especially
true  during  the Rapid  Amortization  Period  when the  Certificateholders  are
entitled to receive the Maximum  Principal  Payment and not a lesser amount.  In
addition,  Certificate  Interest  Collections may be distributed as principal to
Certificateholders  in connection  with the Accelerated  Principal  Distribution
Amounts.   Furthermore,   to   the   extent   of   losses   allocable   to   the
Certificateholders,  Certificateholders may also receive as payment of principal
the amount of such losses either from (i) Certificate Interest Collections, (ii)
Interest  Collections  and  Principal  Collections  otherwise  allocable  to the
Transferor's Interest up to the Transferor Subordinated Amount or (iii), in some
circumstances,  draws under the Policy. The level of losses may therefore affect
the rate of payment of principal on the Certificates.

     To the  extent  borrowers  make more  draws than  principal  payments,  the
Transferor's Interest may grow. Because during the Rapid Amortization Period the
Certificateholders'  share of  Principal  Collections  is based  upon the  Fixed
Allocation  Percentage  (without  reduction),  an increase  in the  Transferor's
Interest due to additional draws may also result in Certificateholders receiving
principal  at a greater  rate.  The  Agreement  permits the  Transferor,  at its
option, but subject to the satisfaction of certain  conditions  specified in the
Agreement,  including the  conditions  described  below,  to remove certain Home
Equity Loans from the Trust prior to the commencement of the Rapid  Amortization
Period,  so long as the  Transferor's  Interest  (after  giving  effect  to such
removal) is not less than the Minimum Transferor's  Interest.  Such removals may
affect the rate at which  principal  is  distributed  to  Certificateholders  by
reducing the overall Pool Balance and thus the amount of Principal  Collections.
See  "Description  of the  Certificates  -- Optional  Retransfers of Home Equity
Loans to the Transferor."

WEIGHTED AVERAGE LIFE OF THE CERTIFICATES

     The  following  information  is given  solely to  illustrate  the effect of
prepayments  of the Home  Equity  Loans  on the  weighted  average  lives of the
Certificates  under  the  stated  assumptions  and  is not a  prediction  of the
prepayment rate that might actually be experienced by the Home Equity Loans.

     Weighted average life refers to the average amount of time from the date of
issuance of a security  until each dollar of principal of such  security will be
repaid to the investor.  The weighted average lives of the Certificates  will be
affected  by the  rate at which  principal  of the  Home  Equity  Loans is paid.
Principal  payments  on  Home  Equity  Loans  may be in the  form  of  scheduled
amortization or prepayments (for this purpose,  the term  "prepayment"  includes
prepayments and liquidations due to default or other dispositions of Home Equity
Loans).  Prepayments  on Home  Equity  Loans  may be  measured  by a  prepayment
standard or model.  The model used in this  Prospectus  Supplement is a Constant
Prepayment Rate ("CPR").  CPR represents an assumed  constant rate of prepayment
each month,  expressed  as a per annum  percentage  of the  scheduled  Principal
Balance of the pool of Home  Equity  Loans for that month.  The  columns  headed
"20%",  "30%", "40%", "50%" and "60%" assume that prepayments on the Home Equity
Loans are made at CPRs of "20%",  "30%",  "40%", "50%" and "60%",  respectively.
CPR DOES NOT PURPORT TO BE AN HISTORICAL DESCRIPTION OF PREPAYMENT EXPERIENCE OR
A PREDICTION  OF THE  ANTICIPATED  RATE OF PREPAYMENT OF ANY POOL OF HOME EQUITY
LOANS, INCLUDING THE HOME EQUITY LOANS.

     There is no assurance,  however,  that prepayments of the Home Equity Loans
will  conform to any level of CPR, and no  representation  is made that the Home
Equity  Loans will prepay at the CPRs shown or any other  prepayment  rate.  The
rate of  principal  payments on the Home Equity  Loans will be  influenced  by a
variety of economic,  geographic,  social and other factors, including the level
of interest rates and the rate at which  homeowners  sell their homes or default
on their Home Equity  Loans.  Other  factors  affecting  prepayment  of the Home
Equity Loans will include  changes in borrowers'  housing needs,  job transfers,
unemployment and borrowers' net equity in their homes.

     For the purpose of the tables on the following  pages,  the aggregate  pool
has been assumed to have a Statistical  Calculation  Date  Principal  Balance of
$571,157,597.32,  a weighted average  remaining months to maturity of 152 months
and a weighted  average  loan rate of 12.14%.  The  weighted  average  remaining
months to  maturity  represent  the number of months  remaining  until the final
maturity date. The weighted average loan rate does not vary.

     In  addition,  such tables  assume that (i) the  distributions  are made in
accordance   with  the   description   set  forth  under   "Description  of  the
Certificates--Distributions  on the Certificates" herein, (ii) the Servicing Fee
Rate plus the premium  rate on the Policy is assumed to be 0.85% per annum,  the
Servicing Fee is calculated  monthly on the Invested  Amount as of the first day
of the immediately  preceding Collection Period and the premium on the Policy is
calculated monthly on the Certificate  Principal Balance at the beginning of the
immediately  preceding  Collection Period,  (iii) distributions of principal and
interest on the Certificates will be made on the 25th day of each calendar month
regardless of the day on which the Distribution Date actually occurs, commencing
in June 1999, (iv) monthly draws are calculated under each of the assumptions as
set forth in the  tables  below  before  giving  effect to  prepayments,  (v) no
extension past the scheduled  maturity date of a Home Equity Loan is made,  (vi)
no  delinquencies  occur,  (vii) all  prepayments  are  prepayments  in full and
include 30 days of interest thereon, (viii) the scheduled due date for each Home
Equity Loan is the first day of each month,  (ix) the Closing  Date is April 27,
1999,  (x) no losses on the Home  Equity  Loans  will be  realized  and (xi) the
Original Certificate Principal Balance is $500,000,000.

     Since the  tables  were  prepared  on the basis of the  assumptions  in the
preceding paragraphs, there are discrepancies between the characteristics of the
actual  Initial  Home Equity Loans and the  characteristics  of the Initial Home
Equity Loans assumed in preparing the tables.  Any such  discrepancy may have an
effect  upon the  percentages  of the  Original  Certificate  Principal  Balance
outstanding and the weighted  average lives of the Certificates set forth in the
tables.  In particular,  the Loan Rates are adjustable and will most likely vary
from the assumed constant interest rates, which may have a significant effect on
the percentages of the Original  Certificate  Principal Balance  outstanding and
the weighted  average lives.  In addition,  since the actual Initial Home Equity
Loans in the Trust Fund have characteristics  which differ from those assumed in
preparing  the tables set forth  below,  the  distributions  of principal on the
Certificates may be made earlier or later than as indicated in the tables.

     It is not likely that the Home Equity Loans will prepay at any constant CPR
to  maturity  or that all Home  Equity  Loans will  prepay at the same rate.  In
addition, the diverse remaining terms to maturity of the Home Equity Loans could
produce  slower  distributions  of  principal  than as  indicated in the related
tables at the various  CPRs  specified  even if the weighted  average  remaining
months to maturity of the Home Equity Loans are as assumed above.

     Investors  are urged to make  their  investment  decisions  on a basis that
includes their determination as to anticipated  prepayment rates under a variety
of the assumptions discussed herein.

     The  following  tables set forth below are based on a CPR and constant draw
rate  (which for  purposes  of these  assumptions  is the  amount of  Additional
Balances on the  Initial  Home Equity  Loans  drawn each month  expressed  as an
annualized  percentage of the total principal of the pool of Initial Home Equity
Loans outstanding at the beginning of such month) indicated in the tables below.

     Based on the  foregoing  assumptions,  the  following  table  indicates the
resulting  weighted  average  lives  of the  Certificates  and  sets  forth  the
percentage  of  the  Original  Certificate   Principal  Balance  that  would  be
outstanding after each of the dates shown at the indicated CPR.
<PAGE>
<TABLE>
                        PERCENTAGE OF ORIGINAL CERTIFICATE PRINCIPAL BALANCE--AMORTIZATION SCHEDULE (1)
<CAPTION>

DISTRIBUTION DATE                    20% CPR            30% CPR            40% CPR            50% CPR             60% CPR
- ---------------------------          -------            -------            -------            -------             -------
<S>                                  <C>                <C>                <C>                <C>                 <C>
Closing Date...............           100                 100               100                 100                100
May 25, 2000...............            85                  78                71                  62                 53
May 25, 2001...............            72                  57                44                  31                 20
May 25, 2002...............            61                  42                27                  14                  5
May 25, 2003...............            51                  30                15                   5                  0
May 25, 2004...............            43                  20                 8                   0                  0
May 25, 2005...............            33                  12                 0                   0                  0
May 25, 2006...............            23                   5                 0                   0                  0
May 25, 2007...............            12                   0                 0                   0                  0
May 25, 2008...............             0                   0                 0                   0                  0
Weighted Average Life                                                                                                          
(years) (1)(2).............          4.44                3.06              2.26                1.74               1.40
Weighted Average Life                                                                                                          
(years) (1)(3).............          4.45                3.08              2.29                1.77               1.42
</TABLE>
______________
(1)  The weighted average life of a Certificate is determined by (i) multiplying
     the amount of each  principal  payment by the number of years from the date
     of issuance to the related  Distribution Date, (ii) adding the results, and
     (iii) dividing the sum by the Original Certificate Principal Balance.
(2)  Assumes (i) that an optional  termination is exercised when the Certificate
     Principal  Balance is less than or equal to 5% of the Original  Certificate
     Principal Balance and (ii) a constant draw rate of 8%.
(3)  Assumes (i) that the Certificates remain outstanding to their maturity date
     and (ii) a constant draw rate of 8%.



<TABLE>
       WEIGHTED AVERAGE LIFE (1) AND FINAL SCHEDULED DISTRIBUTION DATE (2)
            SENSITIVITY OF THE CERTIFICATES TO PREPAYMENTS AND DRAWS
<CAPTION>

                                                   CONSTANT PREPAYMENT RATE -- OPTIONAL TERMINATION (3)

                                 20% CPR             30% CPR             40% CPR             50% CPR             60% CPR
CONSTANT DRAW RATE (4)       WAL       DATE      WAL      DATE      WAL       DATE       WAL       DATE      WAL       DATE
- ----------------------       ---       ----      ---      ----      ---       ----       ---       ----      ---       ----
<S>                         <C>     <C>         <C>    <C>          <C>    <C>           <C>    <C>          <C>    <C>
           0%               3.65    1/25/2008   2.71   5/25/2006    2.04     6/25/2004   1.64                1.36   6/25/2002

           5%               4.06    12/25/2007  2.87   4/25/2006    2.14     7/25/2004   1.68                1.37   5/25/2002

           8%               4.44    1/25/2008   3.06   6/25/2006    2.26   11/25/2004    1.74                1.40   6/25/2002

           15%              5.65    1/25/2008   3.64   10/25/2006   2.64     8/25/2005   1.93   12/25/2003   1.51   10/25/2002

           20%              6.89    12/25/2007  4.25   12/25/2006   2.94   11/25/2005    2.13   7/25/2004    1.60   1/25/2003
</TABLE>

<PAGE>
<TABLE>
                                                 CONSTANT PREPAYMENT RATE -- NO OPTIONAL TERMINATION (5)
<CAPTION>

                                 20% CPR             30% CPR             40% CPR             50% CPR             60% CPR
CONSTANT DRAW RATE (4)       WAL       DATE      WAL      DATE      WAL       DATE       WAL       DATE      WAL       DATE
- ----------------------       ---       ----      ---      ----      ---       ----       ---       ----      ---       ----
<S>                         <C>     <C>         <C>    <C>          <C>    <C>           <C>    <C>          <C>    <C>
           0%               3.68    1/25/2009   2.75   1/25/2008    2.08   12/25/2005    1.66   6/25/2004    1.38   5/25/2003

           5%               4.07    8/25/2008   2.90   6/25/2007    2.17     9/25/2005   1.70   3/25/2004    1.38   2/25/2003

           8%               4.45    6/25/2008   3.08   5/25/2007    2.29   12/25/2005    1.77   6/25/2004    1.42   3/25/2003

           15%              5.65    4/25/2008   3.65   4/25/2007    2.66     6/25/2006   1.96   1/25/2005    1.53   8/25/2003

           20%              6.89    2/25/2008   4.26   3/25/2007    2.95     6/25/2006   2.15   5/25/2005    1.62   12/25/2003
</TABLE>
______________
(1)  The weighted  average life ("WAL") of a  Certificate  is  determined by (i)
     multiplying  the  amount of each  principal  payment by the number of years
     from the date of issuance to the related Distribution Date, (ii) adding the
     results, and (iii) dividing the sum by the Original  Certificate  Principal
     Balance.

(2)  The final scheduled  Distribution  Date of the  Certificates is the date on
     which the Certificate  Principal Balance is expected to be reduced to zero.

(3)  Assumes  that an optional  termination  is exercised  when the  Certificate
     Principal  Balance is less than or equal to 5% of the Original  Certificate
     Principal Balance.

(4)  Assumes that each Initial Home Equity Loan has a monthly draw rate equal to
     the constant draw rate indicated.

(5)  Assumes that no optional termination is exercised.

     The  Servicer,  or if the  Servicer  fails  to  exercise  its  option,  the
Certificate  Insurer,  has the option of purchasing  all  remaining  Home Equity
Loans  and  other  assets  of the  Trust  Fund at such  time as the  Certificate
Principal  Balance  is less  than or  equal  to 5% of the  Original  Certificate
Principal  Balance.  Under  these  circumstances,   distributions  allocable  to
principal   will  be  made  to   Certificateholders   in  advance  and  possibly
significantly  in  advance  of the  time  that  the  aggregate  amount  of  such
distributions  would  otherwise  have  been  made  to  Certificateholders.   See
"Description of the Certificates -- Termination; Retirement of the Certificates"
herein.

     See "Risk  Factors -- There are Aspects of the Maturity and  Prepayment  of
the Home  Equity  Loans You  Should  Consider"  herein  for  certain  additional
prepayment considerations.


                         DESCRIPTION OF THE CERTIFICATES

     The  Certificates  will be  issued  pursuant  to the  Agreement  among  the
Depositor, the Transferor, the Servicer and the Trustee. A copy of the Agreement
(exclusive  of the list of Initial  Home  Equity  Loans)  will be attached as an
exhibit to the Current  Report on Form 8-K to be filed with the  Securities  and
Exchange Commission after the date of delivery of the Certificates. Reference is
made to the  Prospectus  for  additional  information  regarding  the  terms and
conditions  of the  Agreement  to  the  extent  not  revised  by  the  following
description.  To the extent that the  statements in this  Prospectus  Supplement
modify  statements  in  the  Prospectus,   the  statements  in  this  Prospectus
Supplement control.

     The  following  summaries do not purport to be complete and are subject to,
and are  qualified in their  entirety by  reference  to, the  provisions  of the
Agreement.  When  particular  provisions  or  terms  used in the  Agreement  are
referred  to,  the  actual  provisions  (including  definitions  of  terms)  are
incorporated by reference.

GENERAL

     The Certificates  will be available for purchase in denominations of $1,000
and will evidence specified  beneficial  ownership  interests in the Trust Fund.
The  Trust  Fund will  consist  of (i) the  Initial  Home  Equity  Loans and the
Subsequent  Home Equity Loans,  and any Additional  Balances  transferred to the
Trust;  (ii) all  payments  of interest  and  principal  received  (x) after the
Initial  Cut-off  Date in respect of the Initial Home Equity Loans and (y) after
the applicable  Subsequent Cut-off Date in respect of the Subsequent Home Equity
Loans; (iii) property that secured a Home Equity Loan and that has been acquired
by  foreclosure  or deed in lieu of  foreclosure  or otherwise,  and the related
Mortgage,  Account  Agreement and other  Mortgage  File  documents for each Home
Equity  Loan;  (iv) such  assets as shall  from  time to time be  identified  as
deposited in the  Collection  and  Certificate  Accounts in accordance  with the
Agreement;  (v) the benefits of the Policy;  (vi) any insurance policies related
to the Home Equity Loans, including hazard insurance policies; and (vii) certain
other property relating to the Home Equity Loans as described herein. Definitive
Certificates,  if issued, will be transferable and exchangeable at the corporate
trust office of the Trustee,  acting as Certificate Registrar. No service charge
will be made for any  registration of exchange or transfer,  but the Trustee may
require  payment  of a  sum  sufficient  to  cover  any  related  tax  or  other
governmental charge.

     The initial principal balance of the Certificates will be $500,000,000 (the
"ORIGINAL  CERTIFICATE  PRINCIPAL BALANCE").  The aggregate principal balance of
the Certificates as of any date is equal to the Original  Certificate  Principal
Balance  minus the  aggregate  amounts  actually  distributed  as  principal  to
Certificateholders  (the  "CERTIFICATE  PRINCIPAL  BALANCE").  Each  Certificate
represents the right to receive payments of interest at the Certificate Rate and
payments of principal as described below.

     The  aggregate  undivided  interest  in the Trust Fund  represented  by the
Certificates  as of the  Closing  Date will equal  $500,000,000  (the  "ORIGINAL
INVESTED  AMOUNT"),  which  represents  approximately  87.54% of the Statistical
Calculation Date Pool Balance. Following the Closing Date, the "INVESTED AMOUNT"
with respect to any date will be an amount equal to the Original Invested Amount
minus the sum of (i) the total of Principal Collections  previously  distributed
to  Certificateholders  (other than any such  collections  applied to  reimburse
Investor Loss Amounts),  (ii) the Aggregate Investor Loss Amount as of such date
and  (iii) the  aggregate  amount of any  Excess  Overcollateralization  Amounts
released on or before such Distribution Date.

     As of any date,  the  "AGGREGATE  INVESTOR  LOSS  AMOUNT" is the  aggregate
amount of Investor  Loss  Amounts for all prior  Distribution  Dates  during the
Managed  and Rapid  Amortization  Periods  that  were  previously  allocated  to
Certificateholders, exclusive of any Investor Loss Amounts (or portions thereof)
reallocated  on  such  Distribution  Dates  in  reduction  of  the  Transferor's
Interest.

     As to any Distribution Date, the "EXCESS OVERCOLLATERALIZATION AMOUNT" will
be the  amount,  if any,  by which  the  Overcollateralization  Amount  for such
Distribution  Date  exceeds the Required  Overcollateralization  Amount for such
Distribution Date.

     With respect to any Distribution Date, the  "OVERCOLLATERALIZATION  AMOUNT"
will  be the  excess,  if any,  of the  Invested  Amount  over  the  Certificate
Principal  Balance as of such  Distribution  Date  (after  giving  effect to the
distribution of principal on such  Distribution Date (other than any Accelerated
Principal Distribution Amount) to the Certificateholders).

     The   Transferor   will  hold  the   remaining   undivided   interest  (the
"TRANSFEROR'S  INTEREST") in the Trust Fund, which interest is equal to the Pool
Balance minus the Invested Amount and initially will equal approximately  12.46%
of the Statistical  Calculation Date Pool Balance. In general,  the Pool Balance
will vary as principal is paid on the Home Equity Loans,  liquidation losses are
incurred and Additional Balances are created.

     The Transferor has the right to sell or pledge the Transferor's Interest at
any time,  provided (i) each Rating Agency has notified the  Transferor  and the
Trustee  in  writing  that such  action  will not  result in the  qualification,
reduction or withdrawal of the ratings  assigned to the  Certificates,  and (ii)
certain other conditions specified in the Agreement are satisfied.

PAYMENTS ON HOME EQUITY LOANS; DEPOSITS TO COLLECTION AND CERTIFICATE ACCOUNTS

     The Collection and Certificate Accounts will each be created and maintained
with the Trustee on behalf of the holders of the Certificates. The Servicer will
deposit into the Collection Account, within two Business Days of processing, all
Interest  Collections  and,  except during the Revolving  Period,  all Principal
Collections with respect to the related  Collection Period (generally net of new
draws  during the Managed  Amortization  Period),  except  that,  for so long as
Providian  National  Bank remains the Servicer  under the  Agreement and at such
future time as Providian  National Bank receives a certificate of deposit rating
of "P-1" by Moody's and of "A-1" or better by S&P, then the Servicer may deposit
such amounts in the  Collection  Account on a monthly  basis on the Business Day
prior to the related  Distribution  Date.  Subject to the foregoing,  during the
Managed  Amortization  Period,   deposits  of  Principal  Collections  into  the
Collection  Account for any  Collection  Period and day during  such  Collection
Period will be made in an amount  (but only if such  amount is greater  than $0)
equal to the  aggregate  amount of  Principal  Collections  for such  Collection
Period  through  such day less the sum of (i) the  aggregate  amount of draws by
borrowers  for such  Collection  Period  through such day and (ii) the aggregate
amount of Principal  Collections for such Collection Period previously deposited
into the Collection Account prior to such day.

     Not later than 2:00 p.m.,  New York time,  on the Business Day  immediately
prior to each  Distribution  Date, the Trustee will transfer from the Collection
Account for  deposit  into the  Certificate  Account an amount in same day funds
equal  to the  aggregate  of the  amounts  described  below,  as well as any net
investment   earnings   on  funds  on   deposit  in  the   Collection   Account.
Notwithstanding the foregoing and regardless of whether deposits are required to
be made by the Servicer on a daily or monthly basis, so long as the Transferor's
Interest  exceeds the Minimum  Transferor's  Interest,  the  Servicer  maintains
investment  grade  ratings and  certain  other  conditions  are  satisfied,  the
Servicer will only be required to deposit funds in the Collection  Account in an
amount  up  to,  but  not  in  excess  of,  the  amount  to  be  distributed  to
Certificateholders on the related Distribution Date.

     The  Trustee  will  deposit  any  amounts  drawn  under the Policy into the
Certificate Account.

ALLOCATIONS AND COLLECTIONS

     All  collections  on the Home Equity Loans will be allocated in  accordance
with the related  Account  Agreements  between  amounts  collected in respect of
interest and amounts collected in respect of principal.

     As to any  payment  on a Home  Equity  Loan  during  a  Collection  Period,
"INTEREST  COLLECTIONS"  will be the amount  collected  during  such  Collection
Period that is allocated to interest in accordance with the terms of the related
Account Agreement,  including Net Liquidation  Proceeds allocable to interest on
such loan. In addition,  Interest  Collections  will also include all assumption
fees, late payment charges,  returned payment check fees,  returned cash advance
check fees,  overlimit  fees,  annual fees,  Home Protection and other fee-based
product fees,  post-liquidation  recoveries and other recoveries with respect to
Liquidation Loss Amounts.  Interest Collections will also include net investment
earnings on funds on deposit in the Collection and Certificate Accounts.

     As to any  Distribution  Date other than the first  Distribution  Date, the
"COLLECTION  PERIOD" is the  calendar  month  preceding  the month in which such
Distribution Date occurs.  The Collection Period for the first Distribution Date
will begin on the Closing Date and end on May 31, 1999.

     As to any Home Equity Loan and Collection Period,  "PRINCIPAL  COLLECTIONS"
will equal the sum of (i) the portion of the payment  received from the borrower
during such Collection  Period and applied in reduction of the Principal Balance
of the Home Equity  Loan in  accordance  with the terms of the  related  Account
Agreement,  (ii) the principal portion of Net Liquidation Proceeds and Insurance
Proceeds for such  Collection  Period,  and (iii) the  principal  portion of any
Transfer Deposit Amount of a repurchased Home Equity Loan.

     "NET LIQUIDATION  PROCEEDS" with respect to any Liquidated Home Equity Loan
and Collection Period will be the Liquidation  Proceeds realized by the Servicer
during such Collection Period, net of related Liquidation Expenses.

     "LIQUIDATED  HOME EQUITY LOAN" means a Home Equity Loan that was in default
during the related  Collection Period and with respect to which the Servicer has
determined that all related Liquidation Proceeds that it expects to recover from
that Home Equity Loan have been recovered. A Liquidated Home Equity Loan will be
deemed to have a Principal Balance equal to the Principal Balance of the related
Home Equity Loan immediately prior to the final recovery of related  Liquidation
Proceeds and a Principal Balance of zero thereafter.

     "CHARGED  OFF  AMOUNT"  with  respect  to any  Distribution  Date means the
portion of the Principal  Balance of a Partially Charged Off Home Equity Loan or
the entire remaining Principal Balance of a Home Equity Loan that became a Fully
Charged  Off Home Equity  Loan  during the  related  Collection  Period that the
Servicer has charged off on its servicing records during the related  Collection
Period in accordance with the Servicer's normal servicing procedures.

     "PARTIALLY CHARGED OFF HOME EQUITY LOAN" means a defaulted Home Equity Loan
that is not a  Liquidated  Home  Equity  Loan  and as to  which  (i)  collection
procedures  by the  Servicer are ongoing and (ii) the Servicer has charged off a
portion, but not all, of the related Principal Balance.

     "FULLY  CHARGED  OFF HOME EQUITY  LOAN" means a defaulted  Home Equity Loan
that is not a  Liquidated  Home  Equity  Loan  and as to  which  (i)  collection
procedures by the Servicer are ongoing and (ii) the Servicer has charged off the
related Principal Balance in its entirety.

     "LIQUIDATION  LOSS AMOUNT" means with respect to any Distribution  Date and
the related  Collection  Period,  the amount  charged off,  either in full or in
part,  by the  Servicer  in  accordance  with its normal  servicing  procedures,
including (i) as to any Liquidated Home Equity Loan, the  unrecovered  Principal
Balance thereof at the end of such Collection Period in which such loan became a
Liquidated  Home Equity  Loan (after  giving  effect to the  application  of the
principal  portion  of any  Net  Liquidation  Proceeds  realized  in  connection
therewith)  and (ii) as to any  Partially or Fully Charged Off Home Equity Loan,
the Charged Off Amount for such Collection Period.

     "LIQUIDATION  PROCEEDS" with respect to any Home Equity Loan and Collection
Period are cash or funds (including  Insurance  Proceeds) received in connection
with  the  liquidation  of any  defaulted  Home  Equity  Loan,  whether  through
trustee's sale, foreclosure sale or otherwise, during such Collection Period.

     "LIQUIDATION  EXPENSES" with respect to any Home Equity Loan and Collection
Period are expenses  incurred by the Servicer during such  Collection  Period in
connection  with the  liquidation  of any  defaulted  Home  Equity  Loan and not
recovered  under any insurance  policy or from the related  borrower,  including
legal fees and expenses, real estate brokerage commissions, certain unreimbursed
amounts set forth in the Agreement expended by the Servicer with respect to such
Home Equity Loan (including amounts advanced to correct defaults on any mortgage
on the Mortgaged Property that is senior to such defaulted Home Equity Loan) and
certain  other  related  previously  unreimbursed  expenses  set  forth  in  the
Agreement.

     "INSURANCE  PROCEEDS"  with respect to any Home Equity Loan and  Collection
Period are the insurance  proceeds paid to the Servicer  during such  Collection
Period pursuant to any insurance policy covering such Home Equity Loan,  reduced
by related expenses, that (i) are not Liquidation Proceeds, (ii) are not applied
to the  restoration or repair of the related  Mortgaged  Property or released to
the related borrower in accordance with the normal  servicing  procedures of the
Servicer. Insurance Proceeds will be applied by the Servicer in reduction of the
Principal  Balance of the  related  Home  Equity  Loan,  but not  including  the
portion,  if any, of such amount that exceeds the Principal Balance of such Home
Equity Loan at the end of the related Collection Period.

     "TRANSFER  DEPOSIT  AMOUNT"  with respect to any  Distribution  Date is the
amount of cash  required  to be  deposited  to the  Certificate  Account  by the
Transferor  to maintain  the Minimum  Transferor's  Interest  with  respect to a
repurchased Defective Home Equity Loan after taking into account any transfer of
an Eligible  Substitute  Home Equity  Loan to the Trust in  replacement  of such
Defective Home Equity Loan.

     As to  any  Distribution  Date,  interest  allocable  to  the  Certificates
("CERTIFICATE   INTEREST  COLLECTIONS")  will  equal  the  product  of  Interest
Collections for such Distribution Date and the Floating  Allocation  Percentage.
The  remaining  amount  of  Interest   Collections  will  be  allocated  to  the
Transferor's  Interest.  With respect to any  Distribution  Date,  the "FLOATING
ALLOCATION  PERCENTAGE" will be the percentage  equivalent (but not in excess of
100%) of a fraction  determined  by  dividing  the  Invested  Amount by the Pool
Balance as of the beginning of the related Collection Period.

     With respect to any date,  the "POOL  BALANCE"  will be equal to the sum of
(i) the  aggregate  of the  Principal  Balances of all of the Home Equity  Loans
(including any Additional  Balances  relating thereto) as of such date, and (ii)
amounts,  if any, otherwise  allocable to the Transferor that are required to be
retained in the Collection  Account when the Transferor's  Interest is less than
the Minimum Transferor's Interest. The "PRINCIPAL BALANCE" of a Home Equity Loan
(other than a  Liquidated  Home  Equity Loan or a Fully  Charged Off Home Equity
Loan which, in both cases, has a Principal  Balance of zero) on any day is equal
to its  Initial  Cut-off  Date  Principal  Balance or  Subsequent  Cut-off  Date
Principal Balance, as applicable,  plus any related Additional  Balances,  minus
all collections  credited against the Principal Balance of such Home Equity Loan
in  accordance  with the  related  Account  Agreement  prior to such day and any
Insurance  Proceeds  received  prior to such day and applied to the reduction of
the Principal  Balance of such Home Equity Loan,  minus all Charged Off Amounts,
if any, with respect to such Home Equity Loan. In certain  cases,  the Principal
Balance  of a  Home  Equity  Loan  as of the  Statistical  Calculation  Date  or
Subsequent Selection Date, as the case may be, will be zero.

DISTRIBUTIONS ON THE CERTIFICATES

     Beginning with the June 1999 Distribution  Date,  distributions of interest
and,  beginning on the first  Distribution  Date after the  commencement  of the
Managed  Amortization  Period  (or  the  Rapid  Amortization  Period  if a Rapid
Amortization  Event  occurs  during  the  Revolving  Period),  distributions  of
principal, on Certificates will be made by the Trustee on each Distribution Date
(i.e.,  the 25th day of each month or, if such day is not a Business  Day,  then
the next  succeeding  Business Day) to holders of record (which,  in the case of
Book-Entry  Certificates,  will be Cede as nominee of DTC) on the last  Business
Day of the month prior to the month in which such  Distribution Date occurs (or,
in the case of interest on the first  Distribution Date, on the date of issuance
of the Certificates) (the "RECORD DATE").

     Distributions to Certificateholders will be made in an amount equal to each
holder's respective  Percentage Interest multiplied by the amount distributed in
respect of the Certificates on each Distribution Date. The undivided  percentage
interest (the "PERCENTAGE  INTEREST") evidenced by any Certificate will be equal
to the  percentage  obtained by dividing the initial  principal  balance of such
Certificate by the Original Certificate Principal Balance.

     Each distribution with respect to a Book-Entry  Certificate will be paid to
DTC,  which will credit the amount of such  distribution  to the accounts of its
Participants in accordance with its normal procedures.  Each Participant will be
responsible for disbursing such  distribution to the Certificate  Owners that it
represents and to each indirect participating brokerage firm (a "BROKERAGE FIRM"
or "INDIRECT  PARTICIPATING  FIRM") for which it acts as agent.  Each  brokerage
firm will be responsible for disbursing funds to the Certificate  Owners that it
represents.  All such  credits and  disbursements  with  respect to a Book-Entry
Certificate  are to be made by DTC and the  Participants  in accordance with the
provisions of the Certificates.  For purposes of the Agreement, a "BUSINESS DAY"
is defined  as any day other  than (i) a  Saturday  or a Sunday or (ii) a day on
which banks in the states of New York,  New Hampshire or California are required
or authorized by law to be closed.

Application of Certificate Interest Collections

     On each  Distribution  Date, the Certificate  Interest  Collections will be
applied in the following order of priority:

     (i)    to pay the Servicer accrued and unpaid Servicing Fees;

     (ii)   to pay the premium for the Policy;

     (iii)  to  pay   Certificateholders   the  accrued   interest  due  at  the
            Certificate  Rate  on the  Certificate  Principal  Balance  for  the
            related Accrual Period and any overdue accrued interest;

     (iv)   to pay to the Transferor  during the Revolving  Period and to pay to
            Certificateholders during the Managed and Rapid Amortization Periods
            the  "INVESTOR  LOSS  AMOUNT"  equal to the product of the  Floating
            Allocation  Percentage and the aggregate  amount of any  Liquidation
            Loss Amounts for such Distribution Date;

     (v)    to pay to the Transferor  during the Revolving  Period and to pay to
            Certificateholders during the Managed and Rapid Amortization Periods
            any  Investor  Loss  Amount  that was not  previously  (a) paid from
            Certificate Interest Collections, (b) paid from Interest Collections
            and Principal  Collections allocable to the Transferor's Interest or
            reallocated to reduce the Transferor's Interest up to the Transferor
            Subordinated Amount as described under "-- Limited  Subordination of
            the  Transferor's  Interest"  below,  or (c)  funded by draws on the
            Policy;

     (vi)   to reimburse  prior draws from the Policy,  together  with  interest
            thereon,  and to pay any  amounts  owed to the  Certificate  Insurer
            pursuant to the Insurance Agreement, together with interest thereon;

     (vii)  to pay principal on the Certificates (such payment is referred to as
            the "ACCELERATED  PRINCIPAL DISTRIBUTION Amount") until the Invested
            Amount exceeds the Certificate  Principal Balance by an amount equal
            to the Required Overcollateralization Amount; and

     (viii) to or at the direction of the owner of the Transferor's Interest.

     Payments to  Certificateholders  pursuant to clause  (iii) will be interest
payments on the Certificates. Payments to Certificateholders pursuant to clauses
(iv),  (v) and (vii) will be  principal  payments on the  Certificates  and will
reduce   the   Certificate    Principal    Balance.    However,    payments   to
Certificateholders of the Accelerated Principal  Distribution Amount pursuant to
clause  (vii) will not reduce the  Invested  Amount.  In  addition,  payments to
Certificateholders  pursuant to clause (v) will not reduce the Invested  Amount.
Payments to Certificateholders of Interest Collections and Principal Collections
allocable to the  Transferor's  Interest will reduce the  Certificate  Principal
Balance.  Payments of the Accelerated Principal  Distribution Amount are neither
guaranteed by the Policy nor supported by the Transferor Subordinated Amount. No
interest will accrue on any Investor Loss Amount not paid to  Certificateholders
on a Distribution Date.

     An "ACCRUAL PERIOD" for any Distribution  Date will be the actual number of
days (based on a 360-day year) included in the period beginning on the preceding
Distribution  Date (or the  Closing  Date in the case of the first  Distribution
Date) and ending on the day preceding such Distribution Date.

     With respect to any Distribution Date, the "REQUIRED  OVERCOLLATERALIZATION
AMOUNT" will be the amount, if any, by which the Required Enhancement Amount for
such  Distribution  Date  exceeds the  Transferor  Subordinated  Amount for such
Distribution Date.

     On the Closing Date, the "REQUIRED  ENHANCEMENT AMOUNT" will be $10,000,000
(2.00% of the Original  Certificate  Principal  Balance).  For each Distribution
Date thereafter,  the Required Enhancement Amount will be an amount equal to the
product of the Required  Enhancement  Percentage and the  Certificate  Principal
Balance;  provided that in no event will the Required Enhancement Amount be less
than a floor  amount  equal  to the  greater  of (i)  $7,500,000  (1.50%  of the
Original  Certificate  Principal  Balance)  and (ii)  the sum of (a)  $5,000,000
(1.00% of the Original  Certificate  Principal  Balance)  and (b) the  aggregate
Principal Balance of all Home Equity Loans that are 180 or more days delinquent.
The  Required   Enhancement  Amount  may  be  increased  or  decreased  for  any
Distribution Date based on the performance of the Home Equity Loans.

     With  respect  to  any   Distribution   Date,  the  "REQUIRED   ENHANCEMENT
PERCENTAGE" will be the percentage specified in the Insurance Agreement.

Certificate Rate

     On  each  Distribution  Date,  the  "CERTIFICATE  RATE"  will be  equal  to
One-Month  LIBOR (as described  below) on the second LIBOR Business Day prior to
the preceding  Distribution  Date (or as of the second LIBOR Business Day before
the Closing Date in the case of the first Distribution Date) plus %.

     Notwithstanding the foregoing, in no event will the Certificate Rate exceed
the Alternate  Certificate  Rate. As to any  Distribution  Date,  the "ALTERNATE
CERTIFICATE RATE" is the rate, expressed as an annualized  percentage,  equal to
the Weighted Average Loan Rate for such  Distribution  Date after subtracting an
amount,  expressed  as an annual  rate,  equal to 0.50% per annum,  the  monthly
Servicing Fee and the monthly  premium due on the Policy (all of which  amounts,
expressed as an annual rate,  will not exceed  1.40% per annum).  The  "WEIGHTED
AVERAGE LOAN RATE" for any  Distribution  Date shall be the weighted  average of
the  applicable  Loan Rates on the Home Equity Loans as of the last Business Day
of the third calendar month preceding such Distribution Date,  weighted based on
the  outstanding  Principal  Balances  of the Home  Equity  Loans as of the last
Business Day of the third calendar month preceding such Distribution Date.

Calculation of One-Month LIBOR

     "ONE-MONTH  LIBOR" with  respect to any  Distribution  Date  following  the
initial  Distribution  Date will be determined by the Trustee and will equal the
posted rate for United  States  dollar  deposits  for one month that  appears on
Telerate  Page 3750 (as defined  below) as of 11:00 A.M.,  London  time,  on the
second LIBOR Business Day prior to the immediately  preceding  Distribution Date
(as of the second LIBOR  Business Day before the Closing Date in the case of the
first Distribution  Date). If no such posted rate appears,  One-Month LIBOR will
be determined on such date as described in the paragraph  below.  "TELERATE PAGE
3750"  means the  display  page  designated  on the Bridge  Information  Systems
Telerate  Service (or such other page as may replace such page on such  service,
or such other  service as may be nominated as the  information  vendor,  for the
purpose of displaying  London  interbank  offered rates of major banks).  "LIBOR
BUSINESS  DAY",  for purposes of the  Agreement,  is a Business Day and a day on
which banking  institutions in the city of London,  England, are not required or
authorized by law to be closed.

     If on such  date no  posted  rate  appears  on the  Telerate  Page  3750 as
described above, the Trustee will request the principal London office of each of
the reference  banks (which shall be four major banks specified in the Agreement
that are engaged in transactions in the London interbank market) (the "REFERENCE
BANKS") to provide the Trustee  with such bank's  offered  quotation  for United
States  dollar  deposits  for one month to prime  banks in the London  interbank
market as of 11:00 a.m.,  London time,  on such date.  If at least two Reference
Banks provide the Trustee with such offered quotations,  then One-Month LIBOR on
such date will be the  arithmetic  mean (rounded,  if necessary,  to the nearest
1/100th of a percent  (0.0001),  with a 5/1,000th of a percent (0.00005) rounded
upwards) of all such quotations. If on such date fewer than two of the Reference
Banks  provide the Trustee with such an offered  quotation,  One-Month  LIBOR on
such date will be the  arithmetic  mean (rounded,  if necessary,  to the nearest
1/100,000th  of a percent  (0.0000001),  with five  one-millionths  of a percent
(0.00000005)  rounded  upwards) of the offered per annum rates which one or more
leading  banks  in  The  City  of  New  York  selected  by  the  Trustee  (after
consultation  with the  Servicer)  are quoting as of 11:00  a.m.,  New York City
time, on such date to leading  European banks for United States dollar  deposits
for one  month;  provided,  however,  that  if such  banks  are not  quoting  as
described  above,  One-Month LIBOR will be the One-Month LIBOR applicable to the
immediately preceding Distribution Date.

Transferor Collections

     Collections allocable to the Transferor's Interest that are not distributed
to Certificateholders will be distributed to or at the direction of the owner of
the  Transferor's  Interest only to the extent that such  distribution  will not
reduce the amount of the  Transferor's  Interest as of the related  Distribution
Date below the Minimum Transferor's Interest. Amounts not so distributed because
of such  limitations  will be  retained  in the  Collection  Account  until  the
Transferor's  Interest exceeds the Minimum Transferor's  Interest, at which time
such  excess  shall  be  released  to or at the  direction  of the  owner of the
Transferor's Interest. If any such amounts are still retained in such account at
the  end  of  the   Revolving   Period,   such  amounts  will  be  paid  to  the
Certificateholders as a reduction of the Certificate Principal Balance.

     In addition,  during the Revolving  Period,  if the Transferor is unable to
transfer  Additional  Balances or  Subsequent  Home Equity Loans to the Trust so
that the Transferor's Interest as of each Distribution Date is at least equal to
the Minimum Transferor's  Interest and Principal  Collections would otherwise be
retained by the  Transferor  as  permitted by the  Agreement,  then an amount of
Principal  Collections equal to the excess of the Minimum Transferor's  Interest
over the  Transferor's  Interest  will be  deposited  by the  Servicer  into the
Collection  Account until such time, if any, as the Transferor's  Interest is at
least equal to the Minimum  Transferor's  Interest.  At the end of the Revolving
Period, if the Transferor's Interest is still less than the Minimum Transferor's
Interest,  then any such  Principal  Collections  remaining  on  deposit  in the
Collection  Account  will be paid to  Certificateholders  as a reduction  of the
Certificate Principal Balance.

Principal Payments from Principal Collections

     During the  Revolving  Period,  no  Principal  Collections  will be paid to
Certificateholders   other  than  Accelerated  Principal  Distribution  Amounts.
Instead,  during such period  Principal  Collections  will be  available  to the
Transferor  to acquire  Additional  Balances and  Subsequent  Home Equity Loans.
During the Managed  Amortization  Period,  the amount of  Principal  Collections
payable to  Certificateholders  on each Distribution Date will be, to the extent
funds are available therefor from Principal Collections, the Scheduled Principal
Collections  Payment for such Distribution Date. On any Distribution Date during
the Managed Amortization  Period, the "SCHEDULED PRINCIPAL  COLLECTIONS PAYMENT"
will be equal to the lesser of (i) the  Maximum  Principal  Payment and (ii) the
Alternative Principal Payment.

     During the Rapid Amortization  Period, the amount of Principal  Collections
payable to  Certificateholders  on each Distribution Date will be, to the extent
funds are available therefor from Principal  Collections,  the Maximum Principal
Payment.

     With  respect  to any  Distribution  Date  after  the end of the  Revolving
Period,  the  "MAXIMUM  PRINCIPAL  PAYMENT"  will be the  product  of  Principal
Collections  for  the  related   Collection  Period  and  the  Fixed  Allocation
Percentage.   With  respect  to  any   Distribution   Date  during  the  Managed
Amortization Period, the "ALTERNATIVE PRINCIPAL PAYMENT" will be the amount (but
not less than zero) of Principal  Collections for the related  Collection Period
less the aggregate of Additional  Balances created during the related Collection
Period.

     The  "REVOLVING  PERIOD"  will begin on the Closing Date and end on the day
immediately  preceding the day on which the Managed  Amortization  Period begins
(or,  if  earlier,  upon the  occurrence  of a Rapid  Amortization  Event).  The
"MANAGED AMORTIZATION PERIOD" will begin on the earlier of (i) September 1, 1999
and (ii) the first day of the calendar  month  during which a Deficiency  Amount
exists,  and end on August 31, 2004 (or, if earlier,  upon the  occurrence  of a
Rapid  Amortization  Event).  The  "RAPID  AMORTIZATION  PERIOD"  will  begin on
September 1, 2004 (or, if earlier upon the  occurrence  of a Rapid  Amortization
Event) and end upon the termination of the Trust.

     With  respect  to  any  date  of   determination,   the  "FIXED  ALLOCATION
PERCENTAGE" will be the greater of (i) 98.00% and (ii) the percentage equivalent
(but not in  excess  of  100%)  of a  fraction,  the  numerator  of which is the
Invested  Amount  and the  denominator  of which is the Pool  Balance  as of the
beginning of the related Collection Period.

     On the Distribution  Date in June 2025 (the "SCHEDULED  MATURITY DATE"), to
the extent funds are available therefor,  Certificateholders will be entitled to
receive as payment of  principal an amount  equal to the  Certificate  Principal
Balance. To the extent funds are not otherwise  available for such payment,  the
Trustee will make a draw on the Policy for such  insufficiency  on the Scheduled
Maturity Date.

     The aggregate  distributions  of principal to  Certificateholders  will not
exceed the Original Certificate Principal Balance.

     The  Transferor  will be  entitled  to receive  the  portion  of  Principal
Collections  on  each   Distribution   Date  that  is  not  distributed  on  the
Certificates,  to  the  extent  that  such  distribution  will  not  reduce  the
Transferor's  Interest  below  the  Minimum  Transferor's  Interest  as of  such
Distribution Date.

RAPID AMORTIZATION EVENTS

     The Rapid Amortization  Period will commence upon the occurrence of a Rapid
Amortization  Event. A "RAPID  AMORTIZATION  EVENT" will be any of the following
events:

     (a)  failure on the part of the  Servicer  (i) to make a payment or deposit
required to be made by the Servicer  under the  Agreement  within five  Business
Days after the date such  payment or deposit is  required  to be made or (ii) to
observe or perform in any material  respect any other covenants or agreements of
the Servicer set forth in the Agreement,  which failure continues unremedied for
a period of 60 days after written notice and  materially  and adversely  affects
the interests of the Certificateholders;

     (b) any  representation or warranty made by the Transferor in the Agreement
proves to have been incorrect in any material respect when made and continues to
be  incorrect  in any  material  respect  for a period of 60 days after  written
notice  and as a result of which the  interests  of the  Certificateholders  are
materially and adversely affected;  provided, however, that a Rapid Amortization
Event shall not be deemed to occur if the  Transferor  has  purchased  or made a
substitution for the related Home Equity Loan or Home Equity Loans if applicable
during  such  period (or within an  additional  60 days with the  consent of the
Trustee) in accordance with the provisions of the Agreement;

     (c)  the  occurrence  of  certain  events  of  bankruptcy,   insolvency  or
receivership relating to the Transferor;

     (d) the Trust becomes  subject to regulation by the Securities and Exchange
Commission  as an  "investment  company"  within the  meaning of the  Investment
Company Act of 1940, as amended;

     (e) the occurrence of a Servicer Default (as defined in the Agreement); or

     (f) the  occurrence of certain  trigger  events  specified in the Insurance
Agreement.

     In the case of any event  described  in  clause  (a),  (b) or (e),  a Rapid
Amortization Event will be deemed to have occurred only if, after the applicable
grace or cure period, if any,  described in such clauses,  either the Trustee or
Certificateholders   holding  Certificates  evidencing  more  than  51%  of  the
Percentage  Interests or the Certificate Insurer (so long as there is no default
by the  Certificate  Insurer in the  performance  of its  obligations  under the
Policy),  by  written  notice to the  Transferor  and the  Servicer  (and to the
Trustee, if given by the  Certificateholders or the Certificate Insurer) declare
that a Rapid  Amortization  Event has occurred as of the date of such notice. In
the case of any event described in clause (c) or (d), a Rapid Amortization Event
will be deemed to have  occurred  without any notice or other action on the part
of the Trustee,  the Certificate Insurer or the  Certificateholders  immediately
upon the occurrence of such event.  In the case of any event described in clause
(f), a Rapid  Amortization  Event will be deemed to have occurred only if, after
the  applicable  grace or cure period,  if any, the  Certificate  Insurer  gives
written  notice to the  Transferor,  the  Servicer  and the Trustee that a Rapid
Amortization Event has occurred.

     In addition to the  consequences  of a Rapid  Amortization  Event discussed
above, if the Transferor files a bankruptcy petition or goes into liquidation or
any person is appointed a receiver or bankruptcy  trustee of the Transferor,  on
the day of any such filing or  appointment,  the  Transferor  will promptly give
notice  to  the  Trustee  of any  such  filing  or  appointment  and no  further
Additional  Balances  will be  transferred  to the  Trust.  If  directed  by the
Certificate Insurer or by Certificateholders  representing  Percentage Interests
aggregating  more  than  51%  of  the  Certificate   Principal  Balance  of  the
Certificates,  with the consent of the  Certificate  Insurer,  the Trustee  will
sell, dispose of or otherwise  liquidate the Home Equity Loans in a commercially
reasonable  manner and on commercially  reasonable  terms. The proceeds from the
sale,  disposition or liquidation of the Home Equity Loans will first be paid to
the Certificate Insurer to the extent of unreimbursed draws under the Policy and
other  amounts  owing  to the  Certificate  Insurer  pursuant  to the  Insurance
Agreement. Any remaining amounts will be treated as collections and, the portion
thereof  allocated  to  the  Certificateholders   will  be  distributed  to  the
Certificateholders  on the date such proceeds are  received.  The Policy will be
available  to cover any  shortfalls  in the event the  portion of such  proceeds
allocable  to the  Certificateholders  are not  sufficient  to pay in  full  the
remaining amount due on the Certificates.

     Notwithstanding   the   foregoing,   if   a   conservator,    receiver   or
trustee-in-bankruptcy  is appointed for the Transferor and no Rapid Amortization
Event exists other than such conservatorship,  receivership or insolvency of the
Transferor,  the  conservator,  receiver or  trustee-in-bankruptcy  may have the
power to prevent the commencement of the Rapid  Amortization  Period or the sale
of the Home Equity Loans as described above.

THE CERTIFICATE INSURANCE POLICY

The Certificate Insurer

     The following  information has been supplied by the Certificate Insurer for
inclusion  in  this  Prospectus  Supplement.  Accordingly,  the  Depositor,  the
Transferor  and the Servicer do not make any  representation  as to the accuracy
and completeness of such information.

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

     The consolidated financial statements of MBIA, a wholly owned subsidiary of
the Company,  and its subsidiaries as of December 31, 1998 and December 31, 1997
and for each of the three years in the period ended December 31, 1998,  prepared
in accordance with generally  accepted  accounting  principles,  included in the
Annual Report on Form 10-K of the Company for the year ended  December 31, 1998,
are hereby  incorporated by reference into this Prospectus  Supplement and shall
be  deemed  to  be  a  part  hereof.  Any  statement  contained  in  a  document
incorporated by reference herein shall be modified or superseded for purposes of
this Prospectus Supplement to the extent that a statement contained herein or in
any other  subsequently  filed document which also is  incorporated by reference
herein  modifies or  supersedes  such  statement.  Any  statement so modified or
superseded  shall  not be  deemed,  except  as so  modified  or  superseded,  to
constitute a part of this Prospectus Supplement.

     All financial statements of MBIA and its subsidiaries included in documents
filed by the  Company  pursuant  to  Section  13(a),  13(c),  14 or 15(d) of the
Securities  Exchange  Act of 1934,  as amended,  subsequent  to the date of this
Prospectus  Supplement  and  prior to the  termination  of the  offering  of the
Certificates  shall  be  deemed  to  be  incorporated  by  reference  into  this
Prospectus  Supplement  and to be a part  hereof  from the  respective  dates of
filing such documents.

     The tables below present selected financial  information of MBIA determined
in accordance  with statutory  accounting  practices  prescribed or permitted by
insurance  regulatory  authorities  ("SAP") and  generally  accepted  accounting
principles ("GAAP"):

                                                              SAP
                                                              ---
                                                 DECEMBER 31,       DECEMBER 31,
                                                     1997               1998
                                                  (AUDITED)          (AUDITED)
                                                 ------------       ------------
                                                           (in millions)
         ADMITTED ASSETS                           $5,256              $6,521
         LIABILITIES                                3,496               4,231
         CAPITAL AND SURPLUS                        1,760               2,290


                                                              GAAP
                                                              ----
                                                 DECEMBER 31,       DECEMBER 31,
                                                     1997               1998
                                                  (AUDITED)          (AUDITED)
                                                 ------------       ------------
                                                           (in millions)
         ASSETS                                     $5,988             $7,488
         LIABILITIES                                 2,624              3,211
         SHAREHOLDER'S EQUITY                        3,364              4,277


     Copies of the financial statements of MBIA incorporated by reference herein
and copies of MBIA's 1998  year-end  audited  financial  statements  prepared in
accordance with statutory  accounting  practices are available,  without charge,
from MBIA. The address of MBIA is 113 King Street,  Armonk,  New York 10504. The
telephone number of MBIA is (914) 273-4545.

     MBIA Inc. is actively managing a high-priority Year 2000 (Y2K) program. The
Company  has   established  an  independent   Y2K  testing  lab  in  its  Armonk
headquarters, with a committee of business unit managers overseeing the project.
MBIA has a budget of $1.13 million for its  1998-2000 Y2K efforts.  Expenditures
are  proceeding as  anticipated,  and MBIA does not expect the project budget to
materially exceed this amount.  MBIA has initiated a comprehensive Y2K plan that
includes assessment,  remediation,  testing and contingency planning.  This plan
covers   "mission-critical"   internally  developed  systems,  vendor  software,
hardware  and certain  third-party  entities  through  which MBIA  conducts  its
business.  Testing to date indicates  that  functions  critical to the financial
guarantee  business,  both  domestic  and  international,  were  Y2K-ready as of
December 31, 1998. Additional testing will continue throughout 1999.

     MBIA does not accept any responsibility for the accuracy or completeness of
this Prospectus Supplement or any information or disclosure contained herein, or
omitted  herefrom,  other than with respect to the  accuracy of the  information
regarding the Policy and the Certificate  Insurer set forth herein under "-- The
Certificate  Insurance  Policy".  Additionally,  MBIA  makes  no  representation
regarding the Certificates or the advisability of investing in the Certificates.

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

     Moody's Investors Service, Inc. rates the financial strength of MBIA "Aaa."

     Standard  &  Poor's  Ratings  Services,   a  division  of  The  McGraw-Hill
Companies, Inc., rates the financial strength of MBIA "AAA."

     Fitch IBCA, Inc.  (formerly known as Fitch Investors  Service,  L.P.) rates
the financial strength of MBIA "AAA."

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

     The  above  ratings  are  not  recommendations  to buy,  sell  or hold  the
Certificates,  and such ratings may be subject to revision or  withdrawal at any
time by the rating agencies.  Any downward  revision or withdrawal of any of the
above  ratings  may  have  an  adverse   effect  on  the  market  price  of  the
Certificates.  MBIA does not guaranty the market price of the  Certificates  nor
does it  guaranty  that the ratings on the  Certificates  will not be revised or
withdrawn.

The Policy

     On or before the Closing Date, the Policy will be issued by the Certificate
Insurer  pursuant to the  provisions  of the  Agreement  and the  Insurance  and
Reimbursement  Agreement  (the  "INSURANCE  AGREEMENT")  to be  dated  as of the
Closing Date, among the Transferor, the Servicer, the Depositor, the Trustee and
the Certificate Insurer.

     The Policy will irrevocably and  unconditionally  guarantee  payment to the
Trustee for the benefit of the Certificateholders (a) on each Distribution Date,
the full and  complete  payment  of (i) the  Guaranteed  Principal  Amount  with
respect to the  Certificates  for such  Distribution  Date and (ii)  accrued and
unpaid interest due on the Certificates at the Certificate  Rate (together,  the
"GUARANTEED  DISTRIBUTIONS"),  with such  Guaranteed  Distributions  having been
calculated in accordance  with the original  terms of the  Certificates  and the
Agreement  except  for  amendments  or  modifications  to which the  Certificate
Insurer has given its prior written  consent and (b) of any  Preference  Amount.
The effect of the Policy is to guarantee the timely  payment of interest on, and
the ultimate payment of the principal amount of, all of the Certificates.

     For any  Distribution  Date (other than the Scheduled  Maturity Date) after
the Transferor  Subordinated  Amount has been reduced to zero,  the  "GUARANTEED
PRINCIPAL  AMOUNT" is the  amount,  if any, by which the  Certificate  Principal
Balance as of such  Distribution  Date  exceeds the  Invested  Amount as of such
Distribution  Date (in each  case  after  giving  effect  to all  other  amounts
distributable  as principal on the Certificates on such  Distribution  Date). In
addition,  the Policy will  guarantee the payment of the  Certificate  Principal
Balance on the Scheduled Maturity Date (after giving effect to all other amounts
distributable as principal on the Certificates on the Scheduled Maturity Date).

     Payment of claims on the  Policy  will be made by the  Certificate  Insurer
following  Receipt  by the  Certificate  Insurer of the  appropriate  notice for
payment  on the later to occur of (i) 12:00  noon,  New York City  time,  on the
second Business Day following  Receipt of such notice for payment and (ii) 12:00
noon New York City time on the relevant Distribution Date.

     If payment of any amount guaranteed by the Certificate  Insurer pursuant to
the Policy is avoided as a preference  payment (the  "PREFERENCE  AMOUNT") under
applicable bankruptcy,  insolvency,  receivership or similar law in the event of
an insolvency of the Transferor,  the Servicer,  the Depositor or the Trust, the
Certificate  Insurer  will pay such  amount out of the funds of the  Certificate
Insurer on the later of (a) the date when due to be paid  pursuant  to the Order
referred  to below or (b) the  first to  occur of (i) the  fourth  Business  Day
following Receipt by the Certificate Insurer from the Trustee of (A) a certified
copy of the order (the  "Order") of the court or other  governmental  body which
exercised  jurisdiction to the effect that the Trustee is required to return the
amount  of  any  Guaranteed  Distributions   distributed  with  respect  to  the
Certificates  during  the term of the Policy  because  such  distributions  were
avoidable preference payments under applicable bankruptcy or insolvency law, (B)
a  certificate  of the Trustee  that the Order has been  entered with respect to
which Order the appeal  period has expired  without an appeal  having been filed
and is not subject to any stay and (C) an assignment duly executed and delivered
by the  Certificateholders,  in  such  form  as is  reasonably  required  by the
Certificate  Insurer and provided to the  Certificateholders  by the Certificate
Insurer,  irrevocably assigning to the Certificate Insurer all rights and claims
of the Certificateholders  relating to or arising under the Certificates against
the debtor which made such preference  payment or otherwise with respect to such
preference  payment, or (ii) the date of Receipt by the Certificate Insurer from
the Trustee of the items  referred to in clauses  (A),  (B) and (C) above if, at
least four Business Days prior to such date of Receipt,  the Certificate Insurer
shall have Received  written  notice from the Trustee that such items were to be
delivered on such date and such date was specified in such notice.  Such payment
shall be disbursed to the receiver, conservator, debtor-in-possession or trustee
in bankruptcy named in the Order and not to the Trustee or any Certificateholder
directly.

     The terms "Receipt" and "Received", with respect to the Policy, mean actual
delivery to the  Certificate  Insurer and to its fiscal  agent  appointed by the
Certificate  Insurer at its option,  if any,  prior to 12:00 noon, New York City
time, on a Business Day;  delivery either on a day that is not a Business Day or
after 12:00 noon, New York City time, shall be deemed to be Received on the next
succeeding  Business Day. If any notice or certificate given under the Policy by
the  Trustee is not in proper  form or is not  properly  completed,  executed or
delivered,  it shall be deemed not to have been  Received,  and the  Certificate
Insurer or the fiscal agent shall promptly so advise the Trustee and the Trustee
may submit an amended notice.

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

     The  Certificate  Insurer's  obligations  under the  Policy in  respect  of
Guaranteed Distributions shall be discharged to the extent funds are transferred
to the Trustee as provided in the Policy, whether or not such funds are properly
applied by the Trustee.

     The  Certificate  Insurer  shall  be  subrogated  to  the  rights  of  each
Certificateholder to receive payments of principal and interest,  as applicable,
with respect to  distributions  on the Certificates to the extent any payment by
the Certificate  Insurer under the Policy. To the extent the Certificate Insurer
makes  Guaranteed  Distributions,  either  directly or indirectly  (as by paying
through the Trustee), to the Certificateholders, the Certificate Insurer will be
subrogated to the rights of the Certificateholders,  as applicable, with respect
to such Guaranteed Distributions,  shall be deemed to the extent of the payments
so made to be a registered  Certificateholder  for purposes of payment and shall
receive all future payments to  Certificateholders in respect of such subrogated
rights until all such Guaranteed  Distributions by the Certificate  Insurer have
been fully reimbursed,  provided that the  Certificateholders  have received the
full amount of the Guaranteed Distributions.

     The terms of the Policy  cannot be  modified,  altered or  affected  by any
other  agreement or instrument.  The Policy by its terms may not be cancelled or
revoked. The Policy is governed by the laws of the State of New York.

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

     Pursuant  to the terms of the  Agreement  and  except as  specified  in the
Agreement,  the  Certificate  Insurer  shall be deemed  to be the  Holder of the
Certificates  for certain  purposes  (other than with  respect to payment on the
Certificates), will be entitled to exercise all rights of the Certificateholders
thereunder,  without consent of such Holders and the Holders of the Certificates
may exercise such rights only with the prior written  consent of the Certificate
Insurer.  In addition,  the  Certificate  Insurer  will have certain  additional
rights as a third party beneficiary of the Agreement.

     In the absence of payments under the Policy,  Certificateholders  will bear
directly the credit and other risks associated with their undivided  interest in
the Trust Fund.

LIMITED SUBORDINATION OF THE TRANSFEROR'S INTEREST

     If Certificate  Interest  Collections on the related  Distribution Date are
insufficient (such insufficiency, the "DEFICIENCY AMOUNT") to pay the sum of (i)
accrued and unpaid  Servicing  Fees,  (ii) the  premium  for the  Policy,  (iii)
accrued  interest  due and any overdue  interest on the  Certificates,  (iv) the
Investor Loss Amount on such Distribution Date and (v) the Investor Loss Amounts
for previous  Distribution Dates not previously paid, then Interest  Collections
and Principal  Collections  allocable to the  Transferor's  Interest (but not in
excess  of  the  then-current  Transferor  Subordinated  Amount,  determined  as
described below) will be applied to cover the Deficiency  Amount. The portion of
the  Deficiency  Amount in respect of clauses  (iv) and (v) above not covered by
such collections (up to the remaining Transferor  Subordinated Amount and not in
excess of the Investor Loss Amount) will be reallocated to, and will reduce, the
Transferor's Interest and the Transferor  Subordinated Amount in accordance with
clause  (i)(b)  of  the  definition  thereof.   If  such  Certificate   Interest
Collections  plus  the  amount  of  collections  allocable  to the  Transferor's
Interest which have been so applied to cover the Deficiency  Amount are together
insufficient  to pay the  amount set forth in item  (iii) of the  definition  of
Deficiency  Amount,  then a draw  will be  made  on the  Policy  to  cover  such
shortfall.  After the Transferor  Subordinated  Amount has been reduced to zero,
the Deficiency Amount will no longer be covered by the Transferor's  Interest as
described above.

     With respect to any Distribution Date, the "TRANSFEROR SUBORDINATED AMOUNT"
will be the least of: (i) $10,000,000  (2.00% of the Original  Invested  Amount)
minus the sum of (a) the aggregate amount of Transferor Interest Collections and
Transferor  Principal   Collections  otherwise  allocable  to  the  Transferor's
Interest that have previously been distributed to  Certificateholders to cover a
Deficiency  Amount  as  described  above  and (b) the  aggregate  amount  of the
Investor Loss Amounts that previously have been  reallocated in reduction of the
Transferor's  Interest as  described  above;  (ii) the  Transferor  Subordinated
Amount on the previous  Distribution  Date;  and (iii) the Required  Enhancement
Amount.

OVERCOLLATERALIZATION

     The   payment   of   Accelerated   Principal    Distribution   Amounts   to
Certificateholders  will result in the Invested  Amount  being  greater than the
Certificate Principal Balance,  thereby creating  overcollateralization.  On any
Distribution  Date, such  overcollateralization  will be available to absorb any
Investor Loss Amount not covered either by: (i) Certificate Interest Collections
remaining  after the payment of Servicing  Fees,  the premium for the Policy and
the  distribution  of  interest  on  the  Certificates;   or  (ii)  the  limited
subordination of the Transferor's Interest as described above. Any Investor Loss
Amounts  not  covered  by   Certificate   Interest   Collections,   the  limited
subordination of the Transferor's Interest or such overcollateralization will be
covered by draws on the Policy to the extent provided therein.

     Overcollateralization  will arise or increase  primarily as a result of the
payment of Accelerated  Principal  Distribution Amounts. As of the Closing Date,
the Invested Amount will be equal to the Original Certificate  Principal Balance
and,  accordingly,   there  will  not  be  any  initial   overcollateralization.
Commencing  with  the  first   Distribution  Date,  the  Trustee  will  pay  the
Accelerated  Principal  Distribution  Amount, to the extent Certificate Interest
Collections are available  therefor on each  Distribution  Date, up to an amount
equal to the excess, if any, of the Required  Overcollateralization  Amount over
the Overcollateralization Amount.

REPORTS TO HOLDERS OF THE CERTIFICATES

     Not later than the second Business Day prior to each Distribution Date, the
Servicer will deliver to the Trustee for mailing to each holder of a Certificate
(which will be Cede as nominee of DTC, unless and until Definitive  Certificates
are issued) a statement setting forth, among other items:

     (i)     the amount being distributed to Certificateholders;

     (ii)    the  amount  of  interest  included  in such  distribution  and the
             related   Certificate   Rate  or,  if  applicable,   the  Alternate
             Certificate Rate;

     (iii)   the amount,  if any, of overdue accrued  interest  included in such
             distribution;

     (iv)    the amount, if any, of the remaining overdue accrued interest after
             giving effect to such distribution;

     (v)     the amount, if any, of principal included in such distribution;

     (vi)    the amount,  if any, of the reimbursement of previous Investor Loss
             Amounts included in such distribution;

     (vii)   the amount,  if any, of the  aggregate  unreimbursed  Investor Loss
             Amounts after giving effect to such distribution;

     (viii)  the Floating  Allocation  Percentage  for the preceding  Collection
             Period;

     (ix)    the Invested  Amount,  the  Certificate  Principal  Balance and the
             "Factor" (the Certificate Principal Balance divided by the Original
             Certificate  Principal  Balance),  each after giving effect to such
             distribution;

     (x)     the Required Enhancement Amount for such Distribution Date;

     (xi)    the  Transferor  Subordinated  Amount after  giving  effect to such
             distribution;

     (xii)   the Pool Balance as of the end of the preceding Collection Period;

     (xiii)  during the Revolving Period, the amount of Principal Collections to
             be retained by the Transferor in respect of such Payment Date;

     (xiv)   the Servicing Fee for such Distribution Date;

     (xv)    the number and aggregate Principal Balance of any Home Equity Loans
             delinquent  (a) 30 to 59 days, (b) 60 to 89 days and (c) 90 days or
             more, respectively, as of the end of the related Collection Period;

     (xvi)   the number and aggregate Principal Balance of any Home Equity Loans
             in foreclosure as of the end of the related Collection Period;

     (xvii)  the  aggregate  book  value  of any  Mortgaged  Property  that  was
             acquired by the Trust through  foreclosure or grant of deed in lieu
             of foreclosure during the related Collection Period;

     (xviii) the amount of any draws on the Policy; and

     (xix)   the number and aggregate Principal Balance of any Home Equity Loans
             that will be retransferred  from the Trust to the Transferor on the
             related  Removal  Date  and the  cumulative  number  and  aggregate
             Principal   Balance  of  all  Home  Equity  Loans  that  have  been
             retransferred on all prior Removal Dates.

     In the case of information furnished pursuant to clauses (ii), (iii), (iv),
(v), (vi) and (vii) above,  the amounts will be expressed as a dollar amount per
Certificate with a $1,000 denomination.

     Within 90 days after the end of each  calendar  year,  the Servicer will be
required  to deliver to the  Trustee  for mailing to each Person who at any time
during the calendar  year was a holder of a  Certificate  (which will be Cede as
nominee of DTC, unless and until Definitive Certificates are issued) a statement
containing the  information  set forth in clauses (ii) and (v) above  aggregated
for  such   calendar   year  or,  at  the   request   of  a  Person  who  was  a
Certificateholder  for a portion  of such  calendar  year,  setting  forth  such
information for each month thereof.

TRANSFER OF HOME EQUITY LOANS

     At the time of issuance of the  Certificates,  the Transferor will transfer
to the  Depositor,  and the  Depositor  will  transfer to the Trust,  all of its
right, title and interest in and to the Initial Home Equity Loans (including any
Additional Balances related thereto), the related Account Agreements,  Mortgages
and other related documents (collectively,  the "RELATED DOCUMENTS"),  including
all  collections  received on or with  respect to the Initial  Home Equity Loans
after the Initial  Cut-off  Date (but not  including  any  interest or principal
received by the  Transferor  with respect to the Initial Home Equity Loans prior
to the Initial Cut-off Date), together with all its right, title and interest in
and  to  Insurance  Proceeds  received  after  the  Initial  Cut-off  Date.  The
Transferor  will  transfer  its rights to  receive  payments  under the  Account
Agreements  but will retain its  obligations  to fund future  draws by borrowers
under the Account Agreements. The Trustee will, concurrently with such transfer,
deliver the Certificates to the Depositor and the  Transferor's  Interest to the
Transferor  in exchange  for the Initial  Home Equity  Loans.  Each Initial Home
Equity Loan will be identified  in a schedule (the "HOME EQUITY LOAN  SCHEDULE")
appearing as an exhibit to the Agreement or delivered to the Trustee in the form
of a magnetic tape or computer file.  Such schedule will include  information as
to the  Statistical  Calculation  Date  Principal  Balance of each  Initial Home
Equity Loan, as well as  information  respecting  the Margin and the maturity of
each Initial Home Equity Loan.

     The Trustee  will  review  each  Mortgage  File (or copies  thereof)  after
transfer of the related  Initial Home Equity Loan or Subsequent Home Equity Loan
to the Trust,  and if any document  required to be included in any Mortgage File
is found to be defective  in any  material  respect and such defect is not cured
within 60 days following  notification thereof to the Transferor by the Trustee,
the  Transferor  will  repurchase  such Home Equity Loan in the manner set forth
below.

     The Transferor will make certain  representations  and warranties as to the
accuracy  in all  material  respects  of certain  information  furnished  to the
Trustee with respect to each Home Equity Loan in the Trust Fund (e.g.,  original
Combined   Loan-to-Value   Ratio,   Principal  Balance  as  of  the  Statistical
Calculation  Date or Subsequent  Selection  Date, as the case may be, Margin and
maturity). In addition, the Servicer will make certain other representations and
warranties  customary to sales of home equity loans.  The  Transferor  will also
represent and warrant that, as of the Statistical Calculation Date or Subsequent
Selection  Date,  as the case may be, no Home  Equity Loan was more than 90 days
delinquent.

     If  any  loss  is   suffered   by  the  Trust   Fund,   on  behalf  of  the
Certificateholders,  in  respect  of any Home  Equity  Loan as a result of (a) a
defective  document  in  the  related  Mortgage  File  or  (b) a  breach  of any
representation  or warranty  made by the  Transferor  as to a Home Equity  Loan,
which   breach   materially   and   adversely   affects  the   interest  of  the
Certificateholders in such Home Equity Loan, the Transferor will be obligated to
accept  the  retransfer  of such  Home  Equity  Loan from the  Trust.  Upon such
retransfer, the Principal Balance of such Home Equity Loan will be deducted from
the Pool Balance, thus reducing the amount of the Transferor's  Interest. If the
deduction would cause the Transferor's  Interest to become less than the Minimum
Transferor's  Interest at such time, the Transferor  will be obligated to either
substitute  an Eligible  Substitute  Home Equity Loan or make a deposit into the
Collection  Account in the amount (the "TRANSFER  DEPOSIT  AMOUNT") equal to the
amount by which the  Transferor's  Interest  would be  reduced  to less than the
Minimum Transferor's Interest at such time. Any such deduction,  substitution or
deposit  will be  considered  a payment in full of such Home  Equity  Loan.  Any
Transfer  Deposit  Amount  will be treated as a part of  Principal  Collections.
Notwithstanding  the foregoing,  however,  prior to all required deposits to the
Collection  Account  being made,  no such  transfer  will be  considered to have
occurred  unless such deposit is actually made. The obligation of the Transferor
to accept a  retransfer  of a  Defective  Home  Equity  Loan is the sole  remedy
regarding any defects in the Home Equity Loans and Related  Documents  available
to the Trustee or the Certificateholders.

     An "ELIGIBLE SUBSTITUTE HOME EQUITY LOAN" is a Home Equity loan substituted
by the Transferor  for a Defective Home Equity Loan,  which must, on the date of
such  substitution,  (i)  have  a  Principal  Balance  (or  in  the  case  of  a
substitution of more than one Home Equity Loan for a Defective Home Equity Loan,
an aggregate  Principal  Balance),  not  substantially  greater or less than the
Defective Home Equity Loan it replaces;  (ii) have a Loan Rate not less than the
Loan Rate of the Defective Home Equity Loan it replaces;  (iii) have a Loan Rate
based on the same Index as that of the  Defective  Home Equity Loan it replaces;
(iv) have a Margin that is not less than the Margin of the Defective Home Equity
Loan it replaces; (v) have a Mortgage of the same or higher level of priority as
the Mortgage relating to the Defective Home Equity Loan it replaces; (vi) have a
remaining  term to maturity  not more than six months  earlier and not more than
six months  later than the  remaining  term to  maturity of the  Defective  Home
Equity Loan it replaces  and in no case later than June 2025;  (vii) comply with
each  representation  and  warranty  as to the Home  Equity  Loans set forth (or
incorporated by reference) in the Agreement (deemed to be made as of the date of
substitution);  (viii) have an original Combined Loan-to-Value Ratio not greater
than that of the  Defective  Home Equity Loan;  and (ix) satisfy  certain  other
conditions  specified in the  Agreement.  To the extent the aggregate  Principal
Balance of  Eligible  Substitute  Home Equity  Loans is less than the  Principal
Balance of the  Defective  Home Equity Loans they replace and to the extent that
the  Transferor's  Interest  would be  reduced  below the  Minimum  Transferor's
Interest,  the  Transferor  will be required to make a deposit to the Collection
Account equal to such difference.

     Home Equity Loans required to be transferred to the Transferor as described
in the preceding paragraphs are referred to as "DEFECTIVE HOME EQUITY LOANS."

AMENDMENTS TO ACCOUNT AGREEMENTS

     In  connection  with the  servicing of the Home Equity Loans and subject to
applicable  law, the Agreement will provide that the Servicer may at the request
of a  borrower  or at its  own  initiative  agree  to  amend,  modify  or  waive
compliance by the borrower with any provision of the Account Agreement  relating
to a Home Equity Loan; provided, that any such amendment, modification or waiver
(a) is required by law or (b)(i) is consistent with the Servicer's  then-current
practice respecting comparable home equity loans held in its own portfolio, (ii)
does   not   materially   and   adversely    affect   the   interests   of   the
Certificateholders, (iii) is consistent with prudent lending practices, and (iv)
satisfies certain other criteria  specified in the Agreement.  In addition,  the
Agreement will permit the Servicer, subject to the foregoing restrictions and to
certain limitations specified in the Insurance Agreement, to increase the Credit
Limit or reduce the Margin of a Home Equity Loan. There can be no assurance that
changes in applicable  law or the  marketplace  for home equity loans or present
business  practice  will not  result  in  changes  in the  terms of the  Account
Agreements.

CONSENT TO SENIOR LIENS

     The  Servicer,  acting as agent for the Trust and to the extent  consistent
with its then-current  practice respecting  comparable home equity loans held in
its own portfolio,  may permit the placement of a subsequent  senior mortgage on
any Mortgaged Property so long as either (i) the Combined Loan-to-Value Ratio of
the related Home Equity Loan immediately following such placement,  based upon a
current  evaluation  of the  Mortgaged  Property,  does not exceed the  Combined
Loan-to-Value  Ratio  at  origination  of such  Home  Equity  Loan  or (ii)  the
placement of such new senior mortgage is in connection with the refinancing of a
prior senior  mortgage and generally  does not result in an increase in the then
outstanding principal balance of such senior mortgage other than an increase due
to  closing  costs,  points  and other  funds for the  related  borrower's  use,
provided that certain other conditions  specified in the Insurance Agreement are
satisfied.

OPTIONAL RETRANSFERS OF HOME EQUITY LOANS TO THE TRANSFEROR

     Subject to the conditions  specified in the Agreement,  on any Distribution
Date prior to the commencement of the Rapid Amortization  Period, the Transferor
may,  but  will  not be  obligated  to,  remove  from  the  Trust  Fund  on such
Distribution Date (the "REMOVAL DATE"), certain Home Equity Loans without notice
to the  Certificateholders.  The  Transferor  is permitted to designate the Home
Equity  Loans to be so removed.  Home Equity  Loans so  designated  will only be
removed upon  satisfaction  of certain  conditions  specified in the  Agreement,
including:  (i) the Transferor's  Interest as of such Removal Date (after giving
effect to such  removal)  exceeds the Minimum  Transferor's  Interest;  (ii) the
Transferor  shall have  delivered  to the Trustee a Home  Equity  Loan  Schedule
containing  a list of all Home Equity  Loans  remaining  in the Trust Fund after
such removal; (iii) the Transferor shall represent and warrant that no selection
procedures that the Transferor  reasonably believes are adverse to the interests
of the Certificateholders or the Certificate Insurer were used in selecting such
Home Equity  Loans;  (iv) in connection  with the first such  retransfer of Home
Equity  Loans,  each Rating  Agency  shall have been  notified  of the  proposed
retransfer  and prior to the Removal Date shall have notified the  Transferor in
writing that such retransfer would not result in a  qualification,  reduction or
withdrawal of the ratings  assigned to the  Certificates  without  regard to the
Policy;  and (v) the  Transferor  shall have  delivered  to the  Trustee and the
Certificate  Insurer  an  officer's   certificate   confirming  that  the  above
conditions have been satisfied.

     As of any date of determination,  the "MINIMUM TRANSFEROR'S  INTEREST" will
be an amount  equal to the greater of (i) 2.00% of the  Invested  Amount on such
date and (ii) the Transferor Subordinated Amount on such date.

SERVICING AND HAZARD INSURANCE

     The Home Equity Loans will be serviced in  accordance  with  procedures  as
described  generally in "The Transferor and Servicer" herein and as set forth in
the Agreement.

     In any case in which the Servicer  becomes aware that a Mortgaged  Property
has been conveyed by the related borrower,  the Servicer, to the extent it deems
appropriate,  will take reasonable steps to freeze such borrower's  Credit Limit
at the level of the current  outstanding  Principal  Balance of the related Home
Equity Loan. The Servicer is not obligated to enforce any due-on-sale  clause in
an Account Agreement. If the Servicer elects not to enforce any such due-on-sale
clause or is prevented from enforcing such  due-on-sale  clause under applicable
law, the Servicer is  authorized to enter into an  assumption  and  modification
agreement with the person to whom such  Mortgaged  Property has been or is about
to be conveyed,  pursuant to which such person  becomes liable under the related
Account  Agreement.  The  original  borrower  may  request to be  released  from
liability  under the related  Account  Agreement.  If deemed  appropriate by the
Servicer  after the person to whom such  Mortgaged  Property  has been  conveyed
enters into an assumption and modification agreement,  the original borrower may
be  released  from  liability.  If the  Servicer  elects not to enforce any such
due-on-sale  clause  and  not to  enter  into  an  assumption  and  modification
agreement  with the person to whom such  Mortgaged  Property has been  conveyed,
then the original  borrower remains liable under the related Account  Agreement.
If the Servicer  elects to enforce any such  due-on-sale  clauses in  connection
with transfers of the related  Mortgaged  Properties,  the  acceleration  of the
related Home Equity Loans as a result of such  enforcement will affect the level
of prepayments on the Home Equity Loans,  thereby affecting the weighted average
life of the  Certificates.  See "Yield  Considerations"  in the  Prospectus  and
"Prepayment and Yield Considerations" herein.

     In connection  with the  origination of Home Equity Loans before June 1998,
each  borrower with a Credit Limit of $50,000 or more was required to obtain for
the  corresponding  Mortgaged  Property a hazard insurance  policy  containing a
mortgage  clause naming the  Transferor as loss payee.  Since June 1998,  hazard
insurance has been required only for borrowers  with Home Equity Loans where the
Transferor  is in first  lien  position.  The  majority  of  Account  Agreements
obligate  the  borrower  to notify the  Transferor  of any  change in  insurance
status.  Under  the  remaining  Account  Agreements,  the  Transferor  maintains
procedures designed to ensure that the policy status is reviewed periodically.

REALIZATION UPON DEFAULTED HOME EQUITY LOANS

     In  the  event  that  title  to  any  Mortgaged  Property  is  acquired  by
foreclosure or by deed in lieu of  foreclosure,  the deed or certificate of sale
will be issued to the  Servicer,  or to the  Trustee or its nominee on behalf of
the  Certificateholders.  Notwithstanding  any such  acquisition  of  title  and
cancellation  of the  related  Home Equity  Loan,  such Home Equity Loan will be
considered  to be an  outstanding  Home Equity Loan held in the Trust Fund until
such time as the related Mortgaged Property is sold and such Home Equity Loan is
liquidated.

SERVICING AND OTHER COMPENSATION AND PAYMENT OF EXPENSES

     The primary servicing compensation to be paid to the Servicer in respect of
its servicing activities relating to the Home Equity Loans (the "SERVICING FEE")
will be computed  monthly at a specified  annual rate (the "SERVICING FEE RATE")
on the  Invested  Amount  as of the  first  day  of  the  immediately  preceding
Collection  Period.  The Servicing Fee Rate will be 0.65% per annum. The portion
of the Servicing Fee allocable to the Certificates will be paid from Certificate
Interest   Collections  and  certain  reallocated  amounts  as  described  under
"--Distributions  on the Certificates"  herein.  On each Distribution  Date, the
Servicing  Fee  will  be  paid to the  Servicer  prior  to  amounts  payable  to
Certificateholders.

     The Servicer will pay certain  ongoing  expenses  associated with the Trust
Fund and  incurred  by it in  connection  with its  responsibilities  under  the
Agreement,  including, without limitation, payment of the fees and disbursements
of the  Trustee,  any  custodian  appointed  by  the  Trustee,  the  Certificate
Registrar  and any paying  agent.  In addition,  as  indicated in the  preceding
section,  the Servicer will be entitled to  reimbursement  for certain  expenses
incurred by it in connection  with defaulted Home Equity Loans and in connection
with the restoration of Mortgaged Properties,  such right of reimbursement being
prior to the rights of  Certificateholders  to  receive  any  related  Insurance
Proceeds or Net Liquidation Proceeds.

TERMINATION; RETIREMENT OF THE CERTIFICATES

     The Trust Fund will terminate on the Distribution  Date following the later
of (a) payment in full of all amounts owing to the  Certificate  Insurer and (b)
the earliest of (i) the  Distribution  Date on which the  Certificate  Principal
Balance has been reduced to zero, (ii) the final payment or other liquidation of
the last Home Equity Loan in the Trust Fund, (iii) the optional  purchase by the
Servicer or the Certificate Insurer of the Home Equity Loans, as described below
and (iv) the Scheduled Maturity Date.

     The Home  Equity  Loans and all  property  acquired  in respect of any Home
Equity Loan held in the Trust Fund will be subject to  optional  purchase by the
Servicer,  or in the  absence  of the  exercise  thereof  by the  Servicer,  the
Certificate  Insurer,  on any Distribution Date after the Certificate  Principal
Balance  is less  than or  equal  to 5% of the  Original  Certificate  Principal
Balance  and  all  amounts  due  and  owing  to  the  Certificate   Insurer  and
unreimbursed  draws on the Policy,  together with interest thereon,  as provided
under the Insurance  Agreement,  have been paid. The purchase price thereof will
be equal to the sum of the Certificate  Principal Balance and accrued and unpaid
interest  thereon  at  the  Certificate  Rate  through  the  day  preceding  the
Distribution Date on which such purchase is made. In no event, however, will the
Trust  created  by the  Agreement  continue  in  perpetuity.  Written  notice of
termination of the Agreement will be given to each Certificateholder.

     In addition,  the Trust may be liquidated as a result of certain  events of
bankruptcy, insolvency or receivership relating to the Transferor. See "-- Rapid
Amortization Events" herein.

MISCELLANEOUS

     In determining  the percentage of the Trust Fund evidenced by a Certificate
for purposes of determining the consent of Certificateholders or other action by
Certificateholders   as  discussed  under  "Description  of  the  Agreements  --
Amendment" in the Prospectus,  such percentage  shall be based upon the relative
outstanding principal balances of the Certificates.  Amendments to the Agreement
requiring  the consent of  Certificateholders  shall require only the consent of
the holders of Certificates  affected thereby,  evidencing  Percentage Interests
aggregating at least 51%.  Amendments to the Agreement may be made only with the
prior written  consent of the Certificate  Insurer.  Certain other actions under
the Agreement also require the prior written consent of the Certificate Insurer.
The  Certificate  Insurer  may  direct the  Trustee to waive any  default by the
Servicer  under the  Agreement,  except  that a default in making  any  required
distribution   on  any   Certificate   may  only  be  waived  by  the   affected
Certificateholder. Upon the occurrence of certain events of default specified in
the  Agreement,  the Trustee may  terminate the rights of the Servicer only with
the consent of the Certificate  Insurer, and shall terminate the Servicer at the
direction of the Certificate Insurer.

REGISTRATION OF THE CERTIFICATES

     The  Certificates  will  initially be registered  in the name of Cede,  the
nominee of DTC.  Certificateholders  may hold their Certificates  through DTC in
the United States or Cedelbank or Euroclear (each as defined below) in Europe if
they are participants of such systems, or indirectly through  organizations that
are participants in such systems.

     Cede, as nominee for DTC, will hold the global Certificates.  Cedelbank and
Euroclear  will hold omnibus  positions on behalf of the Cedelbank  Participants
and the Euroclear  Participants (each as defined below),  respectively,  through
customers' securities accounts in Cedelbank's and Euroclear's names on the books
of their respective depositaries  (collectively,  the "DEPOSITARIES"),  which in
turn  will  hold  such  positions  in  customers'  securities  accounts  in  the
Depositaries' names on the books of DTC.

     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 accepts securities for deposit
from  its  participating  organizations  ("PARTICIPANTS")  and  facilitates  the
clearance and settlement of securities transactions between Participants in such
securities  through  electronic  book-entry changes in accounts of Participants,
thereby  eliminating the need for physical movement of securities.  Participants
include securities  brokers and dealers,  banks and trust companies and clearing
corporations and may include certain other organizations. 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.

     Transfers  between  Participants  will occur in accordance  with DTC rules.
Transfers between Cedelbank  Participants and Euroclear  Participants will occur
in the ordinary way in  accordance  with their  applicable  rules and  operating
procedures.

     Cross-market  transfers  between  persons  holding  directly or  indirectly
through DTC, on the one hand, and counterparties  holding directly or indirectly
through Cedelbank Participants or Euroclear Participants,  on the other, will be
effected  within  DTC in  accordance  with DTC rules on  behalf of the  relevant
European  international  clearing  system  by  its  Depositary;   however,  such
cross-market  transactions will require delivery of instructions to the relevant
European  international  clearing  system by the  counterparty in such system in
accordance  with its rules and procedures and within its  established  deadlines
(European time). The relevant  European  international  clearing system will, if
the transaction meets its settlement  requirements,  deliver instructions to its
Depositary to take action to effect final settlement on its behalf by delivering
or receiving  securities  in DTC, and making or receiving  payment in accordance
with  normal  procedures  for  same-day  funds  settlement  applicable  to  DTC.
Cedelbank  Participants and Euroclear  Participants may not deliver instructions
directly to the Depositaries.

     Because of time-zone  differences,  credits of  securities  in Cedelbank or
Euroclear as a result of a transaction  with a  Participant  will be made during
the  subsequent  securities  settlement  processing,   dated  the  business  day
following the DTC settlement  date, and such credits or any transactions in such
securities  settled  during such  processing  will be  reported to the  relevant
Cedelbank  Participant  or Euroclear  Participant  on such  business  day.  Cash
received by  Cedelbank or  Euroclear  as a result of sales of  securities  by or
through a Cedelbank Participant or a Euroclear Participant to a Participant will
be received with value on the DTC  settlement  date but will be available in the
relevant  Cedelbank  or  Euroclear  cash  account  only as of the  business  day
following settlement in DTC.

     Certificate Owners who are not Participants but desire to purchase, sell or
otherwise  transfer  ownership  of  their  Certificates  may do so only  through
Participants  (unless and until Definitive  Certificates,  as defined below, are
issued).  In  addition,  Certificate  Owners will receive all  distributions  of
principal of and interest on their Certificates from the Trustee through DTC and
Participants.  Certificate  Owners  will not  receive or be  entitled to receive
Definitive   Certificates   representing  their  respective   interests  in  the
Certificates, except under the limited circumstances described below.

     Unless and until Definitive Certificates are issued, it is anticipated that
the only "Certificateholder" will be Cede, as nominee of DTC. Certificate Owners
will  not  be  Certificateholders  as  such  term  is  used  in  the  Agreement.
Certificate   Owners   are  only   permitted   to   exercise   the   rights   of
Certificateholders indirectly through Participants and DTC.

     While the  Certificates  are  outstanding  (except under the  circumstances
described  below),  under the rules,  regulations  and  procedures  creating and
affecting DTC and its operations,  DTC is required to make book-entry  transfers
among  Participants on whose behalf it acts with respect to the Certificates and
is required to receive and transmit  distributions  of principal of and interest
on the  Certificates.  Unless  and until  Definitive  Certificates  are  issued,
Certificate  Owners who are not  Participants  may  transfer  ownership of their
interests in the  Certificates  only through  Participants  by instructing  such
Participants  to transfer  such  ownership  interests  in the  Certificates,  by
book-entry  transfer,  through  DTC for the  account of the  purchasers  of such
ownership   interests,   which  account  is  maintained  with  their  respective
Participants.  Under the Rules and in accordance  with DTC's normal  procedures,
transfers of ownership  interests in the  Certificates  will be executed through
DTC and the accounts of the respective  Participants  at DTC will be debited and
credited.

     The Certificates will be issued in registered form to Certificate Owners or
their nominees,  rather than to DTC (such  Certificates being referred to herein
as  "DEFINITIVE  CERTIFICATES"),  only if (i) DTC or the  Servicer  advises  the
Trustee in writing that DTC is no longer  willing or able to discharge  properly
its  responsibilities as nominee and depository with respect to the Certificates
and the Servicer or the Trustee is unable to locate a qualified successor,  (ii)
the Servicer, at its sole option and with the consent of the Trustee,  elects to
terminate the book-entry system through DTC or (iii) after the occurrence of one
or more events of default  specified in the Agreement,  DTC, at the direction of
Certificate Owners having a majority in Percentage Interests of the Certificates
advises the Trustee in writing  that the  continuation  of a  book-entry  system
through  DTC (or a  successor  thereto)  is no  longer in the best  interest  of
Certificate  Owners.  Upon issuance of Definitive  Certificates  to  Certificate
Owners, such Certificates will be transferable  directly (and not exclusively on
a book-entry  basis), and registered holders will deal directly with the Trustee
with respect to transfers, notices and distributions.

     DTC has  advised  the  Servicer  and the  Trustee  that,  unless  and until
Definitive  Certificates  are issued,  DTC will take any action  permitted to be
taken by a holder of  Certificates  under the Agreement only at the direction of
one or more Participants to whose DTC account the Certificates are credited. DTC
has advised  the  Servicer  that DTC will take such  action with  respect to any
Percentage  Interest of  Certificates  only at the direction of and on behalf of
such Participants with respect to such Percentage Interest of Certificates.  DTC
may take actions, at the direction of the related Participants,  with respect to
certain ownership interests in the Certificates that conflict with actions taken
with respect to other ownership interests in the Certificates.

     Cedelbank is  incorporated  under the laws of Luxembourg as a  professional
depository.  Cedelbank  holds  securities  for its  participating  organizations
("CEDELBANK  PARTICIPANTS")  and  facilitates  the clearance  and  settlement of
securities   transactions  between  Cedelbank  Participants  through  electronic
book-entry changes in accounts of Cedelbank  Participants,  thereby  eliminating
the need for physical  movement of certificates.  Transactions may be settled in
Cedelbank in any of 28 currencies,  including  United States dollars.  Cedelbank
provides  to its  Cedelbank  Participants,  among  other  things,  services  for
safekeeping,  administration, clearance and settlement of internationally traded
securities  and  securities  lending and borrowing.  Cedelbank  interfaces  with
domestic markets in several countries. As a professional  depository,  Cedelbank
is  subject  to  regulation  by the  Luxembourg  Monetary  Institute.  Cedelbank
Participants are recognized financial  institutions around the world,  including
underwriters,  securities brokers and dealers, banks, trust companies,  clearing
corporations and certain other  organizations  and may include the Underwriters.
Indirect  access  to  Cedelbank  is also  available  to  others,  such as banks,
brokers,  dealers and trust companies that clear through or maintain a custodial
relationship with a Cedelbank Participant, either directly or indirectly.

     The  Euroclear   System  was  created  in  1968  to  hold   securities  for
participants of the Euroclear System ("EUROCLEAR PARTICIPANTS") and to clear and
settle  transactions   between  Euroclear   Participants   through  simultaneous
electronic book-entry delivery against payment, thereby eliminating the need for
physical  movement  of  certificates  and any  risk  from  lack of  simultaneous
transfers of securities and cash.  Transactions  may now be settled in any of 32
currencies,  including  United States  dollars.  The Euroclear  System  includes
various  other  services,   including   securities  lending  and  borrowing  and
interfaces with domestic markets in several  countries  generally similar to the
arrangements for cross-market  transfers with DTC described above. The Euroclear
System is  operated  by Morgan  Guaranty  Trust  Company of New York,  Brussels,
Belgium office (the "EUROCLEAR  OPERATOR" or  "EUROCLEAR"),  under contract with
Euroclear  Clearance  System,  S.C.,  a  Belgian  cooperative  corporation  (the
"EUROCLEAR  COOPERATIVE").   All  operations  are  conducted  by  the  Euroclear
Operator,  and all Euroclear  securities  clearance  accounts and Euroclear cash
accounts  are  accounts   with  the  Euroclear   Operator,   net  the  Euroclear
Cooperative.  The  Euroclear  Cooperative  establishes  policy for the Euroclear
System on behalf of Euroclear Participants. Euroclear Participants include banks
(including central banks), securities brokers and dealers and other professional
financial  intermediaries.  Indirect  access  to the  Euroclear  System  is also
available to other firms that clear through or maintain a custodial relationship
with a Euroclear Participant, either directly or indirectly.

     The  Euroclear  Operator  is  the  Belgian  branch  of a New  York  banking
corporation that is a member bank of the Federal Reserve System.  As such, it is
regulated and examined by the Board of Governors of the Federal  Reserve  System
and the New  York  State  Banking  Department,  as well as the  Belgian  Banking
Commission.

     Securities clearance accounts and cash accounts with the Euroclear Operator
are governed by the Terms and  Conditions  Governing  Use of  Euroclear  and the
related Operating  Procedures of the Euroclear System and applicable Belgian law
(collectively,  the "TERMS AND  CONDITIONS").  The Terms and  Conditions  govern
transfers of  securities  and cash within the  Euroclear  System,  withdrawal of
securities  and cash from the  Euroclear  System,  and receipt of payments  with
respect to securities in the Euroclear  System.  All securities in the Euroclear
System are held on a fungible basis without attribution of specific certificates
to specific securities clearance accounts. The Euroclear Operator acts under the
Terms and Conditions only on behalf of Euroclear  Participants and has no record
of or relationship with persons holding through Euroclear Participants.

     Distributions  with respect to the Certificates  held through  Cedelbank or
Euroclear  will be credited to the cash  accounts of Cedelbank  Participants  or
Euroclear  Participants  in  accordance  with the  relevant  system's  rules and
procedures, to the extent received by its Depositary. Such distributions will be
subject to tax reporting in accordance  with relevant United States tax laws and
regulations.  See "Certain Federal Income Tax Considerations."  Cedelbank or the
Euroclear Operator,  as the case may be, will take any other action permitted to
be taken by a  Certificate  Owner under the  Agreement  on behalf of a Cedelbank
Participant or Euroclear  Participant only in accordance with its relevant rules
and procedures and subject to its Depositary's ability to effect such actions on
its behalf through DTC.

     Although  DTC,  Cedelbank  and  Euroclear  have  agreed  to  the  foregoing
procedures in order to facilitate  transfers of Certificates  among participants
of DTC,  Cedelbank  and  Euroclear,  they are under no  obligation to perform or
continue to perform such  procedures and such  procedures may be discontinued at
any time.

     In the event that any of DTC,  Cedel or Euroclear  should  discontinue  its
services,  the Servicer would seek an  alternative  depositary (if available) or
cause the issuance of Definitive  Certificates  to  Certificate  Owners or their
nominees in the manner described above.

     Issuance of the  Certificates  in  book-entry  form rather than as physical
certificates  may  adversely  affect the  liquidity of the  Certificates  in the
secondary  market  and the  ability of  Certificate  Owners to pledge  them.  In
addition, since distributions on the Certificates will be made by the Trustee to
DTC and DTC will credit such  distributions to the accounts of its Participants,
which will  further  credit them to the  accounts of  indirect  participants  of
Certificate  Owners,  Certificate Owners may experience delays in the receipt of
such distributions.

DTC AND YEAR 2000 COMPLIANCE

     DTC management is aware that some computer  applications,  systems, and the
like for processing  data  ("Systems")  that are dependent upon calendar  dates,
including  dates before,  on and after January 1, 2000, may encounter "Year 2000
problems." DTC has informed its  Participants and other members of the financial
community (the  "Industry")  that it has developed and is implementing a program
so that its Systems,  as the same relate to the timely payment of  distributions
(including  principal  and  income  payments)  to  securityholders,   book-entry
deliveries,  and settlement of trades within DTC ("DTC  Services"),  continue to
function  appropriately.  This  program  includes a technical  assessment  and a
remediation plan, each of which is complete. Additionally, DTC's plan includes a
testing phase, which is expected to be completed within appropriate time frames.

     However,  DTC's ability to perform  properly its services is also dependent
upon other  parties,  including but not limited to issuers and their agents,  as
well as third party vendors from whom DTC licenses  software and  hardware,  and
third  party  vendors on whom DTC relies for  information  or the  provision  of
services,  including telecommunication and electrical utility service providers,
among  others.  DTC has informed the Industry  that it is  contacting  (and will
continue to contact) third party vendors from whom DTC acquires services to: (i)
impress upon them the importance of such services being year 2000 compliant; and
(ii)  determine the extent of their efforts for Year 2000  remediation  (and, as
appropriate,  testing) of their services. In addition,  DTC is in the process of
developing such contingency plans as it deems appropriate.

     According to DTC, the  foregoing  information  with respect to DTC has been
provided to the Industry for informational  purposes only and is not intended to
serve as a representation, warranty or contract modification of any kind.

THE TRUSTEE

     Bankers  Trust  Company will act as Trustee of the Trust Fund.  The mailing
address of the  Trustee's  corporate  trust office is Four Albany  Street,  10th
Floor, New York, New York 10006 and its telephone number is (212) 250-2500.

     The Trustee may resign at any time,  in which  event the  Servicer  will be
obligated  to appoint a  successor  Trustee.  The  Servicer  may also remove the
Trustee if the  Trustee  ceases to be  eligible  to  continue  as such under the
Agreement  or if the Trustee  becomes  insolvent.  Upon  becoming  aware of such
circumstances, the Servicer will be obligated to appoint a successor Trustee. If
a downgrading in the credit rating of the Trustee  occurs that would  materially
and adversely affect the rating of the Certificates, the Servicer, under certain
circumstances and with the prior written consent of the Certificate Insurer, may
remove the Trustee and appoint a successor  Trustee.  Any resignation or removal
of the Trustee and appointment of a successor  Trustee will not become effective
until acceptance of such appointment by the successor Trustee.

CERTAIN ACTIVITIES

     The Trust  has not and will  not:  (i)  issue  securities  (except  for the
Certificates);  (ii) borrow money;  (iii) make loans;  (iv) invest in securities
for the purpose of exercising control; (v) underwrite securities; (vi) except as
provided in the  Agreement,  engage in the  purchase  and sale (or  turnover) of
investments;  (vii)  offer  securities  in  exchange  for  property  (except the
Certificates for an interest in the Home Equity Loans and Additional  Balances);
or (viii) repurchase or otherwise  reacquire its securities.  The Agreement does
not  provide for  meetings  of  Certificateholders,  and the  Servicer  does not
contemplate holding such meetings.

                    CERTAIN FEDERAL INCOME TAX CONSIDERATIONS

GENERAL

     The following discussion,  which summarizes certain U.S. federal income tax
aspects of the purchase, ownership and disposition of the Certificates, is based
on the provisions of the Internal Revenue Code of 1986, as amended (the "CODE"),
the Treasury Regulations  thereunder,  and published rulings and court decisions
in effect as of the date  hereof,  all of which are subject to change,  possibly
retroactively. This discussion does not address every aspect of the U.S. federal
income tax laws which may be  relevant to  Certificate  Owners in light of their
personal  investment  circumstances  or to certain types of  Certificate  Owners
subject  to  special  treatment  under  the U.S.  federal  income  tax laws (for
example,  banks and life insurance  companies).  Accordingly,  investors  should
consult their tax advisors regarding U.S. federal, state, local, foreign and any
other tax consequences to them of investing in the Certificates.

CHARACTERIZATION OF THE CERTIFICATES AS INDEBTEDNESS

     Based on the  application  of existing law to the facts as set forth in the
Agreement and other relevant documents and assuming compliance with the terms of
the Agreement as in effect on the date of issuance of the Certificates,  Brown &
Wood LLP,  special tax counsel to the Depositor and counsel to the  Underwriters
("TAX COUNSEL"), is of the opinion that the Certificates will be treated as debt
instruments  for  federal  income tax  purposes as of such date.  See  "Material
Federal Income Tax Consequences" in the Prospectus.

     The  Depositor  expresses  in  the  Agreement  its  intent  that,  and  the
Certificateholders,  by their  acceptance  of the  Certificates,  are  deemed to
express their intent that, for applicable tax purposes, the Certificates will be
indebtedness   secured  by  the  Home  Equity  Loans.   The  Depositor  and  the
Certificateholders, by accepting the Certificates, and each Certificate Owner by
its acquisition of a beneficial interest in a Certificate,  have agreed to treat
the Certificates as indebtedness for U.S. federal income tax purposes.  However,
because  different  criteria  are  used  to  determine  the  non-tax  accounting
characterization  of the  transaction,  the  Transferor  intends  to treat  this
transaction  as a sale of an  interest in the Home  Equity  Loans for  financial
accounting and certain regulatory purposes.

     In general,  whether for U.S.  federal  income tax  purposes a  transaction
constitutes  a sale of property or a loan,  the repayment of which is secured by
property,  is a  question  of fact,  the  resolution  of which is based upon the
economic  substance  of the  transaction  rather  than its form or the manner in
which it is labeled.  While the  Internal  Revenue  Service  (the "IRS") and the
courts have set forth  several  factors to be taken into account in  determining
whether the substance of a transaction  is a sale of property or a secured loan,
the primary  factor in making this  determination  is whether the transferee has
assumed the risk of loss or other economic  burdens relating to the property and
has obtained the  benefits of  ownership  thereof.  Tax Counsel has analyzed and
relied on  several  factors  in  reaching  its  opinion  that the  weight of the
benefits and burdens of ownership of the Home Equity Loans has been  retained by
the Transferor and has not been transferred to the Certificate Owners.

     In some  instances,  courts  have  held  that a  taxpayer  is  bound by the
particular  form it has chosen for a  transaction,  even if the substance of the
transaction  does not accord with its form.  Tax  Counsel  has advised  that the
rationale of those cases will not apply to this transaction, because the form of
the transaction as reflected in the operative provisions of the documents either
accords with the characterization of the Certificates as debt or otherwise makes
the rationale of those cases inapplicable to this situation.

TAXATION OF INTEREST INCOME OF CERTIFICATE OWNERS

     Assuming that the  Certificate  Owners are holders of debt  obligations for
U.S. federal income tax purposes,  the Certificates generally will be taxable in
the following manner.  While it is not anticipated that the Certificates will be
issued at a greater than de minimis  discount,  under Treasury  regulations (the
"OID  REGULATIONS"),  it is possible that the Certificates could nevertheless be
deemed to have been issued with original issue discount  ("OID") if the interest
were not treated as "unconditionally payable" under the OID Regulations. If such
regulations  were to apply,  all of the  taxable  income to be  recognized  with
respect to the Certificates  would be includible in income of Certificate Owners
as OID,  but  would  not be  includible  again  when the  interest  is  actually
received. See "Material Federal Income Tax Consequences--Single Class of Grantor
Trust  Certificates--Original Issue Discount" in the Prospectus for a discussion
of the application of the OID rules if the  Certificates are in fact issued at a
greater  than de minimis  discount or are treated as having been issued with OID
under the OID  Regulations.  For purposes of calculating  OID, it is likely that
the Certificates will be treated as pay-through securities.

POSSIBLE  CLASSIFICATION  OF THE  TRUST  FUND AS A  PARTNERSHIP  OR  ASSOCIATION
TAXABLE AS A CORPORATION

     Based on  application  of  existing  laws to the  facts as set forth in the
Agreement and other relevant documents and assuming compliance with the terms of
the Agreement, Tax Counsel is of the opinion that the Trust contemplated by this
Prospectus Supplement will not be treated as a publicly traded partnership or an
association taxable as a corporation.  The opinion of Tax Counsel is not binding
on the courts or the IRS. It is possible  that the IRS could  assert  that,  for
purposes of the Code, the transaction contemplated by this Prospectus Supplement
with respect to the Certificates constitutes a sale of the Home Equity Loans (or
an   interest   therein)  to  the   Certificate   Owners  and  that  the  proper
classification  of  the  legal  relationship  between  the  Transferor  and  the
Certificate  Owners  resulting  from this  transaction  is that of a partnership
(including  a  publicly  traded  partnership  treated as a  corporation),  or an
association  taxable as a  corporation.  Since Tax Counsel has advised  that the
Certificates   will  be   treated   as   indebtedness   in  the   hands  of  the
Certificateholders for U.S. federal income tax purposes, and that the Trust will
not be a publicly traded partnership or an association taxable as a corporation,
the Transferor will not attempt to comply with U.S. federal income tax reporting
requirements  applicable to partnerships  or  corporations as such  requirements
would apply if the Certificates were treated as indebtedness.

     If it were determined that this transaction created an entity classified as
a  corporation   (including  a  publicly   traded   partnership   taxable  as  a
corporation), the Trust would be subject to U.S. federal income tax at corporate
income tax rates on the  income it derives  from the Home  Equity  Loans,  which
would reduce the amounts  available for distribution to the Certificate  Owners.
Cash  distributions  to the  Certificate  Owners  generally  would be treated as
dividends  for tax  purposes to the extent of such  corporation's  earnings  and
profits.

     If the  transaction  were  treated as  creating a  partnership  between the
Certificate  Owners and the  Transferor,  the  partnership  itself  would not be
subject to U.S.  federal  income tax  (unless it were to be  characterized  as a
publicly traded  partnership  taxable as a corporation);  rather, the Transferor
and each  Certificate  Owner  would be taxed  individually  on their  respective
distributive  shares of the  partnership's  income,  gain, loss,  deductions and
credits.  The  amount  and  timing  of items of  income  and  deductions  of the
Certificate  Owner  could  differ if the  Certificates  were held to  constitute
partnership interests rather than indebtedness.

POSSIBLE CLASSIFICATION AS A TAXABLE MORTGAGE POOL

     In relevant part,  Section 7701(i) of the Code provides that any entity (or
a portion of an entity) that is a "taxable  mortgage pool" will be classified as
a taxable  corporation  and will not be  permitted to file a  consolidated  U.S.
federal income tax return with another corporation.  Any entity (or a portion of
any entity)  will be a taxable  mortgage  pool if (i)  substantially  all of its
assets  consist  of debt  instruments,  more than 50% of which  are real  estate
mortgages,  (ii) the entity is the obligor  under debt  obligations  with two or
more maturities,  and (iii) under the terms of the entity's debt obligations (or
an  underlying   arrangement),   payments  on  such  debt   obligations  bear  a
relationship to the debt instruments held by the entity.

     Assuming that all of the provisions of the  Agreement,  as in effect on the
date of  issuance,  are  complied  with,  Tax Counsel is of the opinion that the
arrangement  created by the Agreement will not be a taxable  mortgage pool under
Section  7701(i) of the Code because only one class of  indebtedness  secured by
the Home Equity Loans is being issued.

     The opinion of Tax Counsel is not binding on the IRS or the courts.  If the
IRS were to contend  successfully  (or future  regulations were to provide) that
the  arrangement  created by the  Agreement  is a taxable  mortgage  pool,  such
arrangement would be subject to U.S. federal corporate income tax on its taxable
income generated by ownership of the Home Equity Loans.  Such a tax might reduce
amounts available for distributions to Certificate  Owners. The amount of such a
tax would  depend upon  whether  distributions  to  Certificate  Owners would be
deductible  as  interest  expense in  computing  the  taxable  income of such an
arrangement as a taxable mortgage pool.

FOREIGN INVESTORS

     In general, subject to certain exceptions, interest (including OID) paid on
a Certificate to a nonresident  alien individual,  foreign  corporation or other
non-United  States person is not subject to U.S.  federal  income tax,  provided
that such interest is not effectively  connected with a trade or business of the
recipient in the United States and the  Certificate  Owner provides the required
foreign  person  information  certification.  See "Material  Federal  Income Tax
Consequences  -- Tax  Treatment  of  Certificates  as Debt for Tax  Purposes  --
Foreign Investors" in the Prospectus.

     If the interests of the  Certificate  Owners were deemed to be  partnership
interests,  the  partnership  would be required,  on a quarterly  basis,  to pay
withholding tax equal to the product,  for each foreign partner, of such foreign
partner's   distributive   share  of  "effectively   connected"  income  of  the
partnership  multiplied  by the highest rate of tax  applicable  to that foreign
partner.  In addition,  such foreign  partner would be subject to branch profits
tax. Each  non-foreign  partner would be required to certify to the  partnership
that it is not a foreign  person.  The tax withheld  from each  foreign  partner
would be credited against such foreign partner's U.S. income tax liability.

     If the Trust  were  taxable  as a  corporation,  distributions  to  foreign
persons,  to the extent  treated as  dividends,  would  generally  be subject to
withholding  at the rate of 30%,  unless such rate were reduced by an applicable
tax treaty.

BACKUP WITHHOLDING

     Certain Certificate Owners may be subject to backup withholding at the rate
of 31% with  respect to interest  paid on the  Certificates  if the  Certificate
Owners,  upon  issuance of the  Certificates,  fail to supply the Trustee or the
Certificate  Owners'  brokers  with  their  respective  taxpayer  identification
numbers,  furnish an incorrect taxpayer  identification  number,  fail to report
interest,  dividends,  or other  "reportable  payments" (as defined in the Code)
properly,  or, under certain  circumstances,  fail to provide the Trustee or the
Certificate Owners' brokers with certified statements, under penalty of perjury,
that they are not subject to backup withholding.

     The Trustee  will be required  to report  annually to the IRS,  and to each
Certificateholder  of record,  the amount of interest paid (and OID accrued,  if
any) on the Certificates  (and the amount of interest  withheld for U.S. federal
income  taxes,  if any) for each  calendar  year,  except as to  exempt  holders
(generally,  holders that are corporations,  certain tax-exempt organizations or
nonresident   aliens  who   provide   certification   as  to  their   status  as
nonresidents).  As long as the only  "Certificateholder"  of record is Cede,  as
nominee  for DTC,  Certificate  Owners  and the IRS will  receive  tax and other
information including the amount of interest paid on the Certificates owned from
Participants  and  Indirect  Participants  rather  than  from the  Trustee.  The
Trustee,  however,  will respond to requests for necessary information to enable
Participants,  Indirect Participants and certain other persons to complete their
reports.  Each non-exempt  Certificate Owner will be required to provide,  under
penalty of perjury, a certificate on IRS Form W-9 containing its name,  address,
correct federal  taxpayer  identification  number and a statement that it is not
subject to backup  withholding.  Should a non-exempt  Certificate  Owner fail to
provide the required  certification,  the Participants or Indirect  Participants
(or the Paying  Agent) will be required to  withhold  31% of the  interest  (and
principal) otherwise payable to the holder, and remit the withheld amount to the
IRS as a credit against the holder's federal income tax liability.

NEW WITHHOLDING REGULATIONS

     On January 6, 1997, the Treasury  Department  issued new  regulations  (the
"NEW REGULATIONS"),  which make certain modifications to the withholding, backup
withholding and information reporting rules described above. The New Regulations
attempt to unify certification  requirements and modify reliance standards.  The
New Regulations will generally be effective for payments made after December 31,
1999,  subject to certain transition rules.  Prospective  investors are urged to
consult their own tax advisors regarding the New Regulations.

                                   STATE TAXES

     No  representation  is made  regarding  the tax  consequences  of purchase,
ownership or  disposition of the  Certificates  under the tax laws of any state.
Investors considering an investment in the Certificates should consult their own
tax advisors regarding such tax consequences.

     ALL INVESTORS SHOULD CONSULT THEIR OWN TAX ADVISORS  REGARDING THE FEDERAL,
STATE,  LOCAL OR FOREIGN INCOME TAX CONSEQUENCES OF THE PURCHASE,  OWNERSHIP AND
DISPOSITION OF THE CERTIFICATES.

                              ERISA CONSIDERATIONS

GENERAL

     Section 406 of the Employee  Retirement  Income  Security  Act of 1974,  as
amended   ("ERISA")   and  Section   4975  of  the  Code   prohibit  a  pension,
profit-sharing  or other employee  benefit or other plan,  such as an individual
retirement  account or a Keogh plan, that is subject to ERISA or to Section 4975
of the Code  (collectively  referred  to as  "PLANS")  from  engaging in certain
transactions involving "plan assets" with persons that are "parties in interest"
under ERISA or "disqualified  persons" under Section 4975 of the Code (together,
"PARTIES  IN  INTEREST")  with  respect  to  the  Plan.  A  violation  of  these
"prohibited  transaction"  rules may generate  excise tax and other  liabilities
under  ERISA  and the  Code for such  person.  For  example,  the  Trustee,  the
Transferor  and the  Underwriters  are  likely to be Parties  in  Interest  with
respect  to many  Plans;  a  purchase  of a  Certificate  by  such a Plan  would
constitute  a  prohibited   transaction   unless  a  statutory,   regulatory  or
administrative exemption were available.  There are five class exemptions issued
by the  Department  of Labor  (the  "DOL")  that may  apply in such  event:  DOL
Prohibited   Transaction   Exemption  84-14  (Class  Exemption  for  Plan  Asset
Transactions  Determined by Independent Qualified  Professional Asset Managers),
91-38  (Class  Exemption  for Certain  Transactions  Involving  Bank  Collective
Investment Funds),  90-1 (Class Exemption for Transactions  Involving  Insurance
Company  Pooled  Separate  Accounts ), 95-60 (Class  Exemption for  Transactions
Involving  Insurance Company General  Accounts),  and 96-23 (Class Exemption for
Plan Asset  Transactions  Determined by In-House  Asset  Managers).  There is no
assurance that these exemptions, even if all of the conditions specified therein
are satisfied,  will apply to all transactions involving the Trust's assets. See
"ERISA Considerations" in the Prospectus.

     Moreover,  additional prohibited  transactions could arise if the assets of
the Trust were deemed to constitute assets of any plan that owned  Certificates.
The DOL has issued a final regulation (the "PLAN ASSETS REGULATION")  concerning
the definition of what  constitutes the "plan assets" of a Plan.  Under the Plan
Assets   Regulation   the  assets  and   properties  of  certain   corporations,
partnerships,  trusts and certain  other  entities  in which a Plan  acquires an
"equity  interest"  could  be  deemed  to be  assets  of  the  Plan  in  certain
circumstances.  Accordingly,  if Plans or persons investing plan assets of Plans
purchase  Certificates,  the Trust  could be deemed to hold plan  assets of such
Plan unless one of the exceptions under the Plan Assets Regulation is applicable
to the Trust.

AVAILABILITY OF EXEMPTIONS FOR CERTIFICATES

     The Plan Assets  Regulation  contains an exception  (the  "PUBLICLY-OFFERED
SECURITIES EXCEPTION") that provides that if a Plan acquires a "publicly-offered
security",  the  issuer of the  security  is not deemed to hold plan  assets.  A
publicly-offered  security is a security that is (i) freely  transferable,  (ii)
part of a class of securities that is owned by 100 or more investors independent
of the  issuer  and of one  another  and (iii)  either is (A) part of a class of
securities  registered  under  Section 12(b) or 12(g) of the Exchange Act or (B)
sold to the Plan as part of an offering of securities to the public  pursuant to
an effective  registration  statement  under the Securities Act and the class of
securities of which such security is a part is registered under the Exchange Act
within 120 days (or such later time as may be allowed by the  Commission)  after
the end of the  fiscal  year of the issuer  during  which the  offering  of such
securities to the public occurred.

     The Depositor  expects that the Certificates  will meet the criteria of the
Publicly-Offered  Securities  Exception  as set forth  above.  The  Underwriters
expect (although no assurance can be given) that the  Certificates  will be held
by at least  100  persons  independent  of the  Trust  and of each  other at the
conclusion of the offering; there are no restrictions imposed on the transfer of
the  Certificates;  and the  Certificates  will  be sold as part of an  offering
pursuant to an effective  registration  statement  under the Securities Act, and
then will be timely  registered  under the Exchange Act under  Section  12(b) or
12(g) of the  Exchange  Act.  The  Underwriters  will  notify the  Trustee as to
whether  the  Certificates  will  be  held  by 100  independent  persons  at the
conclusion of the offering.  The Depositor will not, however,  determine whether
the 100-investor  requirement of the  Publicly-Offered  Securities  Exception is
satisfied with respect to the Certificates.

     If the  Certificates  fail to meet  the  criteria  of the  Publicly-Offered
Securities Exception and the Trust's assets are deemed to include plan assets of
Plans that are holders of the Certificates, transactions involving the Trust and
Parties in Interest with respect to such Plans might be prohibited under Section
406 of ERISA  and  Section  4975 of the Code  unless  another  ERISA  prohibited
transaction exemption is applicable.  Thus, for example, if a participant in any
Plan is an obligor  or  guarantor  of one of the Home  Equity  Loans,  under DOL
interpretations the purchase of the Certificates by such Plan could constitute a
prohibited transaction. The five class exemptions mentioned above are not likely
to apply to many of the  prohibited  transactions  that may arise in  connection
with the operations of the Trust.

REVIEW BY PLAN FIDUCIARIES

     Due to the complexity of these rules and the penalties imposed upon persons
involved in prohibited  transactions,  it is especially  important that any Plan
fiduciary  or other  investor  who  proposes  to use plan  assets of any Plan to
purchase  Certificates  should  consult with its own counsel with respect to the
potential  consequences  under ERISA and the Code of the Plan's  acquisition and
ownership  of  Certificates.  Assets of a Plan  should  not be  invested  in the
Certificates  unless it is clear  that the  assets of the Trust will not be plan
assets or that the Publicly-Offered Securities Exception will apply.

     In addition,  prospective  Plan  investors  should consult with their legal
advisors  concerning the impact of ERISA and the Code, the  applicability of the
Publicly-Offered  Securities Exception,  and the potential consequences in their
specific  circumstances,  prior to making  an  investment  in the  Certificates.
Moreover,  each Plan  fiduciary  should  determine  whether  under  the  general
fiduciary standards of investment prudence and diversification, an investment in
the  Certificates is appropriate  for the Plan,  taking into account the overall
investment  policy  of the Plan and the  composition  of the  Plan's  investment
portfolio.

                                 USE OF PROCEEDS

     Substantially  all of the net proceeds to be received  from the sale of the
Certificates  will be  applied by the  Depositor  to the  purchase  price of the
Initial Home Equity Loans and expenses  connected  with pooling the Initial Home
Equity Loans and issuing the Certificates.

                         LEGAL INVESTMENT CONSIDERATIONS

     The  Certificates  will not constitute  "mortgage-related  securities"  for
purposes of the Secondary  Mortgage  Market  Enhancement Act of 1984, as amended
("SMMEA"),  because, among other things, most of the Mortgages securing the Home
Equity Loans are not first Mortgages.  Accordingly, many institutions with legal
authority to invest in  comparably  rated  securities  based on first  mortgages
(i.e.  "mortgage-related  securities" under SMMEA) may not be legally authorized
to invest in the  Certificates.  No  representation  is made as to  whether  the
Certificates  constitute  legal  investments for any entity under any applicable
statute,  law, rule,  regulation or order.  Prospective  purchasers are urged to
consult with their counsel  concerning the status of the  Certificates  as legal
investments for such purchasers prior to investing in the Certificates.

                                  UNDERWRITING

     Subject to the terms and conditions set forth in the underwriting agreement
(the "UNDERWRITING  AGREEMENT") relating to the Certificates,  the Depositor has
agreed to sell to the  underwriters  named below (the  "UNDERWRITERS"),  and the
Underwriters have agreed to purchase,  severally but not jointly,  the following
principal amounts of Certificates set forth opposite their names below.


                     UNDERWRITERS              PRINCIPAL AMOUNT OF CERTIFICATES
                     ------------              --------------------------------
Merrill Lynch, Pierce, Fenner & Smith
            Incorporated.......................           $
NationsBanc Montgomery Securities LLC..........           $
                                                          ------------
                Total..........................           $500,000,000

     In the Underwriting Agreement, each of the Underwriters has agreed, subject
to the terms and conditions set forth therein, to purchase all of its respective
allocation of the Certificates if any of the Certificates are purchased.

     The Underwriters  have advised the Depositor that they propose initially to
offer the  Certificates  to the  public at the price set forth on the cover page
hereof,  and to certain dealers at such price less a concession not in excess of
% of the Certificate  denomination.  The Underwriters may allow and such dealers
may reallow a concession not in excess of % of the  Certificate  denomination to
certain other dealers.  After the initial public  offering,  the public offering
price and such concessions may be changed.

     Until the  distribution  of the  Certificates  is  completed,  rules of the
Securities and Exchange Commission may limit the ability of the Underwriters and
certain  selling group members to bid for and purchase the  Certificates.  As an
exception to these rules,  the  Underwriters  are permitted to engage in certain
transactions  that stabilize the price of the  Certificates.  Such  transactions
consist of bids or purchases for the purpose of pegging,  fixing or  maintaining
the price of the Certificates.

     In general,  purchases of a security for the purpose of stabilization could
cause the price of the  security to be higher than it might be in the absence of
such purchases.

     Neither the Depositor, the Transferor or any of their respective affiliates
nor any of the  Underwriters  makes any  representation  or prediction as to the
direction or magnitude of any effect that the  transactions  described above may
have on the price of the Certificates.  In addition,  neither the Depositor, the
Transferor or any of their  respective  affiliates  nor any of the  Underwriters
makes any representation  that the Underwriters will engage in such transactions
or that such  transactions,  once commenced,  will not be  discontinued  without
notice.

     The  Depositor has agreed to indemnify  each  Underwriter  against  certain
liabilities, including liabilities under the Securities Act of 1933, as amended,
or  contribute to payments the  Underwriters  may be required to make in respect
thereof. The Depositor is an affiliate of Merrill Lynch, Pierce,  Fenner & Smith
Incorporated, one of the Underwriters.

     The Underwriters intend to make a secondary market in the Certificates, but
have no obligation to do so. There can be no assurance  that a secondary  market
for the Certificates will develop,  or if it does develop,  that it will provide
holders of the Certificates  with liquidity of investment at any particular time
or for the life of the Certificates.  The Certificates will not be listed on any
securities exchange.

     Upon  receipt of a request by an investor  who has  received an  electronic
Prospectus  Supplement and Prospectus from the Underwriters or a request by such
investor's  representative within the period during which there is an obligation
to  deliver  a  Prospectus  Supplement  and  Prospectus,  the  Depositor  or the
Underwriters will promptly deliver, or cause to be delivered,  without charge, a
paper copy of the Prospectus Supplement and Prospectus.

     Until 90 days  from the date of this  Prospectus  Supplement,  all  dealers
effecting transactions in the Certificates, whether or not participating in this
distribution, may be required to deliver a Prospectus Supplement and Prospectus.
This is in  addition  to the  obligation  of  dealers  to  deliver a  Prospectus
Supplement and Prospectus when acting as underwriters  and with respect to their
unsold allotments or subscriptions.

                                     EXPERTS

     The  consolidated   balance  sheets  of  MBIA  Insurance   Corporation  and
Subsidiaries  as of  December  31,  1998 and  December  31, 1997 and the related
consolidated  statements of income,  changes in shareholder's  equity,  and cash
flows  for each of the  three  years in the  period  ended  December  31,  1998,
incorporated by reference in this Prospectus Supplement,  have been incorporated
herein in  reliance  on the report of  PricewaterhouseCoopers  LLP,  independent
accountants,  given on the authority of that firm as experts in  accounting  and
auditing.

                                  LEGAL MATTERS

     Certain  legal  matters  will be  passed  upon  for the  Depositor  and the
Underwriters  by Brown & Wood LLP, New York,  New York and for the Transferor by
Orrick,  Herrington & Sutcliffe  LLP, San  Francisco,  California.  The material
federal income tax consequences of the Certificates  will be passed upon for the
Depositor by Brown & Wood LLP, New York, New York.

                               CERTIFICATE RATING

     It is a condition  to the issuance of the  Certificates  that they be rated
"AAA" by S&P and "Aaa" by Moody's.  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 Agency.  The ratings  assigned to the Certificates
address the likelihood of the receipt of  distributions  due on the Certificates
according  to their  terms.  The ratings  take into  consideration,  among other
things,  the credit  quality of the Home Equity Loans,  the structural and legal
aspects associated with the Certificates,  and the claims-paying  ability of the
Certificate  Insurer.  An  adverse  change  in any of such  factors  or in other
factors may be a basis for the downward  revision or withdrawal of the rating of
the  Certificates   affected  by  such  change.  The  ratings  assigned  to  the
Certificates  do not represent any assessment of the  likelihood  that principal
prepayments might differ from those originally anticipated.  The rating does not
address the  possibility  that the holders of the  Certificates  might  suffer a
lower than anticipated  yield. There can be no assurance as to whether any other
rating  agency will rate the  Certificates,  or if it does,  what rating it will
assign to the Certificates.


<PAGE>


                            INDEX OF PRINCIPAL TERMS

                                                                            PAGE
                                                                            ----

Accelerated Principal Distribution Amount.............................S-14, S-47
Account Agreement............................................................S-6
Accrual Period........................................................S-14, S-48
Additional Balance...........................................................S-6
Aggregate Investor Loss Amount.........................................S-5, S-44
Agreement....................................................................S-4
Alternate Certificate Rate..................................................S-48
Alternative Principal Payment.........................................S-15, S-50

Brokerage firm..............................................................S-47
Business Day................................................................S-47

Cede........................................................................S-20
Cedelbank Participants......................................................S-61
Certificate Interest Collections......................................S-13, S-46
Certificate Owners..........................................................S-20
Certificate Principal Balance..........................................S-4, S-44
Certificate Rate.......................................................S-4, S-48
Certificates.................................................................S-4
Charged Off Amount.....................................................S-7, S-45
CLTV........................................................................S-34
Code........................................................................S-63
Collection Period.....................................................S-12, S-45
Combined Loan-to-Value Ratio.................................................S-9
Conversion Date..............................................................S-9
CPR.........................................................................S-40
Credit Limit.................................................................S-9
Cut-off Date.................................................................S-6

Defective Home Equity Loan..................................................S-18
Defective Home Equity Loans.................................................S-57
Deficiency Amount.....................................................S-16, S-54
Definitive Certificates.....................................................S-61
Depositaries................................................................S-60
Depositor Subordinated Amount...............................................S-55
Distribution Date............................................................S-4
DOL.........................................................................S-67
DTC.........................................................................S-20

Eligible Substitute Home Equity Loan..................................S-18, S-57
ERISA.................................................................S-19, S-66
Euroclear.............................................................S-20, S-62
Euroclear Cooperative.......................................................S-62
Euroclear Operator..........................................................S-62
Euroclear Participants......................................................S-62
European Depositaries.......................................................S-20
Excess Overcollateralization Amount....................................S-5, S-44

Fixed Allocation Percentage...........................................S-15, S-50
Floating Allocation Percentage........................................S-13, S-46
Fully Charged Off Home Equity Loan.....................................S-8, S-46

Global Securities............................................................S-1
Guaranteed Distributions....................................................S-53
Guaranteed Principal Amount.................................................S-53

Home Equity Loan Schedule...................................................S-56

Indirect participating firm.................................................S-47
Initial Cut-off Date Pool Balance............................................S-7
Initial Cut-off Date Principal Balance.......................................S-7
Initial Home Equity Loans....................................................S-6
Insurance Agreement...................................................S-16, S-53
Insurance Proceeds....................................................S-12, S-46
Interest Collections..................................................S-12, S-45
Invested Amount........................................................S-5, S-44
Investor Loss Amount..................................................S-13, S-47

Junior Lien Ratio...........................................................S-10

LIBOR Business Day,.........................................................S-49
Liquidated Home Equity Loan............................................S-7, S-45
Liquidation Expenses........................................................S-46
Liquidation Loss Amount................................................S-8, S-46
Liquidation Proceeds........................................................S-46
Loan Rate....................................................................S-9

Managed Amortization Period...........................................S-15, S-50
Margin.......................................................................S-9
Maximum Principal Payment.............................................S-15, S-50
MBIA........................................................................S-51
Minimum Transferor's Interest.........................................S-12, S-58
Moody's.....................................................................S-20
Mortgage File................................................................S-6
Mortgaged Property..........................................................S-12

Net Liquidation Proceeds..............................................S-12, S-45
New Regulations.............................................................S-66

OID.........................................................................S-64
OID Regulations.............................................................S-64
One-Month LIBOR.............................................................S-48
Original Certificate Principal Balance.................................S-4, S-44
Original Invested Amount...............................................S-5, S-44
Overcollateralization Amount...........................................S-5, S-44

Partially Charged Off Home Equity Loan.................................S-7, S-46
Participants................................................................S-60
Parties in Interest.........................................................S-66
Percentage Interest....................................................S-5, S-47
Plan........................................................................S-19
Plan Assets Regulation......................................................S-67
Plans.......................................................................S-66
Policy......................................................................S-16
Pool Balance...........................................................S-6, S-46
Preference Amount...........................................................S-53
Principal Balance......................................................S-7, S-46
Principal Collections.................................................S-12, S-45
Providian...................................................................S-34
Publicly-Offered Securities Exception.......................................S-67

Rapid Amortization Event....................................................S-50
Rapid Amortization Period.............................................S-15, S-50
Rating Agencies.............................................................S-20
Record Date.................................................................S-47
Reference Banks.............................................................S-49
Related Documents...........................................................S-56
Removal Date..........................................................S-11, S-58
Required Enhancement Amount...........................................S-14, S-48
Required Enhancement Percentage.......................................S-14, S-48
Required Overcollateralization Amount.................................S-14, S-48
Revolving Period......................................................S-15, S-50

S&P.........................................................................S-20
Scheduled Maturity Date...............................................S-15, S-50
Scheduled Principal Collections Payment...............................S-15, S-49
Servicing Fee.........................................................S-18, S-59
Servicing Fee Rate....................................................S-18, S-59
SMMEA.......................................................................S-68
Statistical Calculation Date Pool Balance....................................S-8
Subsequent Cut-off Date................................................S-6, S-33
Subsequent Cut-off Date Principal Balance..............................S-7, S-33
Subsequent Home Equity Loans.................................................S-6
Subsequent Selection Date..............................................S-6, S-33
Subsequent Transfer Agreements..............................................S-33
Subsequent Transfer Dates...................................................S-33

Tax Counsel.................................................................S-64
Telerate Page 3750..........................................................S-49
Terms and Conditions........................................................S-62
Transfer Deposit Amount.........................................S-13, S-46, S-57
Transferor Subordinated Amount................................................17
Transferor's Interest..................................................S-5, S-44
Trust........................................................................S-4
Trust Fund...................................................................S-6

U.S. Person..................................................................S-3
Underwriters................................................................S-68
Underwriting Agreement......................................................S-68

Weighted Average Loan Rate..................................................S-48


<PAGE>
                                     ANNEX I

          GLOBAL CLEARANCE, SETTLEMENT AND TAX DOCUMENTATION PROCEDURES

     Except in certain limited  circumstances,  the globally  offered  Providian
Home  Equity Loan Asset  Backed  Certificates,  Series  1999-PNB1  (the  "GLOBAL
SECURITIES"), will be available only in book-entry form. Investors in the Global
Securities  may hold such Global  Securities  through any of DTC,  Cedelbank  or
Euroclear. The Global Securities will be tradeable as home market instruments in
both  the  European  and  U.S.  domestic  markets.  Initial  settlement  and all
secondary trades will settle in same-day funds.  Capitalized  terms used but not
defined in this Annex I have the  meanings  assigned  to them in the  Prospectus
Supplement and the Prospectus.

     Secondary  market  trading  between  investors  holding  Global  Securities
through  Cedelbank  and  Euroclear  will be  conducted  in the  ordinary  way in
accordance  with their normal rules and operating  procedures  and in accordance
with conventional eurobond practice (i.e., seven calendar day settlement).

     Secondary  market  trading  between  investors  holding  Global  Securities
through DTC will be conducted  according to the rules and procedures  applicable
to U.S. corporate debt obligations.

     Secondary  cross-market  trading  between  Cedelbank or  Euroclear  and DTC
Participants holding Certificates will be effected on a delivery-against-payment
basis through the  respective  Depositaries  of Cedelbank and Euroclear (in such
capacity) and as DTC Participants.

     Non-U.S.  holders (as described below) of Global Securities will be subject
to U.S.  withholding  taxes unless such holders  meet certain  requirements  and
deliver appropriate U.S. tax documents to the securities clearing  organizations
or their participants.

INITIAL SETTLEMENT

     All Global Securities will be held in book-entry form by DTC in the name of
Cede & Co. as nominee of DTC. Investors' interests in the Global Securities will
be represented  through financial  institutions acting on their behalf as direct
and indirect Participants in DTC. As a result, Cedelbank and Euroclear will hold
positions on behalf of their participants through their respective Depositaries,
which in turn will hold such positions in accounts as DTC Participants.

     Investors  electing to hold their Global Securities through DTC will follow
the  settlement   practices   applicable  to  similar  issues  of   pass-through
certificates. Investors' securities custody accounts will be credited with their
holdings against payment in same-day funds on the settlement date.

     Investors  electing to hold their Global  Securities  through  Cedelbank or
Euroclear  accounts  will  follow  the  settlement   procedures   applicable  to
conventional  eurobonds,  except that there will be no temporary global security
and no "lock-up" or restricted period. Global Securities will be credited to the
securities  custody accounts on the settlement date against payments in same-day
funds.

SECONDARY MARKET TRADING

     Since the purchaser  determines  the place of delivery,  it is important to
establish  at the time of the trade  where  both the  purchaser's  and  seller's
accounts are located to ensure that  settlement can be made on the desired value
date.

     Trading  between DTC  Participants.  Secondary  market trading  between DTC
Participants  will be settled using the procedures  applicable to similar issues
of pass-through certificates in same-day funds.

     Trading between Cedelbank and/or Euroclear  Participants.  Secondary market
trading between Cedelbank Participants or Euroclear Participants will be settled
using the procedures applicable to conventional eurobonds in same-day funds.

     Trading  between DTC seller and  Cedelbank  or  Euroclear  purchaser.  When
Global Securities are to be transferred from the account of a DTC Participant to
the account of a Cedelbank Participant or a Euroclear Participant, the purchaser
will send instructions to Cedelbank or Euroclear through a Cedelbank Participant
or  Euroclear  Participant  at least  one  business  day  prior  to  settlement.
Cedelbank or Euroclear will instruct the respective Depositary,  as the case may
be, to receive the Global  Securities  against  payment.  Payment  will  include
interest  accrued on the Global  Securities  from and  including the last coupon
payment date to and excluding the settlement date.  Payment will then be made by
the respective  Depositary to the DTC Participant's  account against delivery of
the  Global  Securities.   After  settlement  has  been  completed,  the  Global
Securities  will  be  credited  to the  respective  clearing  system  and by the
clearing  system,  in  accordance  with its usual  procedures,  to the Cedelbank
Participant's or Euroclear  Participant's  account. The Global Securities credit
will appear the next day (European  time) and the cash debit will be back-valued
to, and the interest on the Global  Securities  will accrue from, the value date
(which would be the  preceding  day when  settlement  occurred in New York).  If
settlement is not completed on the intended value date (i.e.,  the trade fails),
the  Cedelbank or Euroclear  cash debit will be valued  instead as of the actual
settlement date.

     Cedelbank  Participants  and  Euroclear  Participants  will  need  to  make
available  to the  respective  clearing  systems the funds  necessary to process
same-day funds settlement.  The most direct means of doing so is to pre-position
funds for settlement,  either from cash on hand or existing lines of credit,  as
they would for any settlement  occurring  within  Cedelbank or Euroclear.  Under
this approach,  they may take on credit exposure to Cedelbank or Euroclear until
the Global Securities are credited to their accounts one day later.

     As an alternative,  if Cedelbank or Euroclear has extended a line of credit
to them,  Cedelbank  Participants  or  Euroclear  Participants  can elect not to
pre-position  funds and allow  that  credit  line to be drawn  upon the  finance
settlement.   Under  this   procedure,   Cedelbank   Participants  or  Euroclear
Participants  purchasing Global Securities would incur overdraft charges for one
day,  assuming  they  cleared  the  overdraft  when the Global  Securities  were
credited to their accounts.  However,  interest on the Global  Securities  would
accrue from the value date.  Therefore,  in many cases the investment  income on
the Global Securities earned during that one-day period may substantially reduce
or offset the amount of such overdraft charges, although this result will depend
on each Cedelbank  Participant's or Euroclear  Participant's  particular cost of
funds.

     Since the  settlement is taking place during New York business  hours,  DTC
Participants can employ their usual procedures for sending Global  Securities to
the respective Depositary for the benefit of Cedelbank Participants or Euroclear
Participants.  The sale  proceeds  will be  available  to the DTC  seller on the
settlement  date.  Thus, to the DTC Participant a cross-market  transaction will
settle no differently than a trade between two DTC Participants.

     Trading  between  Cedelbank or Euroclear  seller and DTC purchaser.  Due to
time zone  differences  in their favor,  Cedelbank  Participants  and  Euroclear
Participants  may employ their  customary  procedures for  transactions in which
Global  Securities  are to be transferred  by the  respective  clearing  system,
through the respective  Depositary,  to a DTC Participant.  The seller will send
instructions  to  Cedelbank  or  Euroclear  through a Cedelbank  Participant  or
Euroclear  Participant at least one business day prior to  settlement.  In these
cases,  Cedelbank  or Euroclear  will  instruct the  respective  Depositary,  as
appropriate,  to  deliver  the bonds to the DTC  Participant's  account  against
payment. Payment will include interest accrued on the Global Securities from and
including the last coupon payment date to and excluding the settlement date. The
payment will then be reflected in the account of the  Cedelbank  Participant  or
Euroclear Participant the following day, and receipt of the cash proceeds in the
Cedelbank  Participant's or Euroclear Participant's account would be back-valued
to the value date (which would be the preceding day, when settlement occurred in
New York). Should the Cedelbank Participant or Euroclear Participant have a line
of  credit  with its  respective  clearing  system  and  elect to be in debit in
anticipation of receipt of the sale proceeds in its account,  the back-valuation
will  extinguish any overdraft  charges  incurred over that one-day  period.  If
settlement is not completed on the intended value date (i.e.,  the trade fails),
receipt  of the  cash  proceeds  in the  Cedelbank  Participant's  or  Euroclear
Participant's  account would instead be valued as of the actual settlement date.
Finally,  day traders that use Cedelbank or Euroclear  and that purchase  Global
Securities  from DTC  Participants  for  delivery to Cedelbank  Participants  or
Euroclear Participants should note that these trades would automatically fail on
the sale side unless  affirmative  action were taken. At least three  techniques
should be readily available to eliminate this potential problem:

          (a)  borrowing  through  Cedelbank or Euroclear for one day (until the
purchase  side of the day trade is  reflected  in their  Cedelbank  or Euroclear
accounts) in accordance with the clearing system's customary procedures;

          (b) borrowing the Global Securities in the U.S. from a DTC Participant
no later  than  one day  prior  to  settlement,  which  would  give  the  Global
Securities  sufficient  time to be  reflected  in their  Cedelbank  or Euroclear
account in order to settle the sale side of the trade; or

          (c) staggering the value dates for the buy and sell sides of the trade
so that the value date for the purchase from the DTC Participant is at least one
day  prior  to the  value  date  for the sale to the  Cedelbank  Participant  or
Euroclear Participant.

CERTAIN U.S. FEDERAL INCOME TAX DOCUMENTATION REQUIREMENTS

     A  beneficial  owner  of  Global  Securities   holding  securities  through
Cedelbank or Euroclear (or through DTC if the holder has an address  outside the
U.S.) will be subject to the 30% U.S.  withholding tax that generally applies to
payments of interest  (including  original  issue  discount) on registered  debt
issued by U.S. Persons, unless (i) each clearing system, bank or other financial
institution that holds customers' securities in the ordinary course of its trade
or business in the chain of intermediaries between such beneficial owner and the
U.S.  entity  required to withhold tax complies  with  applicable  certification
requirements  and (ii) such beneficial owner takes one of the following steps to
obtain an exemption or reduced tax rate:

                  Exemption for non-U.S.  Persons (Form W-8).  Beneficial owners
                  of  Certificates  that  are  non-U.S.  Persons  can  obtain  a
                  complete exemption from the withholding tax by filing a signed
                  Form W-8 (Certificate of Foreign  Status).  If the information
                  shown on Form W-8 changes, a new Form W-8 must be filed within
                  30 days of such change.

                  Exemption  for  non-U.S.  Persons with  effectively  connected
                  income (Form 4224).  A non-U.S.  Person,  including a non-U.S.
                  corporation or bank with a U.S. branch, for which the interest
                  income is effectively connected with its conduct of a trade or
                  business in the United  States,  can obtain an exemption  from
                  the  withholding  tax by  filing  Form  4224  (Exemption  from
                  Withholding  of Tax on Income  Effectively  Connected with the
                  Conduct of a Trade or Business in the United States).

                  Exemption  or reduced rate for  non-U.S.  Persons  resident in
                  treaty  countries  (Form  1001).  Non-U.S.  Persons  that  are
                  Certificate Owners residing in a country that has a tax treaty
                  with the United  States can obtain an exemption or reduced tax
                  rate  (depending  on the  treaty  terms) by  filing  Form 1001
                  (Ownership,  Exemption  or Reduced Rate  Certificate).  If the
                  treaty provides only for a reduced rate,  withholding tax will
                  be imposed at that rate unless the filer  alternatively  files
                  Form W-8. Form 1001 may be filed by the  Certificate  Owner or
                  its agent.

                  Exemption for U.S. Persons (Form W-9). U.S. Persons can obtain
                  a complete  exemption from the  withholding tax by filing Form
                  W-9 (Payer's  Request for Taxpayer  Identification  Number and
                  Certification).

                  U.S. Federal Income Tax Reporting  Procedure.  The Certificate
                  Owner of a Global Security or, in the case of a Form 1001 or a
                  Form  4224  filer,   its  agent,   files  by  submitting   the
                  appropriate  form to the  person  through  whom it holds  (the
                  clearing  agency,  in the case of persons holding  directly on
                  the books of the clearing agency).  Form W-8 and Form 1001 are
                  effective for three  calendar years and Form 4224 is effective
                  for one calendar year.

     The term  "U.S.  PERSON"  means (i) a citizen  or  resident  of the  United
States, (ii) a corporation or partnership  organized in or under the laws of the
United States or any state,  including the District of Columbia (unless,  in the
case of a partnership, Treasury Regulations provide otherwise), thereof or (iii)
an estate the income of which is  includible  in gross income for United  States
tax  purposes,  regardless of its source or a trust if a court within the United
States is able to exercise  primary  supervision  of the  administration  of the
trust and one or more United  States  fiduciaries  have the authority to control
all  substantial  decisions  of the trust.  This  summary does not deal with all
aspects of U.S.  Federal income tax withholding  that may be relevant to foreign
holders of the Global Securities. Investors are advised to consult their own tax
advisors for specific tax advice  concerning  their holding and disposing of the
Global Securities.


<PAGE>

PROSPECTUS

                            ASSET BACKED CERTIFICATES
                               ASSET BACKED NOTES
                              (ISSUABLE IN SERIES)

                     MERRILL LYNCH MORTGAGE INVESTORS, INC.
                                    DEPOSITOR

The Asset Backed  Certificates (the  "Certificates") and Asset Backed Notes (the
"Notes" and,  together with the Certificates,  the "Securities")  offered hereby
and by Supplements to this Prospectus (the "Offered Securities") will be offered
from  time to time in one or more  series.  Each  series  of  Certificates  will
represent in the aggregate the entire beneficial  ownership  interest in a trust
fund (with respect to any series,  the "Trust  Fund")  consisting of one or more
segregated  pools of various  types of one- to  five-family  mortgage  loans (or
certain  balances  thereof)  (collectively,   the  "Mortgage  Loans"),  mortgage
pass-through certificates or mortgage-backed  securities evidencing interests in
Mortgage Loans or secured thereby  ("MBS") or certain direct  obligations of the
United States,  agencies  thereof or agencies  created thereby (the  "Government
Securities") (with respect to any series, collectively,  "Assets"). The Mortgage
Loans and MBS are collectively referred to herein as the "Mortgage Assets." If a
series of  Securities  includes  Notes,  such Notes  will be issued and  secured
pursuant to an indenture and will represent  indebtedness  of the Trust Fund. If
so specified in the related Prospectus  Supplement,  the Trust Fund for a series
of Securities may include  letters of credit,  insurance  policies,  guarantees,
reserve funds or other types of credit support, or any combination thereof (with
respect to any series, collectively, "Credit Support"), and currency or interest
rate exchange  agreements and other financial assets or derivative  instruments,
or any combination thereof (with respect to any series, collectively, "Cash Flow
Agreements").  See  "Description  of  the  Trust  Funds,"  "Description  of  the
Securities" and "Description of Credit Support."

Each series of Securities will consist of one or more classes of Securities that
may (i) provide for the accrual of interest thereon based on fixed,  variable or
adjustable  rates; (ii) be senior or subordinate to one or more other classes of
Securities  in respect  of certain  distributions  on the  Securities;  (iii) be
entitled to principal distributions,  with disproportionately low, nominal or no
interest  distributions;  (iv)  be  entitled  to  interest  distributions,  with
disproportionately low, nominal or no principal  distributions;  (v) provide for
distributions  of  accrued  interest  thereon   commencing  only  following  the
occurrence  of  certain  events,  such as the  retirement  of one or more  other
classes  of  Securities  of such  series;  (vi)  provide  for  distributions  of
principal  as  described  in the related  Prospectus  Supplement;  and/or  (vii)
provide  for  distributions  based on a  combination  of two or more  components
thereof with one or more of the characteristics  described in this paragraph, to
the  extent  of  available  funds,  in each  case as  described  in the  related
Prospectus  Supplement.   Any  such  classes  may  include  classes  of  Offered
Securities. See "Description of the Securities."

Principal and interest with respect to Securities will be distributable monthly,
quarterly,  semi-annually  or at such other intervals and on the dates specified
in the related  Prospectus  Supplement.  Distributions  on the Securities of any
series will be made only from the assets of the related Trust Fund.

The Securities of each series will not represent an obligation of or interest in
the Depositor,  Merrill Lynch, Pierce,  Fenner & Smith Incorporated,  any Master
Servicer, any Sub-Servicer or any of their respective affiliates,  except to the
limited  extent  described  herein  and in the  related  Prospectus  Supplement.
Neither  the  Securities  nor any  assets  in the  related  Trust  Fund  will be
guaranteed or insured by any governmental  agency or  instrumentality  or by any
other person,  unless otherwise provided in the related  Prospectus  Supplement.
The  assets in each  Trust  Fund will be held in trust  for the  benefit  of the
holders  of the  related  series  of  Certificates  pursuant  to a  Pooling  and
Servicing Agreement or a Trust Agreement, as more fully described herein.

The yield on each class of  Securities  of a series will be affected  by,  among
other  things,  the  rate  of  payment  of  principal  (including   prepayments,
repurchase  and defaults) on the Assets in the related Trust Fund and the timing
of  receipt  of  such   payments  as   described   under  the   caption   "Yield
Considerations"  herein and in the related Prospectus  Supplement.  A Trust Fund
may be subject to early termination under the circumstances described herein and
in the related Prospectus Supplement.

PROSPECTIVE  INVESTORS SHOULD REVIEW THE INFORMATION APPEARING UNDER THE CAPTION
"RISK FACTORS" HEREIN AND SUCH INFORMATION AS MAY BE SET FORTH UNDER THE CAPTION
"RISK  FACTORS" IN THE  RELATED  PROSPECTUS  SUPPLEMENT  BEFORE  PURCHASING  ANY
OFFERED SECURITY.

If so provided in the related Prospectus  Supplement,  one or more elections may
be made to treat the related  Trust Fund or a  designated  portion  thereof as a
"real estate mortgage investment  conduit" for federal income tax purposes.  See
also "Material Federal Income Tax Consequences" herein.

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

Prior to  issuance  there  will have been no market  for the  Securities  of any
series and there can be no  assurance  that a  secondary  market for any Offered
Securities  will develop or that, if it does  develop,  it will  continue.  This
Prospectus may not be used to consummate sales of the Offered  Securities of any
series unless accompanied by the Prospectus Supplement for such series.

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

                               MERRILL LYNCH & CO.

                 The date of this Prospectus is March 23, 1999.


<PAGE>
     Until 90 days after the date of each  Prospectus  Supplement,  all  dealers
effecting  transactions  in the Offered  Securities  covered by such  Prospectus
Supplement,  whether or not  participating in the distribution  thereof,  may be
required to deliver such Prospectus  Supplement and this Prospectus.  This is in
addition to the  obligation  of dealers to deliver a Prospectus  and  Prospectus
Supplement  when  acting  as  underwriters  and with  respect  to  their  unsold
allotments or subscriptions.

                              PROSPECTUS SUPPLEMENT

     As more particularly  described herein, the Prospectus  Supplement relating
to the Offered  Securities of each series will,  among other  things,  set forth
with respect to such Securities, as appropriate:  (i) a description of the class
or classes of Securities, the payment provisions with respect to each such class
and the  Pass-Through  Rate  or  interest  rate or  method  of  determining  the
Pass-Through  Rate or interest  rate with  respect to each such class;  (ii) the
aggregate  principal amount and distribution  dates relating to such series and,
if  applicable,  the initial  and final  scheduled  distribution  dates for each
class;  (iii) information as to the assets comprising the Trust Fund,  including
the general characteristics of the assets included therein, including the Assets
and any Credit Support and Cash Flow Agreements  (with respect to the Securities
of any series, the "Trust Assets"); (iv) the circumstances,  if any, under which
the Trust Fund may be subject to early termination;  (v) additional  information
with respect to the method of  distribution of such  Certificates;  (vi) whether
one or more  REMIC  elections  will  be  made  and  designation  of the  regular
interests  and  residual  interests;  (vii) the  aggregate  original  percentage
ownership  interest  in  the  Trust  Fund  to be  evidenced  by  each  class  of
Securities;  (viii) information as to any Master Servicer,  any Sub-Servicer and
the Trustee,  as  applicable;  (ix)  information  as to the nature and extent of
subordination  with respect to any class of Securities  that is  subordinate  in
right of payment to any other  class;  and (x) whether such  Securities  will be
initially issued in definitive or book-entry form.

                              AVAILABLE INFORMATION

     The Depositor has filed with the  Securities and Exchange  Commission  (the
"Commission") a Registration  Statement (of which this Prospectus  forms a part)
under the  Securities  Act of 1933,  as amended  (the  "Securities  Act"),  with
respect to the Offered Securities. This Prospectus and the Prospectus Supplement
relating to each series of Securities contain summaries of the material terms of
the  documents  referred  to herein and  therein,  but do not contain all of the
information set forth in the  Registration  Statement  pursuant to the rules and
regulations of the  Commission.  For further  information,  reference is made to
such  Registration   Statement  and  the  exhibits  thereto.  Such  Registration
Statement and exhibits can be inspected  and copied at  prescribed  rates at the
public reference facilities maintained by the Commission at its Public Reference
Section,  450 Fifth Street,  N.W.,  Washington,  D.C. 20549, and at its Regional
Offices  located as follows:  Chicago  Regional  Office,  Suite  1400,  Citicorp
Center, 500 West Madison Street, Chicago,  Illinois 60661; and New York Regional
Office,  Seven World Trade Center,  13th Floor,  New York,  New York 10048.  The
Commission maintains a Web site at http://www.sec.gov  containing reports, proxy
and  information   statements  and  other  information  regarding   registrants,
including the Depositor, that file electronically with the Commission.

     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 Offered Securities
or an  offer of the  Offered  Securities  to any  person  in any  state or other
jurisdiction  in which  such  offer  would be  unlawful.  The  delivery  of this
Prospectus and any Prospectus  Supplement hereto at any time does not imply that
information herein is correct as of any time subsequent to its date.

     A Master  Servicer  or the  Trustee  will be required to mail to holders of
Offered  Securities of each series  periodic  unaudited  reports  concerning the
related Trust Fund. Unless and until definitive Securities are issued, or unless
otherwise  provided in the related Prospectus  Supplement,  such reports will be
sent on behalf of the related Trust Fund to Cede & Co.  ("Cede"),  as nominee of
The  Depository  Trust  Company  ("DTC")  and  registered  holder of the Offered
Securities,  pursuant to the applicable Agreement. Such reports may be available
to holders of interests in the Securities (the  "Securityholders")  upon request
to   their    respective   DTC    participants.    See   "Description   of   the
Securities--Reports    to    Securityholders"    and    "Description    of   the
Agreements--Evidence  as to Compliance."  The Depositor will file or cause to be
filed with the Commission such periodic  reports with respect to each Trust Fund
as are  required  under the  Securities  Exchange  Act of 1934,  as amended (the
"Exchange  Act"),  the rules and  regulations of the Commission  thereunder,  as
interpreted by the staff of the Commission thereunder.

                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 an offering of Offered Securities evidencing interests therein. Upon request,
the Depositor will provide or cause to be provided without charge to each person
to whom this  Prospectus is delivered in connection  with the offering of one or
more classes of Offered  Securities,  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 Merrill  Lynch  Mortgage  Investors,  Inc.,  250 Vesey
Street,  World  Financial  Center-North  Tower,  10th Floor,  New York, New York
10281-1310,  Attention:  Secretary,  or by  telephone  at  (212)  449-0357.  The
Depositor has determined  that its financial  statements are not material to the
offering of any Offered Securities.


<PAGE>
                                TABLE OF CONTENTS

                                                                            PAGE
                                                                            ----

PROSPECTUS SUPPLEMENT..........................................................3
AVAILABLE INFORMATION..........................................................3
INCORPORATION OF CERTAIN INFORMATION BY REFERENCE..............................4
SUMMARY OF PROSPECTUS..........................................................6
RISK FACTORS..................................................................14
DESCRIPTION OF THE TRUST FUNDS................................................18
USE OF PROCEEDS...............................................................23
YIELD CONSIDERATIONS..........................................................23
THE DEPOSITOR.................................................................27
DESCRIPTION OF THE SECURITIES.................................................27
DESCRIPTION OF THE AGREEMENTS.................................................36
DESCRIPTION OF CREDIT SUPPORT.................................................53
CERTAIN LEGAL ASPECTS OF MORTGAGE LOANS.......................................55
MATERIAL FEDERAL INCOME TAX CONSEQUENCES......................................65
STATE TAX CONSIDERATIONS......................................................99
ERISA CONSIDERATIONS..........................................................99
LEGAL INVESTMENT.............................................................101
PLAN OF DISTRIBUTION.........................................................103
LEGAL MATTERS................................................................104
FINANCIAL INFORMATION........................................................104
RATING.......................................................................104
INDEX OF PRINCIPAL DEFINITIONS...............................................105


<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........................ Asset-Backed    Certificates    (the
                                            "Certificates")   and  Asset  Backed
                                            Notes  (the  "Notes"  and,  together
                                            with    the    Certificates,     the
                                            "Securities"), issuable in series.

Issuer..................................... With  respect  to  each  series, the
                                            trust fund (the "Trust Fund") formed
                                            to  issue  the  Securities  of  that
                                            series.

Depositor.................................. Merrill  Lynch  Mortgage  Investors,
                                            Inc.  (the  "Depositor"),  a  wholly
                                            owned  subsidiary  of Merrill  Lynch
                                            Mortgage  Capital,  Inc., which is a
                                            wholly-owned  indirect subsidiary of
                                            Merrill   Lynch  &  Co.,   Inc.  The
                                            Depositor is an affiliate of Merrill
                                            Lynch,   Pierce,   Fenner   &  Smith
                                            Incorporated.  Neither Merrill Lynch
                                            &   Co.,   Inc.   nor   any  of  its
                                            affiliates,  including the Depositor
                                            and Merrill Lynch, Pierce,  Fenner &
                                            Smith  Incorporated,  will insure or
                                            guarantee  the   Securities  or  the
                                            Mortgage   Loans  or  be   otherwise
                                            obligated in respect thereof.

Master Servicer............................ The   master   servicer  or   master
                                            servicers     (each,    a    "Master
                                            Servicer"),  if any,  or a  servicer
                                            for  substantially  all the Mortgage
                                            Loans for each series of Securities,
                                            which servicer or master servicer(s)
                                            may be affiliates of the  Depositor,
                                            will  be   named   in  the   related
                                            Prospectus      Supplement.      See
                                            "Description          of         the
                                            Agreements--General"             and
                                            "--Collection  and  Other  Servicing
                                            Procedures."

Trustee.................................... The trustee (the "Trustee") for each
                                            series of Certificates will be named
                                            in    the     related     Prospectus
                                            Supplement.  See "Description of the
                                            Agreements--The Trustee."

The Trust Assets........................... Each  series  of  Certificates  will
                                            represent  in  the   aggregate   the
                                            entire beneficial ownership interest
                                            in a  Trust  Fund.  If a  series  of
                                            Securities   includes  Notes,   such
                                            Notes will represent indebtedness of
                                            the Trust  Fund and will be  secured
                                            by a security interest in the Assets
                                            of the Trust Fund. A Trust Fund will
                                            consist  of  any  of  the  following
                                            assets  (the  Mortgage   Assets  and
                                            Government    Securities    may   be
                                            referred    to    collectively    or
                                            individually as "Assets"):

    (a) Mortgage  Assets....................The Mortgage  Assets with respect to
                                            a  series   of   Certificates   will
                                            consist  of a pool of single  family
                                            loans (or certain balances  thereof)
                                            (collectively,     the     "Mortgage
                                            Loans"),    mortgage    pass-through
                                            certificates         or        other
                                            mortgage-backed  securities (such as
                                            debt  obligations and  participation
                                            interests      or      certificates)
                                            evidencing  interests  in or secured
                                            by Mortgage Loans (collectively, the
                                            "MBS") or a combination  of Mortgage
                                            Loans and/or MBS. The Mortgage Loans
                                            will not be guaranteed or insured by
                                            the   Depositor   or   any   of  its
                                            affiliates   or,  unless   otherwise
                                            provided    in    the     Prospectus
                                            Supplement,   by  any   governmental
                                            agency or  instrumentality  or other
                                            person.  The Mortgage  Loans will be
                                            secured by first and/or junior liens
                                            on one- to  five-family  residential
                                            properties or security  interests in
                                            shares issued by cooperative housing
                                            corporations     ("Single     Family
                                            Properties"),     including    mixed
                                            residential      and      commercial
                                            structures.  The Mortgage  Loans may
                                            include   (i)   closed-end    and/or
                                            revolving   home  equity   loans  or
                                            certain   balances   thereof  ("Home
                                            Equity   Loans")  and/or  (ii)  home
                                            improvement     installment    sales
                                            contracts   and   installment   loan
                                            agreements    ("Home     Improvement
                                            Contracts").      The      Mortgaged
                                            Properties may be located in any one
                                            of the fifty states, the District of
                                            Columbia, the Commonwealth of Puerto
                                            Rico or any other U.S.  jurisdiction
                                            specified    in    the    Prospectus
                                            Supplement.      The      Prospectus
                                            Supplement will indicate  additional
                                            jurisdictions,  if any, in which the
                                            Mortgaged Properties may be located.
                                            Unless  otherwise  provided  in  the
                                            related Prospectus  Supplement,  all
                                            Mortgage Loans will have  individual
                                            principal balances at origination of
                                            not less than  $25,000 and  original
                                            terms to  maturity  of not more than
                                            40 years.  All  Mortgage  Loans will
                                            have  been   originated  by  persons
                                            other  than the  Depositor,  and all
                                            Mortgage   Assets   will  have  been
                                            purchased,    either   directly   or
                                            indirectly,  by the  Depositor on or
                                            before the date of initial  issuance
                                            of    the    related    series    of
                                            Certificates. The related Prospectus
                                            Supplement will indicate if any such
                                            persons   are   affiliates   of  the
                                            Depositor.

                                            Each  Mortgage  Loan may provide for
                                            accrual  of  interest  thereon at an
                                            interest  rate (a  "Mortgage  Rate")
                                            that is fixed  over its term or that
                                            adjusts  from time to time,  or that
                                            may be converted  from an adjustable
                                            to a fixed  Mortgage Rate, or from a
                                            fixed  to  an  adjustable   Mortgage
                                            Rate,  from  time  to  time  at  the
                                            mortgagor's  election,  in each case
                                            as    described   in   the   related
                                            Prospectus  Supplement.   Adjustable
                                            Mortgage Rates on the Mortgage Loans
                                            in a Trust  Fund may be based on one
                                            or more indices.  Each Mortgage Loan
                                            may provide for  scheduled  payments
                                            to  maturity,  payments  that adjust
                                            from  time to  time  to  accommodate
                                            changes in the  Mortgage  Rate or to
                                            reflect  the  occurrence  of certain
                                            events, and may provide for negative
                                            amortization      or     accelerated
                                            amortization,   in   each   case  as
                                            described in the related  Prospectus
                                            Supplement.  Each  Mortgage Loan may
                                            be fully  amortizing  or  require  a
                                            balloon  payment  due on its  stated
                                            maturity   date,  in  each  case  as
                                            described in the related  Prospectus
                                            Supplement.  Each  Mortgage Loan may
                                            contain  prohibitions  on prepayment
                                            or require payment of a premium or a
                                            yield    maintenance    penalty   in
                                            connection  with  a  prepayment,  in
                                            each  case  as   described   in  the
                                            related Prospectus  Supplement.  The
                                            Mortgage   Loans  may   provide  for
                                            payments of  principal,  interest or
                                            both,   on  due  dates   that  occur
                                            monthly, quarterly, semi-annually or
                                            at  such   other   interval   as  is
                                            specified in the related  Prospectus
                                            Supplement.  See "Description of the
                                            Trust Funds--Assets."

    (b) Government Securities.............. If   so   provided  in  the  related
                                            Prospectus  Supplement,   the  Trust
                                            Fund may  include,  in  addition  to
                                            Mortgage   Assets,   certain  direct
                                            obligations  of the  United  States,
                                            agencies thereof or agencies created
                                            thereby which provide for payment of
                                            interest      and/or       principal
                                            (collectively,           "Government
                                            Securities").

    (c) Collection Accounts................ Each Trust Fund will  include one or
                                            more   accounts    established   and
                                            maintained    on   behalf   of   the
                                            Securityholders   into   which   the
                                            person or persons  designated in the
                                            related Prospectus  Supplement will,
                                            to the extent  described  herein and
                                            in   such   Prospectus   Supplement,
                                            deposit all payments and collections
                                            received or advanced with respect to
                                            the Assets  and other  assets in the
                                            Trust  Fund.  Such an account may be
                                            maintained as an interest bearing or
                                            a non-interest  bearing account, and
                                            funds  held  therein  may be held as
                                            cash   or    invested   in   certain
                                            short-term,     investment     grade
                                            obligations,   in   each   case   as
                                            described in the related  Prospectus
                                            Supplement.  See "Description of the
                                            Agreements  --Collection Account and
                                            Related Accounts."

    (d) Credit  Support.....................If  so   provided   in  the  related
                                            Prospectus  Supplement,  partial  or
                                            full   protection   against  certain
                                            defaults and losses on the Assets in
                                            the   related   Trust  Fund  may  be
                                            provided  to one or more  classes of
                                            Securities of the related  series in
                                            the form of  subordination of one or
                                            more other  classes of Securities of
                                            such series, which other classes may
                                            include  one  or  more   classes  of
                                            Offered Securities, and/or by one or
                                            more  of  the  following   types  of
                                            credit  support  that has the effect
                                            of  covering  losses  on  Assets:  a
                                            letter of credit,  insurance policy,
                                            guarantee,  reserve  fund  or  other
                                            type of  credit  support  consistent
                                            with   the   foregoing   (any   such
                                            coverage   with   respect   to   the
                                            Securities  of any  series,  "Credit
                                            Support").  The  amount and types of
                                            coverage,  the identification of the
                                            entity  providing  the  coverage (if
                                            applicable) and related  information
                                            with  respect to each type of Credit
                                            Support,  if any,  will be described
                                            in the  Prospectus  Supplement for a
                                            series of Securities. The Prospectus
                                            Supplement   for   any   series   of
                                            Securities evidencing an interest in
                                            a Trust Fund that  includes MBS will
                                            describe any similar forms of credit
                                            support that are provided by or with
                                            respect to, or are  included as part
                                            of the trust  fund  evidenced  by or
                                            providing  security  for,  such MBS.
                                            See  "Risk  Factors--Credit  Support
                                            Limitations"   and  "Description  of
                                            Credit Support."

    (e) 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  one  or  more  of the
                                            following agreements:  interest rate
                                            exchange  agreements,  interest rate
                                            cap or  floor  agreements,  currency
                                            exchange agreements, other swaps and
                                            derivative   instruments   or  other
                                            agreements   consistent   with   the
                                            foregoing.  The  principal  terms of
                                            any   such   agreement   (any   such
                                            agreement, a "Cash Flow Agreement"),
                                            including,    without    limitation,
                                            provisions  relating  to the timing,
                                            manner   and   amount  of   payments
                                            thereunder and  provisions  relating
                                            to the termination thereof,  will be
                                            described    in    the    Prospectus
                                            Supplement  for the related  series.
                                            In addition,  the related Prospectus
                                            Supplement   will  provide   certain
                                            information   with  respect  to  the
                                            obligor  under  any such  Cash  Flow
                                            Agreement. The Prospectus Supplement
                                            for   any   series   of   Securities
                                            evidencing  an  interest  in a Trust
                                            Fund that includes MBS will describe
                                            any cash  flow  agreements  that are
                                            included  as part of the trust  fund
                                            evidenced by or  providing  security
                                            for such MBS.  See  "Description  of
                                            the    Trust     Funds--Cash    Flow
                                            Agreements."

    (f) Pre-Funding Account................ To   the   extent   provided   in  a
                                            Prospectus Supplement, the Depositor
                                            will be obligated  (subject  only to
                                            the availability thereof) to sell at
                                            a predetermined price, and the Trust
                                            Fund  for  the  related   series  of
                                            Securities   will  be  obligated  to
                                            purchase     (subject     to     the
                                            satisfaction  of certain  conditions
                                            described    in    the    applicable
                                            Agreement),  additional  Assets (the
                                            "Subsequent  Assets")  from  time to
                                            time (as frequently as daily) within
                                            the  number of months  specified  in
                                            the Prospectus  Supplement after the
                                            issuance    of   such    series   of
                                            Securities   having   an   aggregate
                                            principal   balance    approximately
                                            equal to the  amount on  deposit  in
                                            the    Pre-Funding    Account   (the
                                            "Pre-Funded Amount") for such series
                                            on date of such issuance.

Description of Securities.................. Each  series  of   Certificates will
                                            evidence  an interest in the related
                                            Trust   Fund  and  will  be   issued
                                            pursuant to a pooling and  servicing
                                            agreement  or  a  trust   agreement.
                                            Pooling and servicing agreements and
                                            trust  agreements  are  referred  to
                                            herein  as  the  "Agreements."  If a
                                            series of Securities includes Notes,
                                            such    Notes     will     represent
                                            indebtedness  of the  related  Trust
                                            Fund  and  will  be   secured  by  a
                                            security  interest  in the Assets of
                                            the Trust Fund (or a specified group
                                            thereof) pursuant to an indenture.

                                            Each  series  of   Securities   will
                                            include  one or more  classes.  Each
                                            class  of  Securities   (other  than
                                            certain      Stripped       Interest
                                            Securities,  as defined  below) will
                                            have a stated  principal  amount  (a
                                            "Security  Balance")  and except for
                                            certain      Stripped      Principal
                                            Securities,  as defined below,  will
                                            accrue  interest  thereon based on a
                                            fixed,    variable   or   adjustable
                                            interest   rate   (in  the  case  of
                                            Certificates,     a    "Pass-Through
                                            Rate").   The   related   Prospectus
                                            Supplement will specify the Security
                                            Balance,    if    any,    and    the
                                            Pass-Through  Rate or interest  rate
                                            for each class of Securities  or, in
                                            the case of a variable or adjustable
                                            Pass-Through  Rate or interest rate,
                                            the  method  for   determining   the
                                            Pass-Through Rate or interest rate.

Distributions on Securities................ Each  series  of   Securities   will
                                            consist  of one or more  classes  of
                                            Securities  that may (i) provide for
                                            the  accrual  of  interest   thereon
                                            based   on   fixed,    variable   or
                                            adjustable  rates;  (ii)  be  senior
                                            (collectively,  "Senior Securities")
                                            or    subordinate     (collectively,
                                            "Subordinate  Securities") to one or
                                            more other  classes of Securities in
                                            respect of certain  distributions on
                                            the Securities; (iii) be entitled to
                                            principal    distributions,     with
                                            disproportionately  low,  nominal or
                                            no      interest       distributions
                                            (collectively,  "Stripped  Principal
                                            Securities");  (iv) be  entitled  to
                                            interest     distributions,     with
                                            disproportionately  low,  nominal or
                                            no      principal      distributions
                                            (collectively,   "Stripped  Interest
                                            Securities");    (v)   provide   for
                                            distributions  of  accrued  interest
                                            thereon  commencing  only  following
                                            the  occurrence  of certain  events,
                                            such  as  the  retirement  of one or
                                            more other  classes of Securities of
                                            such series (collectively,  "Accrual
                                            Securities");   (vi)   provide   for
                                            distributions    of   principal   as
                                            described in the related  Prospectus
                                            Supplement; and/or (vii) provide for
                                            distributions based on a combination
                                            of two or  more  components  thereof
                                            with    one   or    more    of   the
                                            characteristics  described  in  this
                                            paragraph,   including   a  Stripped
                                            Principal  Security  component and a
                                            Stripped      Interest      Security
                                            component,    to   the   extent   of
                                            available  funds,  in  each  case as
                                            described in the related  Prospectus
                                            Supplement.  If so  specified in the
                                            related    Prospectus    Supplement,
                                            distributions on one or more classes
                                            of a  series  of  Securities  may be
                                            limited   to   collections   from  a
                                            designated  portion of the  Mortgage
                                            Loans in the related  Mortgage  Pool
                                            (each  such   portion  of   Mortgage
                                            Loans, a "Mortgage Loan Group.") See
                                            "Description          of         the
                                            Securities--General."    Any    such
                                            classes  may   include   classes  of
                                            Offered Securities.  With respect to
                                            Securities    with   two   or   more
                                            components, references herein to

                                            Security  Balance,  notional  amount
                                            and  Pass-Through  Rate or  interest
                                            rate refer to the principal balance,
                                            if any, notional amount, if any, and
                                            the  Pass-Through  Rate or  interest
                                            rate,   if   any,   for   any   such
                                            component.

                                            The    Securities    will   not   be
                                            guaranteed   or   insured   by   the
                                            Depositor or any of its  affiliates,
                                            by  any   governmental   agency   or
                                            instrumentality   or  by  any  other
                                            person, unless otherwise provided in
                                            the related  Prospectus  Supplement.
                                            See "Risk  Factors--Limited  Assets"
                                            and "Description of the Securities."

    (a) Interest........................... Interest  on each  class of  Offered
                                            Securities   (other  than   Stripped
                                            Principal   Securities  and  certain
                                            classes   of    Stripped    Interest
                                            Securities)   of  each  series  will
                                            accrue     at     the     applicable
                                            Pass-Through  Rate or interest  rate
                                            on the outstanding  Security Balance
                                            thereof and will be  distributed  to
                                            Securityholders  as  provided in the
                                            related Prospectus  Supplement.  The
                                            specified      date     on     which
                                            distributions  are to be  made  is a
                                            "Distribution  Date."  Distributions
                                            with respect to interest on Stripped
                                            Interest  Securities  may be made on
                                            each  Distribution Date on the basis
                                            of a notional amount as described 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,
                                            losses,      prepayment     interest
                                            shortfalls,  and other contingencies
                                            described  herein and in the related
                                            Prospectus  Supplement.   See  "Risk
                                            Factors--Average Life of Securities;
                                            Prepayments;     Yields,"     "Yield
                                            Considerations"  and "Description of
                                            the   Securities--Distributions   of
                                            Interest on the Securities."

    (b) Principal.......................... The   Securities   of  each   series
                                            initially  will  have  an  aggregate
                                            Security Balance no greater than the
                                            outstanding principal balance of the
                                            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   Security
                                            Balance  of a  Security  outstanding
                                            from  time  to time  represents  the
                                            maximum   amount   that  the  holder
                                            thereof is then  entitled to receive
                                            in respect of principal  from future
                                            cash  flow  on  the  assets  in  the
                                            related Trust Fund. 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 Security  Balances
                                            of such Securities have been reduced
                                            to zero. Unless otherwise  specified
                                            in    the     related     Prospectus
                                            Supplement,     distributions     of
                                            principal of any class of Securities
                                            will  be made  on a pro  rata  basis
                                            among all of the  Securities of such
                                            class  or by  random  selection,  as
                                            described in the related  Prospectus
                                            Supplement or otherwise  established
                                            by  the  related  Trustee.  Stripped
                                            Interest Securities with no Security
                                            Balance     will     not     receive
                                            distributions    in    respect    of
                                            principal.  See  "Description of the
                                            Securities--Distributions         of
                                            Principal of the Securities."

Risk Factors............................... There   are  material   risks  to be
                                            considered   in   investing  in  the
                                            Securities.   See   "Risk   Factors"
                                            herein  and, if  applicable,  in the
                                            related Prospectus Supplement.

Advances................................... Unless   otherwise   provided in the
                                            related Prospectus  Supplement,  the
                                            Master Servicer will be obligated as
                                            part      of      its      servicing
                                            responsibilities   to  make  certain
                                            advances  that  in  its  good  faith
                                            judgment it deems  recoverable  with
                                            respect  to   delinquent   scheduled
                                            payments  on the Whole Loans in such
                                            Trust Fund.  Neither  the  Depositor
                                            nor any of its affiliates  will have
                                            any   responsibility  to  make  such
                                            advances.  Advances made by a Master
                                            Servicer are reimbursable  generally
                                            from   subsequent    recoveries   in
                                            respect  of  such  Whole  Loans  and
                                            otherwise  to the  extent  described
                                            herein and in the related Prospectus
                                            Supplement.  If and  to  the  extent
                                            provided    in    the     Prospectus
                                            Supplement   for  any  series,   the
                                            Master  Servicer will be entitled to
                                            receive  interest on its outstanding
                                            advances,  payable  from  amounts in
                                            the   related   Trust   Fund.    The
                                            Prospectus Supplement for any series
                                            of Securities evidencing an interest
                                            in a Trust  Fund that  includes  MBS
                                            will   describe  any   corresponding
                                            advancing  obligation  of any person
                                            in  connection  with such  MBS.  See
                                            "Description          of         the
                                            Securities--Advances  in  Respect of
                                            Delinquencies."

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 therein. If so provided in the
                                            related Prospectus Supplement,  upon
                                            the   reduction   of  the   Security
                                            Balance  of  a  specified  class  or
                                            classes of Securities to a specified
                                            percentage or amount or on and after
                                            a date specified in such  Prospectus
                                            Supplement,   the  party   specified
                                            therein  will  solicit  bids for the
                                            purchase of all of the Assets of the
                                            Trust  Fund,   or  of  a  sufficient
                                            portion  of such  Assets  to  retire
                                            such class or  classes,  or purchase
                                            such  Assets at a price set forth in
                                            the related  Prospectus  Supplement.
                                            In  addition,  if so provided in the
                                            related    Prospectus    Supplement,
                                            certain classes of Securities may be
                                            purchased    subject    to   similar
                                            conditions.  See "Description of the
                                            Securities--Termination."

Registration of Securities................. If   so   provided  in  the  related
                                            Prospectus  Supplement,  one or more
                                            classes  of the  Offered  Securities
                                            will initially be represented by one
                                            or more  certificates  or notes,  as
                                            applicable,  registered  in the name
                                            of  Cede & Co.,  as the  nominee  of
                                            DTC. No person acquiring an interest
                                            in Offered  Securities so registered
                                            will  be   entitled   to  receive  a
                                            definitive  certificate  or note, as
                                            applicable,     representing    such
                                            person's   interest  except  in  the
                                            event that  definitive  certificates
                                            or notes, as applicable,  are issued
                                            under  the   limited   circumstances
                                            described    herein.    See    "Risk
                                            Factors--Book-Entry    Registration"
                                            and  "Description  of the Securities
                                            --Book-Entry     Registration    and
                                            Definitive Securities."

Tax Status of the Certificates............. The Certificates of each series will
                                            constitute,   as  specified  in  the
                                            related    Prospectus    Supplement,
                                            either   (i)   "regular   interests"
                                            ("REMIC  Regular  Certificates")  or
                                            "residual     interests"     ("REMIC
                                            Residual  Certificates")  in a Trust
                                            Fund   treated  as  a  real   estate
                                            mortgage      investment     conduit
                                            ("REMIC")    under   Sections   860A
                                            through 860G of the Internal Revenue
                                            Code  of  1986,   as  amended   (the
                                            "Code"),  (ii)  interests  ("Grantor
                                            Trust Certificates") in a Trust Fund
                                            treated  as a  grantor  trust  under
                                            applicable  provisions  of the Code,
                                            (iii)  interests  in  a  Trust  Fund
                                            treated   as   a   partnership   for
                                            purposes of federal and state income
                                            tax  or  (iv)  indebtedness  of  the
                                            Trust  Fund for  federal  income tax
                                            purposes.

    (a) REMIC.............................. REMIC Regular Certificates generally
                                            will be treated as debt  obligations
                                            of the applicable  REMIC for federal
                                            income tax  purposes.  Certain REMIC
                                            Regular  Certificates  may be issued
                                            with  original  issue  discount  for
                                            federal  income  tax  purposes.  See
                                            "Material    Federal    Income   Tax
                                            Consequences"   herein  and  in  the
                                            related Prospectus Supplement.

                                            The Offered Certificates  evidencing
                                            an   interest   in  a   Trust   Fund
                                            containing  Mortgage  Loans  will be
                                            treated as (i) assets  described  in
                                            section  7701(a)(19)(C)  of the Code
                                            and (ii) "real estate assets" within
                                            the meaning of section  856(c)(5)(A)
                                            of the  Code,  in  each  case to the
                                            extent  described  herein and in the
                                            Prospectus.  See  "Material  Federal
                                            Income Tax Consequences"  herein and
                                            in    the     related     Prospectus
                                            Supplement.

    (b) Grantor Trust...................... If      the    related    Prospectus
                                            Supplement    specifies   that   the
                                            related Trust Fund will be a grantor
                                            trust,   the  Trust   Fund  will  be
                                            classified  as a  grantor  trust and
                                            not as an  association  taxable as a
                                            corporation  for federal  income tax
                                            purposes,  and therefore  holders of
                                            Certificates  will be treated as the
                                            owners   of   undivided   pro   rata
                                            interests  in the Assets held by the
                                            Trust Fund.

    (c) Partnership........................ If  so  specified  in  a  Prospectus
                                            Supplement,  the related  Trust Fund
                                            will be treated as a partnership for
                                            purposes of federal and state income
                                            tax, and each Certificateholder,  by
                                            the  acceptance of a Certificate  of
                                            such Trust Fund, will agree to treat
                                            the Trust Fund as a  partnership  in
                                            which  such  Certificateholder  is a
                                            partner for federal income and state
                                            tax      purposes.       Alternative
                                            characterizations of such Trust Fund
                                            and such  Certificates are possible,
                                            but would not  result in  materially
                                            adverse    tax    consequences    to
                                            Certificateholders.

    (d) Indebtedness....................... If  so  specified  in  the   related
                                            Prospectus      Supplement,      the
                                            Certificates  of a  series  will  be
                                            treated as indebtedness  for federal
                                            income   tax    purposes   and   the
                                            Certificateholder,  in accepting the
                                            Certificate,  will  agree  to  treat
                                            such Certificate as indebtedness.

                                            Investors  are  advised  to  consult
                                            their  tax  advisors  and to  review
                                            "Material    Federal    Income   Tax
                                            Consequences"   herein  and  in  the
                                            related Prospectus Supplement.

Tax Status of Notes........................ Unless  otherwise  specified  in the
                                            related Prospectus Supplement, Notes
                                            of  a  series  will  be  treated  as
                                            indebtedness  for  federal and state
                                            income   tax    purposes   and   the
                                            Noteholder,  in accepting  the Note,
                                            will  agree  to treat  such  Note as
                                            indebtedness.  See "Material Federal
                                            Income Tax Consequences"  herein and
                                            in such Prospectus Supplement.

                                            Investors  are  advised  to  consult
                                            their  tax  advisors  and to  review
                                            "Material    Federal    Income   Tax
                                            Consequences"   herein  and  in  the
                                            related Prospectus Supplement.

ERISA Considerations....................... A fiduciary  of an employee  benefit
                                            plan and  certain  other  retirement
                                            plans  and  arrangements,  including
                                            individual    retirement   accounts,
                                            annuities,    Keogh    plans,    and
                                            collective   investment   funds  and
                                            separate   accounts  in  which  such
                                            plans,   accounts,    annuities   or
                                            arrangements  are invested,  that is
                                            subject to the  Employee  Retirement
                                            Income  Security  Act  of  1974,  as
                                            amended  ("ERISA"),  or Section 4975
                                            of the Code should  carefully review
                                            with its legal advisors  whether the
                                            purchase   or   holding  of  Offered
                                            Securities  could  give  rise  to  a
                                            transaction that is prohibited or is
                                            not  otherwise   permissible  either
                                            under  ERISA or Section  4975 of the
                                            Code.  See  "ERISA   Considerations"
                                            herein and in the related Prospectus
                                            Supplement.   Certain   classes   of
                                            Securities  may  not be  transferred
                                            unless the Trustee and the Depositor
                                            are  furnished   with  a  letter  of
                                            representations  or  an  opinion  of
                                            counsel  to  the  effect  that  such
                                            transfer   will  not   result  in  a
                                            violation    of    the    prohibited
                                            transaction  provisions of ERISA and
                                            the Code and  will not  subject  the
                                            Trustee, the Depositor or the Master
                                            Servicer to additional  obligations.
                                            See      "Description     of     the
                                            Securities--General"    and   "ERISA
                                            Considerations".

Legal Investment........................... Each  Prospectus   Supplement   will
                                            specify  which  class or  classes of
                                            Offered  Securities,  if  any,  will
                                            constitute         "mortgage-related
                                            securities"   for  purposes  of  the
                                            Secondary       Mortgage      Market
                                            Enhancement  Act of 1984  ("SMMEA").
                                            Institutions     whose    investment
                                            activities   are  subject  to  legal
                                            investment  laws and  regulations or
                                            review   by    certain    regulatory
                                            authorities   may  be   subject   to
                                            restrictions    on   investment   in
                                            certain   classes  of  the   Offered
                                            Securities.  See "Legal  Investment"
                                            herein and in the related Prospectus
                                            Supplement.

Rating..................................... At the date of issuance,  as to each
                                            series,   each   class  of   Offered
                                            Securities  will be rated  not lower
                                            than investment grade by one or more
                                            nationally  recognized   statistical
                                            rating  agencies  (each,  a  "Rating
                                            Agency"). See "Rating" herein and in
                                            the related Prospectus Supplement.


<PAGE>



                                  RISK FACTORS

     Investors  should  consider,  in  connection  with the  purchase of Offered
Securities,  among other  things,  the  following  factors and  additional  risk
factors,  if  any,  listed  under  "Risk  Factors"  in  the  related  Prospectus
Supplement.

LIMITED LIQUIDITY

     At the  time of  issuance  of a  series  of  Securities,  there  will be no
secondary  market for any of the  Securities.  Merrill Lynch,  Pierce,  Fenner &
Smith  Incorporated  currently expects to make a secondary market in the Offered
Securities,  but has no  obligation  to do so. 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  holders with  liquidity  of  investment  or will
continue while Securities of such series remain outstanding.

LIMITED  ASSETS  AND  RISK  THAT  SUCH  ASSETS  WILL  NOT BE  SUFFICIENT  TO PAY
SECURITIES IN FULL

     The  Securities  will not  represent  an interest in or  obligation  of the
Depositor, the Master Servicer or any of their affiliates.  The only obligations
with respect to the Securities or the Assets will be the obligations (if any) of
the  Warranting   Party  (as  defined   herein)   pursuant  to  certain  limited
representations  and  warranties  made with respect to the Mortgage  Loans,  the
Master Servicer's and any Sub-Servicer's servicing obligations under the related
Agreement  (including  the limited  obligation  to make certain  advances in the
event of  delinquencies  on the Mortgage  Loans,  but only to the extent  deemed
recoverable)  and,  if and to the  extent  expressly  described  in the  related
Prospectus  Supplement,  certain  limited  obligations of the Master Servicer in
connection  with an  agreement  to  purchase  or act as  remarketing  agent with
respect to a convertible ARM Loan (as defined herein) upon conversion to a fixed
rate or a different  index.  Since certain  representations  and warranties with
respect to the Mortgage  Assets may have been made and/or assigned in connection
with transfers of such Mortgage  Assets prior to the Closing Date, the rights of
the Trustee and the  Securityholders  with  respect to such  representations  or
warranties  will be  limited  to their  rights as an  assignee  thereof.  Unless
otherwise specified in the related Prospectus Supplement, none of the Depositor,
the Master  Servicer or any  affiliate  thereof  will have any  obligation  with
respect  to  representations  or  warranties  made by any other  entity.  Unless
otherwise specified in the related Prospectus Supplement, neither the Securities
nor the  underlying  Assets will be  guaranteed  or insured by any  governmental
agency  or  instrumentality,  or by the  Depositor,  the  Master  Servicer,  any
Sub-Servicer or any of their affiliates.  Proceeds of the assets included in the
related Trust Fund for each series of Securities  (including  the 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 or any other entity
in the event that such proceeds are  insufficient  or otherwise  unavailable  to
make all payments provided for under the Securities.

     Unless otherwise specified in the related Prospectus  Supplement,  a series
of Securities will not have any claim against or security  interest in the Trust
Funds for any other series.  If the related Trust Fund is  insufficient  to make
payments on such  Securities,  no other assets will be available  for payment of
the  deficiency.  Additionally,  certain  amounts  remaining in certain funds or
accounts, including the Collection Account and any accounts maintained as Credit
Support, may be withdrawn under certain conditions,  as described in the related
Prospectus Supplement. In the event of such withdrawal, such amounts will not be
available for future payment of principal of or interest on the  Securities.  If
so provided in the Prospectus  Supplement for a series of Securities  consisting
of one or more classes of Subordinate  Securities,  on any Distribution  Date in
respect of which losses or  shortfalls  in  collections  on the Assets have been
incurred,  the amount of such losses or shortfalls will be borne first by one or
more classes of the Subordinate  Securities,  and, thereafter,  by the remaining
classes of Securities in the priority and manner and subject to the  limitations
specified in such Prospectus Supplement.

     See "Description of the Trust Funds."

RISK  THAT  PREPAYMENTS  WILL  ADVERSELY  AFFECT  AVERAGE  LIFE  AND  YIELDS  OF
SECURITIES

     Prepayments (including those caused by defaults) on the Assets in any Trust
Fund generally will result in a faster rate of principal payments on one or more
classes of the related  Securities  than if payments on such Assets were made as
scheduled.  Thus, the prepayment experience on the Assets may affect the average
life of each class of related  Securities.  The rate of  principal  payments  on
pools of mortgage loans varies between pools and from time to time is influenced
by a variety of economic, demographic,  geographic, social, tax, legal and other
factors. There can be no assurance as to the rate of prepayment on the Assets in
any Trust Fund or that the rate of payments will conform to any model  described
herein or in any  Prospectus  Supplement.  If  prevailing  interest  rates  fall
significantly   below  the  applicable   mortgage   interest  rates,   principal
prepayments are likely to be higher than if prevailing  rates remain at or above
the rates borne by the Mortgage  Loans  underlying  or  comprising  the Mortgage
Assets in any Trust  Fund.  As a result,  the  actual  maturity  of any class of
Securities  evidencing an interest in a Trust Fund  containing  Mortgage  Assets
could occur significantly earlier than expected.

     A series of Securities  may include one or more classes of Securities  with
priorities of payment and, as a result,  yields on other classes of  Securities,
including classes of Offered Securities, of such series may be more sensitive to
prepayments  on Assets.  A series of Securities  may include one or more classes
offered  at a  significant  premium  or  discount.  Yields  on such  classes  of
Securities  will  be  sensitive,  and in  some  cases  extremely  sensitive,  to
prepayments on Mortgage  Assets and,  where the amount of interest  payable with
respect to a class is  disproportionately  high,  as  compared  to the amount of
principal,  as with certain classes of Stripped  Interest  Securities,  a holder
might, in some prepayment scenarios,  fail to recoup its original investment.  A
series of Securities  may include one or more classes of  Securities,  including
classes of Offered  Securities,  that  provide  for  distribution  of  principal
thereof  from  amounts  attributable  to  interest  accrued  but  not  currently
distributable  on one or more  classes of Accrual  Securities  and, as a result,
yields  on such  Securities  will be  sensitive  to (a) the  provisions  of such
Accrual  Securities  relating to the timing of distributions of interest thereon
and (b) if such Accrual  Securities  accrue interest at a variable or adjustable
Pass-Through Rate or interest rate, changes in such rate.

     See "Yield  Considerations"  herein  and,  if  applicable,  in the  related
Prospectus Supplement.

MORTGAGE  LOANS AND  MORTGAGED  PROPERTIES  IN  GENERAL--RISK  THAT  DEFAULTS BY
OBLIGORS OR DECLINES IN THE VALUES OF MORTGAGED PROPERTIES WILL RESULT IN LOSSES
TO INVESTORS

     An  investment  in  securities  such  as  the  Securities  which  generally
represent  interests in Mortgage Loans may be affected by, among other things, a
decline  in  real  estate  values  and  changes  in  the  mortgagors'  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 relevant  residential  real estate market should
experience  an overall  decline in  property  values  such that the  outstanding
balances of the related  Mortgage  Loans,  and any  secondary  financing  on the
Mortgaged Properties, 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 in
that  market.  In  addition,  in the case of Mortgage  Loans that are subject to
negative  amortization,  due to the  addition to  principal  balance of deferred
interest, 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 the applicable Credit Support, if any, holders of
Securities of the series evidencing interests in the related Mortgage Loans 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 Mortgage Loans may involve additional  uncertainties not
present in  traditional  types of loans.  For  example,  certain of the Mortgage
Loans  provide for  escalating or variable  payments by the mortgagor  under the
Mortgage Loan, as to which the mortgagor is generally  qualified on the basis of
the initial payment amount. In some instances the Mortgagor's  income may not be
sufficient  to enable  them to  continue  to make  their loan  payments  as such
payments increase and thus the likelihood of default will increase.  In addition
to the foregoing,  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.  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.
Furthermore, the rate of default on Mortgage Loans that are refinance or limited
documentation  mortgage  loans,  and on Mortgage  Loans with high  Loan-to-Value
Ratios,  may be higher than for other types of Mortgage Loans.  Additionally,  a
decline in the value of the Mortgaged  Properties will increase the risk of loss
particularly  with respect to any related junior Mortgage  Loans.  See "--Junior
Mortgage Loans."

     In addition,  a Prospectus  Supplement  may specify that the  Loan-to-Value
Ratios for the  Mortgage  Loans in the related  Trust will be in excess of 100%.
The related Mortgaged Properties,  therefore, will be highly unlikely to provide
adequate  security  for such  Mortgage  Loans.  To the extent  specified in such
Prospectus  Supplement,  the  assessment of the credit history of a borrower and
such borrower's capacity to make payments on the related Mortgage Loan will have
been the primary  considerations  in underwriting the Mortgage Loans included in
such Trust.  The evaluation of the adequacy of the  Loan-to-Value  Ratio,  if so
specified  in the  related  Prospectus  Supplement,  will have been  given  less
consideration,  and in certain  cases no  consideration,  in  underwriting  such
Mortgage Loans.

JUNIOR MORTGAGE  LOANS--RISK THAT THERE WILL BE REDUCED OR NO PROCEEDS AVAILABLE
TO HOLDERS OF JUNIOR LIEN MORTGAGE LOANS

     Certain  of the  Mortgage  Loans may be  secured  by  junior  liens and the
related first and other senior liens, if any (collectively,  the "senior lien"),
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 lien
to satisfy fully both the senior lien and the Mortgage Loan. In the event that a
holder of the 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
lien.  The claims of the holder of the senior lien 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
lien.  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 lien or purchase the  Mortgaged  Property  subject to the senior lien. In
the event that such proceeds  from a foreclosure  or similar sale of the related
Mortgaged Property were insufficient to satisfy both loans in the aggregate, the
Trust Fund, as the holder of the junior lien, and,  accordingly,  holders of the
Certificates,  would bear the risk of delay in distributions  while a deficiency
judgment  against the  borrower  was being  obtained and the risk of loss if the
deficiency judgment were not realized upon.  Moreover,  deficiency judgments may
not be available in certain  jurisdictions.  In addition, a junior mortgagee may
not foreclose on the property  securing a junior  mortgage  unless it forecloses
subject to the senior  mortgage.  See  "Certain  Legal  Aspects of the  Mortgage
Loans--Junior Mortgages."

CREDIT SUPPORT LIMITATIONS--RISK THAT CREDIT SUPPORT WILL NOT COVER ALL LOSSES

     The Prospectus  Supplement for a series of  Certificates  will describe any
Credit Support in the related Trust Fund,  which may include  letters of credit,
insurance policies,  guarantees, reserve funds or other types of credit support,
or combinations thereof. Use of Credit Support will be subject to the conditions
and  limitations  described  herein and in the  related  Prospectus  Supplement.
Moreover,  such Credit Support may not cover all potential  losses or risks; for
example,  Credit  Support may or may not cover fraud or negligence by a mortgage
loan or other parties.

     A series of  Securities  may  include  one or more  classes of  Subordinate
Securities (which may include Offered Securities), if so provided in the related
Prospectus Supplement.  Although subordination is intended to reduce the risk to
holders of Senior Securities of delinquent distributions or ultimate losses, the
amount  of  subordination   will  be  limited  and  may  decline  under  certain
circumstances.  In  addition,  if  principal  payments on one or more classes of
Securities  of a series are made in a specified  order of  priority,  any limits
with respect to the aggregate  amount of claims under any related Credit Support
may  be  exhausted  before  the  principal  of the  lower  priority  classes  of
Securities  of  such  series  has  been  repaid.  As a  result,  the  impact  of
significant  losses and  shortfalls on the Assets may fall  primarily upon those
classes of Securities having a lower priority of payment. Moreover, if a form of
Credit  Support  covers  more than one series of  Securities  (each,  a "Covered
Trust"), holders of Securities evidencing an interest in a Covered Trust will be
subject to the risk that such Credit  Support will be exhausted by the claims of
other Covered Trusts.

     The amount of any applicable Credit Support  supporting one or more classes
of Offered  Securities,  including the  subordination  of one or more classes of
Securities,  will be  determined  on the basis of criteria  established  by each
Rating  Agency  rating such classes of  Securities  based on an assumed level of
defaults,  delinquencies,  other losses or other factors. There can, however, be
no assurance that the loss experience on the related Assets will not exceed such
assumed levels.

     Regardless  of the form of  credit  enhancement  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.  The Master  Servicer will
generally be permitted to reduce,  terminate or  substitute  all or a portion of
the credit  enhancement for any series of Securities,  if the applicable  Rating
Agency  indicates  that the  then-current  rating  thereof will not be adversely
affected. The rating 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 Assets  substantially  in excess of the levels
contemplated  by such Rating Agency at the time of its initial rating  analysis.
None of the Depositor,  the Master Servicer or any of their affiliates will have
any  obligation to replace or supplement any Credit Support or to take any other
action to maintain any rating of any series of Securities.

     See "--Limited  Nature of Ratings,"  "Description  of the  Securities"  and
"Description of Credit Support."

SUBORDINATION OF THE SUBORDINATE SECURITIES; EFFECT OF LOSSES ON THE SUBORDINATE
SECURITIES

     The rights of Subordinate Securityholders to receive distributions to which
they would  otherwise be entitled with respect to the Assets will be subordinate
to the rights of the Master  Servicer (to the extent that the Master Servicer is
paid its servicing fee,  including any unpaid servicing fees with respect to one
or more prior Due Periods, and is reimbursed for certain  unreimbursed  advances
and unreimbursed  liquidation  expenses) and the Senior  Securityholders  to the
extent  described  in the  related  Prospectus  Supplement.  As a result  of the
foregoing,  investors must be prepared to bear the risk that they may be subject
to delays in  payment  and may not  recover  their  initial  investments  in the
Subordinate  Securities.   See  "Description  of  the  Securities--General"  and
"--Allocation of Losses and Shortfalls."

     The yields on the Subordinate  Securities may be extremely sensitive to the
loss  experience of the Assets and the timing of any such losses.  If the actual
rate and amount of losses  experienced  by the Assets exceed the rate and amount
of such losses assumed by an investor, the yields to maturity on the Subordinate
Securities may be lower than anticipated.

BALLOON PAYMENTS--RISK THAT OBLIGOR WILL NOT BE ABLE TO MAKE BALLOON PAYMENT

     Certain of the  Mortgage  Loans (the  "Balloon  Mortgage  Loans") as of the
Cut-off Date may not be fully amortizing over their terms to maturity and, thus,
will require  substantial  principal payments (i.e.,  balloon payments) at their
stated  maturity.  Mortgage Loans with balloon payments involve a greater degree
of risk because the ability of a mortgagor to make a balloon  payment  typically
will depend upon its ability  either to timely  refinance  the loan or to timely
sell the related  Mortgaged  Property.  The ability of a mortgagor to accomplish
either of these goals will be affected  by a number of  factors,  including  the
level of available  mortgage  interest rates at the time of sale or refinancing,
the  mortgagor's  equity  in  the  related  Mortgaged  Property,  the  financial
condition  of the  mortgagor,  the value of the  Mortgaged  Property,  tax laws,
prevailing general economic conditions and the availability of credit for single
family or multifamily real properties generally.

OPTIONAL TERMINATION OF A TRUST  FUND--POSSIBILITY,  IF PROSPECTUS SUPPLEMENT SO
PROVIDES,  THAT AMOUNT RECEIVED MAY BE LESS THAN  OUTSTANDING  PRINCIPAL  AMOUNT
PLUS ACCRUED INTEREST

     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  therein.  If so provided in the
related Prospectus  Supplement,  upon the reduction of the Security Balance of a
specified  class or classes of Securities  to a specified  percentage or amount,
the party specified  therein will solicit bids for the purchase of all assets of
the Trust Fund,  or of a sufficient  portion of such assets to retire such class
or classes or purchase such class or classes at a price set forth in the related
Prospectus  Supplement,  in each case, under the circumstances and in the manner
set forth therein.

     In either such case, if the related Prospectus Supplement so provides,  the
proceeds  available for  distribution  to  Securityholders  may be less than the
outstanding principal balance of their Securities plus accrued interest thereon,
in which event such Securityholders could incur a loss on their investment.

CERTAIN 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   in   "Material   Federal   Income   Tax
Consequences--REMICs."  Accordingly,  under  certain  circumstances,  holders of
Offered Securities 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.  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 the REMIC Residual Certificate may be significantly less than that of a
corporate bond or stripped instrument having similar cash flow  characteristics.
Additionally,  prospective  purchasers of a REMIC Residual Certificate should be
aware that recently issued  temporary  regulations  provide  restrictions on the
ability to mark-to-market certain "negative value" REMIC residual interests. See
"Material Federal Income Tax Consequences--REMICs."

LIMITED NATURE OF RATINGS

     Any  rating  assigned  by a Rating  Agency  to a class of  Securities  will
reflect such Rating Agency's assessment solely of the likelihood that holders of
Securities of such class will receive payments to which such Securityholders are
entitled  under the  related  Agreement.  Such  rating  will not  constitute  an
assessment of the likelihood that principal prepayments  (including those caused
by defaults) on the related  Mortgage  Assets will be made,  the degree to which
the rate of such  prepayments  might differ from that originally  anticipated or
the likelihood of early optional  termination of the series of Securities.  Such
rating will not address the possibility that prepayment at higher or lower rates
than  anticipated  by an investor may cause such  investor to experience a lower
than  anticipated  yield  or  that  an  investor  purchasing  a  Security  at  a
significant  premium might fail to recoup its initial  investment  under certain
prepayment  scenarios.  Each Prospectus  Supplement will identify any payment to
which holders of Offered  Securities of the related  series are entitled that is
not covered by the applicable rating. See "Rating."

BOOK-ENTRY REGISTRATION

     If so provided in the  Prospectus  Supplement,  one or more  classes of the
Securities will be initially represented by one or more certificates  registered
in the name of Cede,  the nominee  for DTC,  and will not be  registered  in the
names of the  Securityholders  or their  nominees.  Because of this,  unless and
until Definitive  Securities are issued,  Securityholders will not be recognized
by the Trustee as  "Securityholders"  (as that term is to be used in the related
Agreement). Hence, until such time, Securityholders will be able to exercise the
rights of  Securityholders  only  indirectly  through DTC and its  participating
organizations.  See "Description of the Securities--Book-Entry  Registration and
Definitive Securities.

                         DESCRIPTION OF THE TRUST FUNDS

ASSETS

     The primary  assets of each Trust Fund (the "Assets") will include (i) one-
to five-family mortgage loans (or certain balances thereof)  (collectively,  the
"Mortgage  Loans"),  including  without  limitation,  Home Equity Loans and Home
Improvement Contracts,  (ii) pass-through  certificates or other mortgage-backed
securities (such as debt obligations or participation interests or certificates)
evidencing  interests  in or  secured  by one or more  Mortgage  Loans  or other
similar  participations,  certificates  or  securities  ("MBS") or (iii)  direct
obligations of the United States,  agencies  thereof or agencies created thereby
which are (a) interest-bearing securities, (b) non-interest-bearing  securities,
(c) originally  interest-bearing  securities from which coupons representing the
right  to  payment  of  interest  have  been  removed,  or (d)  interest-bearing
securities  from which the right to payment of  principal  has been removed (the
"Government Securities").  As used herein, "Mortgage Loans" refers to both whole
Mortgage Loans (or certain balances  thereof) and Mortgage Loans underlying MBS.
Mortgage  Loans that secure,  or interests  in which are  evidenced  by, MBS are
herein sometimes referred to as "Underlying  Mortgage Loans." Mortgage Loans (or
certain balances  thereof) that are not Underlying  Mortgage Loans are sometimes
referred  to  as  "Whole  Loans."  Any   pass-through   certificates   or  other
asset-backed  certificates in which an MBS evidences an interest or which secure
an MBS are  sometimes  referred  to herein also as MBS or as  "Underlying  MBS."
Mortgage  Loans and MBS are sometimes  referred to herein as "Mortgage  Assets."
The Mortgage  Assets will not be guaranteed or insured by Merrill Lynch Mortgage
Investors,  Inc. (the "Depositor") or any of its affiliates or, unless otherwise
provided  in  the  Prospectus   Supplement,   by  any  governmental   agency  or
instrumentality  or by any other  person.  Each  Asset will be  selected  by the
Depositor  for  inclusion  in a Trust Fund from among  those  purchased,  either
directly or indirectly,  from a prior holder thereof (an "Asset Seller"),  which
may be an affiliate of the Depositor  and,  with respect to Assets,  which prior
holder may or may not be the  originator  of such Mortgage Loan or the issuer of
such MBS.

     Unless  otherwise  specified  in the  related  Prospectus  Supplement,  the
Securities will be entitled to payment only from the assets of the related Trust
Fund and will not be  entitled to payments in respect of the assets of any other
trust fund established by the Depositor.  If specified in the related Prospectus
Supplement, the assets of a Trust Fund will consist of certificates representing
beneficial  ownership  interests in, or indebtedness of, another trust fund that
contains the Assets.

MORTGAGE LOANS

     General

     Unless  otherwise  specified  in the related  Prospectus  Supplement,  each
Mortgage Loan will be secured by (i) a lien on a Mortgaged  Property  consisting
of a one- to five-family  residential  property (a "Single Family  Property" and
the related  Mortgage Loan a "Single Family  Mortgage  Loan") or (ii) a security
interests  in  shares  issued  by  private  cooperative   housing   corporations
("Cooperatives").  If so  specified  in the  related  Prospectus  Supplement,  a
Mortgaged Property may include some commercial use. Mortgaged Properties will be
located, unless otherwise specified in the related Prospectus Supplement, in any
one of the fifty states,  the District of Columbia,  the  Commonwealth of Puerto
Rico or any U.S.  possession.  To the extent specified in the related Prospectus
Supplement,  the Mortgage Loans will be secured by first and/or junior mortgages
or deeds of trust or other  similar  security  instruments  creating  a first or
junior  lien  on  Mortgaged  Property.  The  Mortgaged  Properties  may  include
apartments  owned by  Cooperatives  and leasehold  interests in properties,  the
title to which is held by third party lessors. Unless otherwise specified in the
Prospectus  Supplement,  the term of any such leasehold shall exceed the term of
the related  mortgage note by at least five years.  Each Mortgage Loan will have
been  originated by a person (the  "Originator")  other than the Depositor.  The
related Prospectus Supplement will indicate if any Originator is an affiliate of
the  Depositor.  The Mortgage  Loans will be evidenced by promissory  notes (the
"Mortgage  Notes")  secured  by  mortgages,  deeds of  trust  or other  security
instruments (the "Mortgages")  creating a lien on the Mortgaged  Properties.  No
more than 20% of the Mortgage Loans (by principal  balance) in a Trust Fund will
be, as of the  related  Cut-off  Date,  30 days or more past their  most  recent
contractually scheduled payment date.

     Loan-to-Value Ratio

     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 the  principal  balance of any senior  mortgage  loan to the
Value of the related Mortgaged  Property.  The "Value" of a Mortgaged  Property,
other than with respect to Refinance  Loans,  is generally 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. Unless otherwise set forth in
the related Prospectus Supplement,  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.  The  Value of a
Mortgaged  Property as of the date of initial  issuance of the related series of
Certificates  may be less than the value at origination  and will fluctuate from
time to time  based upon  changes in  economic  conditions  and the real  estate
market.

     Mortgage Loan Information in Prospectus Supplements

     Each  Prospectus  Supplement  will  contain  information,  as of the  dates
specified in such  Prospectus  Supplement and to the extent then  applicable and
specifically  known  to the  Depositor,  with  respect  to the  Mortgage  Loans,
including  (i) the  aggregate  outstanding  principal  balance and the  largest,
smallest and average  outstanding  principal balance of the Mortgage Loans as of
the  applicable  Cut-off Date,  (ii) the type of property  securing the Mortgage
Loans,  (iii) the weighted  average (by  principal  balance) of the original and
remaining terms to maturity of the Mortgage Loans,  (iv) the earliest and latest
origination  date and maturity date of the Mortgage Loans,  (v) the range of the
Loan-to-Value  Ratios at  origination of the Mortgage  Loans,  (vi) the Mortgage
Rates or range of Mortgage Rates and the weighted average Mortgage Rate borne by
the  Mortgage  Loans,  (vii) the state or states in which most of the  Mortgaged
Properties  are  located,  (viii)  information  with  respect to the  prepayment
provisions,  if any, of the Mortgage Loans,  (ix) with respect to Mortgage Loans
with adjustable  Mortgage Rates ("ARM Loans"),  the index,  the frequency of the
adjustment  dates,  the range of  margins  added to the index,  and the  maximum
Mortgage Rate or monthly payment variation at the time of any adjustment thereof
and over the life of the ARM Loan  and (x)  information  regarding  the  payment
characteristics  of the Mortgage Loans,  including  without  limitation  balloon
payment and other amortization  provisions.  If specific information  respecting
the  Mortgage  Loans 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 as part
of a Current  Report on Form 8-K with the  Securities  and  Exchange  Commission
within fifteen days after such initial issuance.

     The related  Prospectus  Supplement may specify  whether the Mortgage Loans
include (i) closed-end  and/or  revolving home equity loans or certain  balances
thereof ("Home Equity Loans"), which may be secured by Mortgages that are junior
to other liens on the related  Mortgaged  Property and/or (ii) home  improvement
installment   sales   contracts  or  installment   loan  agreements  (the  "Home
Improvement  Contracts") originated by a home improvement contractor and secured
by a Mortgage on the related Mortgaged Property that is junior to other liens on
the Mortgaged Property.  Except as otherwise described in the related Prospectus
Supplement,  the home improvements purchased with the Home Improvement Contracts
will generally be replacement  windows,  house siding,  roofs,  swimming  pools,
satellite  dishes,  kitchen  and  bathroom  remodeling  goods and solar  heating
panels.  The  related  Prospectus  Supplement  will  specify  whether  the  Home
Improvement  Contracts  are  partially  insured  under  Title I of the  National
Housing Act and, if so, the limitations on such insurance.

     If specified in the related Prospectus  Supplement,  new draws by borrowers
under the revolving Home Equity Loans will,  during a specified  period of time,
automatically  become  part of the  Trust  Fund for a series.  As a result,  the
aggregate  balance of the revolving Home Equity Loans will fluctuate from day to
day as new  draws by  borrowers  are  added  to the  Trust  Fund  and  principal
collections  are applied to purchase  such  balances.  Such amounts will usually
differ  each day,  as more  specifically  described  in the  related  Prospectus
Supplement.

     If specified in the related Prospectus  Supplement,  principal  collections
received on the Mortgage  Loans may be applied to purchase  additional  Mortgage
Loans which will become part of the Trust Fund for a series.  Such additions may
be made to the extent that such  additions  could be made in  connection  with a
Trust Fund with  respect to which a REMIC  election  has been made.  The related
Prospectus  Supplement will set forth the  characteristics  that such additional
Mortgage Loans will be required to meet. Such  characteristics will be specified
in terms of the categories described in the second preceding paragraph.

     Payment Provisions of the Mortgage Loans

     Unless otherwise specified in the related Prospectus Supplement, all of the
Mortgage Loans will (i) have individual principal balances at origination of not
less than  $25,000,  (ii) have  original  terms to  maturity of not more than 40
years and (iii)  provide for  payments of  principal,  interest or both,  on due
dates that occur monthly,  quarterly or  semi-annually or at such other interval
as is specified in the related  Prospectus  Supplement.  Each  Mortgage Loan may
provide for no accrual of  interest  or for  accrual of  interest  thereon at an
interest  rate (a  "Mortgage  Rate") that is fixed over its term or that adjusts
from  time to  time,  or that may be  converted  from an  adjustable  to a fixed
Mortgage  Rate or a different  adjustable  Mortgage  Rate, or from a fixed to an
adjustable  Mortgage  Rate,  from time to time  pursuant  to an  election  or as
otherwise  specified on the related  Mortgage Note, in each case as described in
the related Prospectus Supplement.  Each Mortgage Loan may provide for scheduled
payments to maturity  or payments  that adjust from time to time to  accommodate
changes in the Mortgage Rate or to reflect the  occurrence of certain  events or
that adjust on the basis of other  methodologies,  and may provide for  negative
amortization  or  accelerated  amortization,  in each case as  described  in the
related  Prospectus  Supplement.  Each Mortgage Loan may be fully  amortizing or
require a balloon  payment  due on its  stated  maturity  date,  in each case as
described in the related Prospectus Supplement.

MBS

     Any  MBS  will  have  been  issued  pursuant  to a  pooling  and  servicing
agreement, a participation agreement, a trust agreement, an indenture or similar
agreement (an "MBS Agreement"). A seller (the "MBS Issuer") and/or servicer (the
"MBS  Servicer") of the underlying  Mortgage Loans (or Underlying MBS) will have
entered  into the MBS  Agreement  with a trustee  or a  custodian  under the MBS
Agreement  (the "MBS  Trustee"),  if any, or with the original  purchaser of the
interest in the underlying Mortgage Loans or MBS evidenced by the MBS.

     Distributions of any principal or interest, as applicable,  will be made on
MBS on the dates specified in the related Prospectus Supplement.  The MBS may be
issued in one or more  classes  with  characteristics  similar to the classes of
Securities described in this Prospectus. Any principal or interest distributions
will be made on the MBS by the MBS Trustee or the MBS  Servicer.  The MBS Issuer
or the MBS  Servicer  or another  person  specified  in the  related  Prospectus
Supplement  may have the right or obligation to repurchase or substitute  assets
underlying the MBS after a certain date or under other  circumstances  specified
in the related Prospectus Supplement.

     Enhancement in the form of reserve funds,  subordination  or other forms of
credit support similar to that described for the Securities  under  "Description
of  Credit  Support"  may be  provided  with  respect  to  the  MBS.  The  type,
characteristics and amount of such credit support, if any, will be a function of
certain  characteristics  of the  Underlying  Mortgage  Loans or Underlying  MBS
evidenced by or securing such MBS and other factors and generally will have been
established for the MBS on the basis of requirements of either any Rating Agency
that may have assigned a rating to the MBS or the initial purchasers of the MBS.

     The Prospectus  Supplement for a series of Securities  evidencing interests
in Mortgage Assets that include MBS will specify, to the extent available to the
Depositor,  (i) the  aggregate  approximate  initial and  outstanding  principal
amount or notional amount, as applicable,  and type of the MBS to be included in
the Trust Fund,  (ii) the original and remaining term to stated  maturity of the
MBS,  if  applicable,  (iii)  whether  such  MBS is  entitled  only to  interest
payments,  only to principal  payments or to both, (iv) the pass-through or bond
rate  of the  MBS or  formula  for  determining  such  rates,  if  any,  (v) the
applicable  payment provisions for the MBS,  including,  but not limited to, any
priorities,  payment schedules and subordination  features, (vi) the MBS Issuer,
MBS Servicer and MBS Trustee,  as applicable,  (vii) certain  characteristics of
the credit  support,  if any, such as  subordination,  reserve funds,  insurance
policies,  letters of credit or  guarantees  relating to the related  Underlying
Mortgage Loans,  the Underlying MBS or directly to such MBS, (viii) the terms on
which the related  Underlying  Mortgage  Loans or Underlying MBS for such MBS or
the MBS may, or are required to, be purchased prior to their maturity,  (ix) the
terms on which Mortgage  Loans or Underlying  MBS may be  substituted  for those
originally  underlying  the MBS, (x) the  servicing  fees payable  under the MBS
Agreement,  (xi) the type of information  in respect of the Underlying  Mortgage
Loans described under "--Mortgage Loans--Mortgage Loan Information in Prospectus
Supplements" above, and the type of information in respect of the Underlying MBS
described  in  this  paragraph,  (xii)  the  characteristics  of any  cash  flow
agreements  that are included as part of the trust fund  evidenced or secured by
the MBS and (xiii)  whether the MBS is in  certificated  form or held  through a
depository  such as The  Depository  Trust  Company  or the  Participants  Trust
Company.

     Each MBS will be  either  (i) a  security  exempted  from the  registration
requirements  of the  Securities  Act, (ii) a security that has been  previously
registered  under the  Securities  Act or (iii) a security  that is eligible for
sale under Rule 144(k) under the Securities Act. In the case of clauses (ii) and
(iii), such security will be acquired in a secondary market transaction not from
the issuer thereof or an affiliate of such issuer.

GOVERNMENT SECURITIES

     The Prospectus  Supplement for a series of Securities  evidencing interests
in Assets of a Trust Fund that include  Government  Securities will specify,  to
the extent  available,  (i) the aggregate  approximate  initial and  outstanding
principal  amounts  or  notional  amounts,  as  applicable,  and  types  of  the
Government  Securities  to be included in the Trust Fund,  (ii) the original and
remaining terms to stated maturity of the Government  Securities,  (iii) whether
such  Government  Securities  are entitled  only to interest  payments,  only to
principal  payments  or to both,  (iv)  the  interest  rates  of the  Government
Securities or the formula to determine  such rates,  if any, (v) the  applicable
payment  provisions  for the Government  Securities and (vi) to what extent,  if
any, the obligation  evidenced thereby is backed by the full faith and credit of
the United States.

PRE-FUNDING ACCOUNT

     To the extent  provided in a Prospectus  Supplement,  the Depositor will be
obligated (subject only to the availability  thereof) to sell at a predetermined
price, and the Trust Fund for the related series of Securities will be obligated
to purchase (subject to the satisfaction of certain conditions  described in the
applicable Agreement),  additional Assets (the "Subsequent Assets") from time to
time (as  frequently  as daily)  within  the number of months  specified  in the
related  Prospectus  Supplement  after the issuance of such series of Securities
having an  aggregate  principal  balance  approximately  equal to the  amount on
deposit in the Pre-Funding Account (the "Pre-Funded  Amount") for such series on
date of such issuance.

ACCOUNTS

     Each  Trust  Fund  will  include  one  or  more  accounts  established  and
maintained  on behalf of the  Securityholders  into  which the person or persons
designated in the related  Prospectus  Supplement  will, to the extent described
herein and in such  Prospectus  Supplement  deposit all payments and collections
received or advanced  with  respect to the Assets and other  assets in the Trust
Fund. Such an account may be maintained as an interest bearing or a non-interest
bearing  account,  and funds held  therein  may be held as cash or  invested  in
certain short-term,  investment grade obligations,  in each case as described in
the related Prospectus Supplement. See "Description of the Agreement--Collection
Account and Related Accounts."

CREDIT SUPPORT

     If so  provided  in the  related  Prospectus  Supplement,  partial  or full
protection  against  certain  defaults  and losses on the Assets in the  related
Trust Fund may be provided to one or more classes of  Securities  in the related
series in the form of  subordination  of one or more other classes of Securities
in such series  and/or by one or more other types of credit  support,  such as a
letter of credit,  insurance  policy,  guarantee,  reserve fund or other type of
credit support consistent with the foregoing, or a combination thereof (any such
coverage with respect to the Securities of any series,  "Credit  Support").  The
amount and types of coverage,  the  identification  of the entity  providing the
coverage (if  applicable) and related  information  with respect to each type of
Credit  Support,  if any, will be described in the  Prospectus  Supplement for a
series  of  Securities.  See  "Risk  Factors--Credit  Support  Limitations"  and
"Description of Credit Support."

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 one or more of the  following
agreements:  interest  rate  exchange  agreements,  interest  rate  cap or floor
agreements, currency exchange agreements, other swaps and derivative instruments
or other  agreements  consistent with the foregoing.  The principal terms of any
such agreement (any such agreement, a "Cash Flow Agreement"), including, without
limitation,  provisions  relating to the  timing,  manner and amount of payments
thereunder and provisions relating to the termination thereof, will be described
in the Prospectus  Supplement for the related series.  In addition,  the related
Prospectus  Supplement  will  provide  certain  information  with respect to the
obligor under any such Cash Flow Agreement.

                                 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 Assets,  or the  payment of the
financing incurred in such purchase, and to pay for certain expenses incurred in
connection  with such purchase of Assets and sale of  Securities.  The Depositor
expects to sell 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 Assets acquired by the Depositor,  prevailing interest rates, availability of
funds and general market conditions.

                              YIELD CONSIDERATIONS

GENERAL

     The yield on any  Offered  Security  will  depend on the price  paid by the
Securityholder,  the  Pass-Through  Rate or interest rate of the  Security,  the
receipt and timing of receipt of  distributions on the Security and the weighted
average  life of the Assets in the related  Trust Fund (which may be affected by
prepayments, defaults, liquidations or repurchases). See "Risk Factors."

PASS-THROUGH RATE AND INTEREST RATE

     Securities  of any  class  within a  series  may have  fixed,  variable  or
adjustable  Pass-Through  Rates or interest rates, which may or may not be based
upon the  interest  rates  borne by the Assets in the related  Trust  Fund.  The
Prospectus  Supplement with respect to any series of Securities will specify the
Pass-Through  Rate or interest rate for each class of such Securities or, in the
case of a variable or adjustable  Pass-Through Rate or interest rate, the method
of determining the  Pass-Through  Rate or interest rate; the effect,  if any, of
the prepayment of any Asset on the Pass-Through  Rate or interest rate of one or
more classes of  Securities;  and whether the  distributions  of interest on the
Securities  of any  class  will  be  dependent,  in  whole  or in  part,  on the
performance of any obligor under a Cash Flow Agreement.

     If so specified in the related Prospectus  Supplement,  the effective yield
to maturity to each holder of  Securities  entitled to payments of interest will
be below that otherwise produced by the applicable Pass-Through Rate or interest
rate and purchase price of such Security  because,  while interest may accrue on
each Asset during a certain  period,  the  distribution of such interest will be
made on a day which may be several days, weeks or months following the period of
accrual.

TIMING OF PAYMENT OF INTEREST

     Each  payment of interest on the  Securities  (or  addition to the Security
Balance of a class of Accrual  Securities) on a  Distribution  Date will include
interest accrued during the Interest Accrual Period for such Distribution  Date.
As  indicated  above  under  "--Pass-Through  Rate and  Interest  Rate,"  if the
Interest  Accrual Period ends on a date other than the day before a Distribution
Date  for  the  related  series,  the  yield  realized  by the  holders  of such
Securities may be lower than the yield that would result if the Interest Accrual
Period ended on such day before the Distribution Date.

PAYMENTS OF PRINCIPAL; PREPAYMENTS

     The yield to  maturity  on the  Securities  will be affected by the rate of
principal  payments on the Assets (including  principal  prepayments on Mortgage
Loans resulting from both voluntary prepayments by the borrowers and involuntary
liquidations).  The rate at which  principal  prepayments  occur on the Mortgage
Loans will be affected by a variety of factors,  including,  without limitation,
the terms of the Mortgage Loans,  the level of prevailing  interest  rates,  the
availability  of mortgage  credit and economic,  demographic,  geographic,  tax,
legal and other factors. In general,  however, if prevailing interest rates fall
significantly  below the Mortgage  Rates on the  Mortgage  Loans  comprising  or
underlying the Assets in a particular Trust Fund, such Mortgage Loans are likely
to be the  subject of higher  principal  prepayments  than if  prevailing  rates
remain at or above the rates borne by such Mortgage  Loans.  In this regard,  it
should be noted that certain Assets may consist of Mortgage Loans with different
Mortgage  Rates and the stated  pass-through  or  pay-through  interest  rate of
certain MBS may be a number of percentage points higher or lower than certain of
the Underlying  Mortgage Loans. The rate of principal payments on some or all of
the classes of Securities  of a series will  correspond to the rate of principal
payments  on the  Assets  in the  related  Trust  Fund.  Mortgage  Loans  with a
prepayment  premium  provision,  to the extent  enforceable,  generally would be
expected to  experience a lower rate of  principal  prepayments  than  otherwise
identical  Mortgage  Loans  without  such  provisions  or with lower  Prepayment
Premiums.

     If the  purchaser  of a  Security  offered  at a  discount  calculates  its
anticipated  yield to  maturity  based on an assumed  rate of  distributions  of
principal  that is faster than that  actually  experienced  on the  Assets,  the
actual yield to maturity will be lower than that so calculated.  Conversely,  if
the  purchaser of a Security  offered at a premium  calculates  its  anticipated
yield to maturity based on an assumed rate of distributions of principal that is
slower  than that  actually  experienced  on the  Assets,  the  actual  yield to
maturity will be lower than that so  calculated.  In either case, if so provided
in the Prospectus Supplement for a series of Securities,  the effect on yield on
one or more  classes of the  Securities  of such  series of  prepayments  of the
Assets  in the  related  Trust  Fund  may be  mitigated  or  exacerbated  by any
provisions  for  sequential  or  selective  distribution  of  principal  to such
classes.

     Unless otherwise  specified in the related  Prospectus  Supplement,  when a
full  prepayment is made on a Mortgage Loan, the obligor is charged  interest on
the  principal  amount of the Mortgage Loan so prepaid for the number of days in
the month actually  elapsed up to the date of the prepayment.  Unless  otherwise
specified in the related  Prospectus  Supplement,  the effect of  prepayments in
full will be to reduce the amount of  interest  paid in the  following  month to
holders of Securities  entitled to payments of interest  because interest on the
principal  amount of any Mortgage  Loan so prepaid will be paid only to the date
of prepayment  rather than for a full month.  Unless otherwise  specified in the
related Prospectus  Supplement,  a partial prepayment of principal is applied so
as to reduce the outstanding  principal  balance of the related Mortgage Loan as
of the Due Date in the month in which such partial prepayment is received.

     The timing of changes in the rate of  principal  payments on the Assets may
significantly affect an investor's actual yield to maturity, even if the average
rate of distributions of principal is consistent with an investor's expectation.
In general,  the earlier a principal  payment is received on the Mortgage Assets
and distributed on a Security,  the greater the effect on such investor's  yield
to maturity.  The effect on an investor's yield of principal  payments occurring
at a rate higher (or lower) than the rate  anticipated by the investor  during a
given period may not be offset by a subsequent  like  decrease (or  increase) in
the rate of principal payments.

     The  Securityholder  will bear the risk of being able to reinvest principal
received in respect of a Security at a yield at least equal to the yield on such
Security.

PREPAYMENTS--MATURITY AND WEIGHTED AVERAGE LIFE

     The rates at which  principal  payments are received on the Assets included
in or  comprising a Trust Fund and the rate at which  payments are made from any
Credit  Support or Cash Flow  Agreement for the related series of Securities may
affect the ultimate maturity and the weighted average life of each class of such
series. Prepayments on the Mortgage Loans comprising or underlying the Assets in
a particular Trust Fund will generally accelerate the rate at which principal is
paid on some or all of the classes of the Securities of the related series.

     If so provided in the Prospectus Supplement for a series of Securities, one
or more classes of  Securities  may have a final  scheduled  Distribution  Date,
which is the date on or prior to which the Security Balance thereof is scheduled
to be reduced to zero, calculated on the basis of the assumptions  applicable to
such series set forth therein.

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

     In addition, the weighted average life of the Securities may be affected by
the varying maturities of the Mortgage Loans comprising or underlying the Assets
in a Trust Fund. If any Mortgage Loans  comprising or underlying the Assets in a
particular  Trust Fund have actual terms to maturity  less than those assumed in
calculating final scheduled  Distribution Dates for the classes of Securities of
the related  series,  one or more classes of such  Securities  may be fully paid
prior  to their  respective  final  scheduled  Distribution  Dates,  even in the
absence of  prepayments.  Accordingly,  the prepayment  experience of the Assets
will, to some extent,  be a function of the mix of Mortgage Rates and maturities
of the Mortgage Loans comprising or underlying such Assets.  See "Description of
the Trust Funds."

     Prepayments  on loans are also commonly  measured  relative to a prepayment
standard or model, such as the Constant Prepayment Rate ("CPR") prepayment model
or  the  Standard  Prepayment  Assumption  ("SPA")  prepayment  model,  each  as
described below. CPR represents a constant assumed rate of prepayment each month
relative to the then  outstanding  principal  balance of a pool of loans for the
life of such loans.  SPA  represents  an assumed rate of  prepayment  each month
relative  to the  then  outstanding  principal  balance  of a pool of  loans.  A
prepayment  assumption of 100% of SPA assumes prepayment rates of 0.2% per annum
of the then  outstanding  principal  balance of such loans in the first month of
the life of the loans and an additional 0.2% per annum in each month  thereafter
until the thirtieth  month.  Beginning in the thirtieth  month and in each month
thereafter  during  the  life of the  loans,  100%  of SPA  assumes  a  constant
prepayment rate of 6% per annum each month.

     Neither CPR nor SPA nor any other prepayment  model or assumption  purports
to be a historical  description of prepayment  experience or a prediction of the
anticipated  rate of  prepayment  of any pool of loans,  including  the Mortgage
Loans underlying or comprising the Assets.

     The  Prospectus  Supplement  with respect to each series of Securities  may
contain tables, if applicable, setting forth the projected weighted average life
of each class of Offered  Securities  of such series and the  percentage  of the
initial  Security  Balance  of each such  class  that  would be  outstanding  on
specified  Distribution Dates based on the assumptions stated in such Prospectus
Supplement,  including  assumptions  that  prepayments  on  the  Mortgage  Loans
comprising or underlying the related Assets are made at rates  corresponding  to
various  percentages  of  CPR,  SPA or such  other  standard  specified  in such
Prospectus  Supplement.  Such tables and  assumptions are intended to illustrate
the  sensitivity  of the  weighted  average  life of the  Securities  to various
prepayment  rates and will not be intended to predict or to provide  information
that will enable  investors to predict the actual  weighted  average life of the
Securities.  It is unlikely that prepayment of any Mortgage Loans  comprising or
underlying  the Assets for any series will  conform to any  particular  level of
CPR, SPA or any other rate specified in the related Prospectus Supplement.

OTHER FACTORS AFFECTING WEIGHTED AVERAGE LIFE

     Type of Mortgage Asset

     If so specified in the related Prospectus Supplement,  a number of Mortgage
Loans may have balloon  payments  due at maturity,  and because the ability of a
mortgagor  to make a balloon  payment  typically  will  depend  upon its ability
either to refinance the loan or to sell the related Mortgaged Property, there is
a risk that a number of Mortgage  Loans having  balloon  payments may default at
maturity. In the case of defaults, recovery of proceeds may be delayed by, among
other things,  bankruptcy  of the mortgagor or adverse  conditions in the market
where the property is located. In order to minimize losses on defaulted Mortgage
Loans, the servicer may, to the extent and under the  circumstances set forth in
the related  Prospectus  Supplement,  be permitted to modify Mortgage Loans that
are in  default  or as to which a payment  default is  imminent.  Any  defaulted
balloon  payment or  modification  that extends the maturity of a Mortgage  Loan
will  tend to  extend  the  weighted  average  life of the  Securities,  thereby
lengthening  the period of time  elapsed from the date of issuance of a Security
until it is retired.

     With respect to certain  Mortgage Loans,  including ARM Loans, the Mortgage
Rate at  origination  may be below the rate that  would  result if the index and
margin  relating  thereto  were  applied at  origination.  Under the  applicable
underwriting standards, the mortgagor under each Mortgage Loan generally will be
qualified  on the  basis of the  Mortgage  Rate in effect  at  origination.  The
repayment of any such  Mortgage Loan may thus be dependent on the ability of the
mortgagor  or  obligor to make  larger  level  monthly  payments  following  the
adjustment of the Mortgage  Rate.  In addition,  certain  Mortgage  Loans 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 will be less than the  scheduled  monthly  payments  thereon (the
"Buydown Period").  The periodic increase in the amount paid by the mortgagor of
a Buydown  Mortgage Loan during or at the end of the  applicable  Buydown Period
may  create a greater  financial  burden for the  mortgagor,  who might not have
otherwise  qualified for a mortgage,  and may  accordingly  increase the risk of
default with respect to the related Mortgage Loan.

     The Mortgage  Rates on certain ARM Loans  subject to negative  amortization
generally   adjust  monthly  and  their   amortization   schedules  adjust  less
frequently.  During a period of  rising  interest  rates as well as  immediately
after  origination  (initial  Mortgage Rates are generally lower than the sum of
the applicable  index at  origination  and the related margin over such index at
which  interest  accrues),  the amount of  interest  accruing  on the  principal
balance of such  Mortgage  Loans may exceed the amount of the minimum  scheduled
monthly  payment  thereon.  As a result,  a portion of the  accrued  interest on
negatively  amortizing  Mortgage  Loans  may be added to the  principal  balance
thereof and will bear interest at the applicable  Mortgage Rate. The addition of
any such  deferred  interest to the  principal  balance of any related  class or
classes of Securities  will  lengthen the weighted  average life thereof and may
adversely  affect yield to holders  thereof,  depending  upon the price at which
such Securities were purchased.  In addition,  with respect to certain ARM Loans
subject to negative  amortization,  during a period of declining interest rates,
it might be  expected  that each  minimum  scheduled  monthly  payment on such a
Mortgage  Loan would  exceed  the  amount of  scheduled  principal  and  accrued
interest on the principal balance thereof, and since such excess will be applied
to reduce the principal  balance of the related class or classes of  Securities,
the weighted  average life of such  Securities will be reduced and may adversely
affect  yield  to  holders  thereof,  depending  upon the  price  at which  such
Securities were purchased.

     Defaults

     The rate of  defaults  on the  Mortgage  Loans  will also  affect the rate,
timing and amount of principal  payments on the Assets and thus the yield on the
Securities.  In general,  defaults on mortgage  loans are expected to occur with
greater  frequency in their early years.  The rate of default on Mortgage  Loans
which are refinance or limited  documentation  mortgage  loans,  and on Mortgage
Loans with high  Loan-to-Value  Ratios,  may be higher  than for other  types of
Mortgage Loans.  Furthermore,  the rate and timing of prepayments,  defaults and
liquidations  on the  Mortgage  Loans will be affected  by the general  economic
condition of the region of the country in which the related Mortgage  Properties
are located.  The risk of delinquencies  and loss is greater and prepayments are
less likely in regions where a weak or deteriorating  economy exists,  as may be
evidenced by, among other factors,  increasing  unemployment or falling property
values.

     Foreclosures

     The number of foreclosures or repossessions and the principal amount of the
Mortgage  Loans  comprising  or  underlying  the Assets that are  foreclosed  or
repossessed  in relation to the number and  principal  amount of Mortgage  Loans
that are repaid in accordance with their terms will affect the weighted  average
life of the Mortgage  Loans  comprising or underlying the Assets and that of the
related series of Securities.

     Refinancing

     At the request of a mortgagor,  the Master  Servicer or a Sub-Servicer  may
allow  the  refinancing  of a  Mortgage  Loan in any  Trust  Fund  by  accepting
prepayments  thereon and permitting a new loan secured by a mortgage on the same
property. In the event of such a refinancing, the new loan would not be included
in the related Trust Fund and,  therefore,  such refinancing would have the same
effect as a prepayment in full of the related  Mortgage Loan. A Sub-Servicer  or
the Master  Servicer  may,  from time to time,  implement  programs  designed to
encourage   refinancing.   Such  programs  may  include,   without   limitation,
modifications of existing loans, general or targeted solicitations, the offering
of  pre-approved  applications,  reduced  origination  fees or closing costs, or
other  financial  incentives.  In  addition,  Sub-Servicers  may  encourage  the
refinancing of Mortgage Loans,  including  defaulted  Mortgage Loans, that would
permit  creditworthy  borrowers to assume the  outstanding  indebtedness of such
Mortgage Loans.

     Due-on-Sale Clauses

     Acceleration  of  mortgage  payments  as a result of certain  transfers  of
underlying  Mortgaged Property is another factor affecting prepayment rates that
may not be reflected in the prepayment  standards or models used in the relevant
Prospectus  Supplement.  A number of the Mortgage Loans comprising or underlying
the  Assets  may  include  "due-on-sale"  clauses  that  allow the holder of the
Mortgage Loans to demand payment in full of the remaining  principal  balance of
the Mortgage  Loans upon sale,  transfer or conveyance of the related  Mortgaged
Property.  With respect to any Whole  Loans,  unless  otherwise  provided in the
related  Prospectus  Supplement,  the Master Servicer will generally enforce any
due-on-sale  clause to the extent it has knowledge of the conveyance or proposed
conveyance  of the  underlying  Mortgaged  Property  and it is entitled to do so
under applicable law; provided,  however, that the Master Servicer will not take
any action in relation to the  enforcement of any  due-on-sale  provision  which
would  adversely  affect or jeopardize  coverage under any applicable  insurance
policy. See "Certain Legal Aspects of Mortgage  Loans--Due-on-Sale  Clauses" and
"Description of the Agreements--Due-on-Sale Provisions."

                                  THE DEPOSITOR

     Merrill  Lynch  Mortgage  Investors,  Inc.,  the  Depositor,  is  a  direct
wholly-owned   subsidiary  of  Merrill  Lynch  Mortgage  Capital  Inc.  and  was
incorporated in the State of Delaware on June 13, 1986. The principal  executive
offices of the  Depositor  are  located  at 250 Vesey  Street,  World  Financial
Center,  North Tower,  10th Floor, New York, New York 10218-1310.  Its telephone
number is (212) 449-0357.

     The  Depositor's  principal  business  is to  acquire,  hold and/or sell or
otherwise  dispose  of  cash  flow  assets,   usually  in  connection  with  the
securitization of that asset. The Depositor does not have, nor is it expected in
the future to have, any significant assets.

                          DESCRIPTION OF THE SECURITIES

GENERAL

     The  Certificates of each series  (including any class of Certificates  not
offered hereby) will represent the entire beneficial  ownership  interest in the
Trust Fund created pursuant to the related Agreement.  If a series of Securities
includes Notes, such Notes will represent indebtedness of the related Trust Fund
and will be issued and secured pursuant to an indenture (an  "Indenture").  Each
series of Securities  will consist of one or more classes of Securities that may
(i)  provide for the accrual of  interest  thereon  based on fixed,  variable or
adjustable  rates;  (ii)  be  senior  (collectively,   "Senior  Securities")  or
subordinate  (collectively,  "Subordinate  Securities")  to  one or  more  other
classes of Securities  in respect of certain  distributions  on the  Securities;
(iii) be entitled  to  principal  distributions,  with  disproportionately  low,
nominal  or  no  interest  distributions   (collectively,   "Stripped  Principal
Securities");    (iv)   be   entitled   to    interest    distributions,    with
disproportionately  low,  nominal or no principal  distributions  (collectively,
"Stripped  Interest  Securities");  (v)  provide  for  distributions  of accrued
interest  thereon  commencing  only following the occurrence of certain  events,
such as the retirement of one or more other classes of Securities of such series
(collectively,  "Accrual Securities"); (vi) provide for payments of principal as
described in the related  Prospectus  Supplement,  from all or only a portion of
the Assets in such Trust Fund, to the extent of available funds, in each case as
described  in the  related  Prospectus  Supplement;  and/or  (vii)  provide  for
distributions  based on a combination of two or more components thereof with one
or more of the characteristics  described in this paragraph including a Stripped
Principal Security component and a Stripped Interest Security  component.  If so
specified  in the related  Prospectus  Supplement,  a Trust Fund may include (i)
additional Mortgage Loans (or certain balances thereof) that will be transferred
to the Trust from time to time and/or (ii) in the case of revolving  Home Equity
loans or certain  balances  thereof,  any  additional  balances  advanced to the
borrowers  under the revolving Home Equity loans during certain  periods.  If so
specified in the related  Prospectus  Supplement,  distributions  on one or more
classes  of a  series  of  Securities  may  be  limited  to  collections  from a
designated  portion of the Whole Loans in the related  Mortgage  Pool (each such
portion of Whole Loans, a "Mortgage  Loan Group").  Any such classes may include
classes of Offered Securities.

     Each  class of  Offered  Securities  of a series  will be issued in minimum
denominations  corresponding  to the  Security  Balances or, in case of Stripped
Interest  Securities,  notional amounts or percentage interests specified in the
related  Prospectus  Supplement.  The transfer of any Offered  Securities may be
registered  and such  Securities  may be  exchanged  without  the payment of any
service  charge  payable in  connection  with such  registration  of transfer or
exchange,  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. One
or more  classes  of  Securities  of a series may be issued in  definitive  form
("Definitive  Securities") or in book-entry form ("Book-Entry  Securities"),  as
provided in the related  Prospectus  Supplement.  See "Risk  Factors--Book-Entry
Registration"  and "Description of the  Securities--Book-Entry  Registration and
Definitive  Securities."  Definitive  Securities will be exchangeable  for other
Securities of the same class and series of a like  aggregate  Security  Balance,
notional   amount  or   percentage   interest   but  of   different   authorized
denominations. See "Risk Factors--Limited Liquidity" and "--Limited Assets."

DISTRIBUTIONS

     Distributions 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  from the  Available  Distribution  Amount  for such  series and such
Distribution  Date.  Except as  otherwise  specified  in the related  Prospectus
Supplement,  distributions  (other than the final  distribution) 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 or by
random selection, as described in the related Prospectus Supplement or otherwise
established  by the  related  Trustee.  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 Trustee or other person required to make such
payments 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;  provided,
however,  that the final  distribution in retirement of the Securities  (whether
Definitive  Securities  or  Book-Entry   Securities)  will  be  made  only  upon
presentation  and surrender of the  Securities at the location  specified in the
notice to Securityholders of such final distribution.

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  Collection
     Account as of the corresponding Determination Date, exclusive of:

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

               (b) unless the related Prospectus  Supplement provides otherwise,
          all  prepayments,  together  with  related  payments  of the  interest
          thereon  and  related  Prepayment  Premiums,   Liquidation   Proceeds,
          Insurance   Proceeds  and  other   unscheduled   recoveries   received
          subsequent to the related Due Period, and

               (c)  all  amounts  in the  Collection  Account  that  are  due or
          reimbursable  to the  Depositor,  the  Trustee,  an  Asset  Seller,  a
          Sub-Servicer,  the Master Servicer or any other entity as specified in
          the related  Prospectus  Supplement  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  Collection  Account,
     including any net amounts paid under any Cash Flow Agreements;

          (iii) all  advances  made by a Master  Servicer or any other entity as
     specified  in the  related  Prospectus  Supplement  with  respect  to  such
     Distribution Date;

          (iv)  if  and to the  extent  the  related  Prospectus  Supplement  so
     provides,  amounts  paid  by a  Master  Servicer  or any  other  entity  as
     specified  in the related  Prospectus  Supplement  with respect to interest
     shortfalls resulting from prepayments during the related Prepayment Period;
     and

          (v) unless the related Prospectus  Supplement provides  otherwise,  to
     the  extent  not on deposit  in the  related  Collection  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.

DISTRIBUTIONS OF INTEREST ON THE SECURITIES

     Each  class  of  Securities  (other  than  classes  of  Stripped  Principal
Securities that have no Pass-Through Rate or interest rate) may have a different
Pass-Through  Rate  or  interest  rate,  which  will  be a  fixed,  variable  or
adjustable  rate at which  interest  will  accrue on such  class or a  component
thereof  (the  "Pass-Through  Rate" in the case of  Certificates).  The  related
Prospectus  Supplement will specify the  Pass-Through  Rate or interest rate for
each class or component or, in the case of a variable or adjustable Pass-Through
Rate or interest  rate,  the method for  determining  the  Pass-Through  Rate or
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.

     Distributions of interest in respect of the Securities of any class will be
made on each  Distribution  Date  (other  than any class of Accrual  Securities,
which will be entitled to distributions  of accrued interest  commencing only on
the  Distribution  Date,  or under the  circumstances,  specified in the related
Prospectus  Supplement,  and any class of Stripped Principal Securities that are
not entitled to any  distributions  of interest)  based on the Accrued  Security
Interest for such class and such Distribution  Date,  subject to the sufficiency
of the portion of the Available  Distribution  Amount allocable to such class on
such Distribution Date. Prior to the time interest is distributable on any class
of  Accrual  Securities,  the  amount of  Accrued  Security  Interest  otherwise
distributable  on such class will be added to the  Security  Balance  thereof on
each  Distribution  Date.  With  respect  to each class of  Securities  and each
Distribution Date (other than certain classes of Stripped Interest  Securities),
"Accrued  Security  Interest" will be equal to interest  accrued for a specified
period on the  outstanding  Security  Balance thereof  immediately  prior to the
Distribution Date, at the applicable Pass-Through Rate or interest rate, reduced
as described  below.  Unless  otherwise  provided in the Prospectus  Supplement,
Accrued  Security  Interest on  Stripped  Interest  Securities  will be equal to
interest  accrued  for a specified  period on the  outstanding  notional  amount
thereof   immediately  prior  to  each  Distribution  Date,  at  the  applicable
Pass-Through  Rate or interest rate,  reduced as described  below. The method of
determining  the notional amount for any class of Stripped  Interest  Securities
will be described in the related  Prospectus  Supplement.  Reference to notional
amount is solely for convenience in certain  calculations and does not represent
the right to receive any distributions of principal.  Unless otherwise  provided
in the related Prospectus Supplement,  the Accrued Security Interest on a series
of Securities  will be reduced in the event of prepayment  interest  shortfalls,
which are  shortfalls  in  collections  of interest  for a full  accrual  period
resulting from  prepayments  prior to the due date in such accrual period on the
Mortgage  Loans  comprising or underlying  the Assets in the Trust Fund for such
series. The particular manner in which such shortfalls are to be allocated among
some or all of the classes of Securities of that series will be specified in the
related  Prospectus  Supplement.  The related  Prospectus  Supplement  will also
describe the extent to which the amount of Accrued Certificate  Interest that is
otherwise  distributable  on (or,  in the case of Accrual  Securities,  that may
otherwise be added to the Security Balance of) a class of Offered Securities may
be  reduced  as a result of any other  contingencies,  including  delinquencies,
losses and deferred  interest on or in respect of the Mortgage Loans  comprising
or underlying the Assets in the related Trust Fund. Unless otherwise provided in
the  related  Prospectus  Supplement,  any  reduction  in the  amount of Accrued
Security Interest otherwise  distributable on a class of Securities by reason of
the  allocation  to such  class of a portion  of any  deferred  interest  on the
Mortgage  Loans  comprising or  underlying  the Assets in the related Trust Fund
will result in a corresponding  increase in the Security  Balance of such class.
See "Risk Factors--Average Life of Securities;  Prepayments;  Yields" and "Yield
Considerations."

DISTRIBUTIONS OF PRINCIPAL OF THE SECURITIES

     The  Securities  of each  series,  other than  certain  classes of Stripped
Interest  Securities,  will have a "Security  Balance"  which, at any time, will
equal the then  maximum  amount  that the holder  will be entitled to receive in
respect of principal  out of the future cash flow on the Assets and other assets
included  in the related  Trust  Fund.  The  outstanding  Security  Balance of a
Security  will be reduced to the extent of  distributions  of principal  thereon
from  time  to  time  and,  if and to the  extent  so  provided  in the  related
Prospectus  Supplement,  by the  amount of losses  incurred  in  respect  of the
related Assets,  may be increased in respect of deferred interest on the related
Mortgage Loans to the extent provided in the related Prospectus  Supplement and,
in the  case of  Accrual  Securities  prior  to the  Distribution  Date on which
distributions  of interest are  required to  commence,  will be increased by any
related Accrued  Security  Interest.  Unless  otherwise  provided in the related
Prospectus Supplement,  the initial aggregate Security Balance of all classes of
Securities  of a series  will not be  greater  than  the  outstanding  aggregate
principal  balance of the related Assets as of the applicable  Cut-off Date. The
initial  aggregate  Security  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 in
accordance with the provisions described in such Prospectus Supplement until the
Security  Balance of such  class has been  reduced  to zero.  Stripped  Interest
Securities  with no Security  Balance are not entitled to any  distributions  of
principal.

COMPONENTS

     To the extent specified in the related Prospectus Supplement,  distribution
on a class of Securities  may be based on a combination of two or more different
components  as  described  under   "--General"   above.  To  such  extent,   the
descriptions  set forth under  "--Distributions  of Interests on the Securities"
and  "--Distributions  of  Principal  of the  Securities"  above also  relate to
components  of such a class  of  Securities.  In such  case,  reference  in such
sections to Security Balance and Pass-Through Rate or interest rate refer to the
principal  balance,  if any, of any such component and the Pass-Through  Rate or
interest rate, if any, on any such component, respectively.

ALLOCATION OF LOSSES AND SHORTFALLS

     If so  provided in the  Prospectus  Supplement  for a series of  Securities
consisting of one or more classes of Subordinate Securities, on any Distribution
Date in respect of which losses or shortfalls in  collections on the Assets have
been incurred,  the amount of such losses or shortfalls will be borne first by a
class of  Subordinate  Securities  in the priority and manner and subject to the
limitations specified in such Prospectus Supplement.  See "Description of Credit
Support" for a description of the types of protection  that may be included in a
Trust Fund against losses and shortfalls on Assets comprising such Trust Fund.

ADVANCES IN RESPECT OF DELINQUENCIES

     With respect to any series of Securities  evidencing an interest in a Trust
Fund, unless otherwise provided in the related Prospectus Supplement, the Master
Servicer or another  entity  described  therein  will be required as part of its
servicing  responsibilities  to advance on or before each  Distribution Date its
own funds or funds held in the  Collection  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  (other than any balloon  payments)  and
interest (net of related servicing fees and Retained  Interest) that were due on
the Whole  Loans in such  Trust  Fund  during  the  related  Due Period and were
delinquent on the related  Determination  Date, subject to the Master Servicer's
(or  another  entity's)  good faith  determination  that such  advances  will be
reimbursable  from Related Proceeds (as defined below).  In the case of a series
of Securities that includes one or more classes of Subordinate Securities and if
so provided in the related  Prospectus  Supplement,  the Master  Servicer's  (or
another entity's) advance  obligation may be limited only to the portion of such
delinquencies  necessary  to  make  the  required  distributions  on one or more
classes of Senior  Securities and/or may be subject to the Master Servicer's (or
another  entity's)  good  faith   determination   that  such  advances  will  be
reimbursable  not only from Related  Proceeds but also from collections on other
Assets  otherwise  distributable  on one or more  classes  of  such  Subordinate
Securities. See "Description of Credit Support."

     Advances are intended to maintain a regular flow of scheduled  interest and
principal  payments to holders of the class or classes of Certificates  entitled
thereto,  rather than to guarantee or insure against  losses.  Unless  otherwise
provided in the related Prospectus Supplement, advances of the Master Servicer's
(or another entity'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, if so provided in the Prospectus Supplement, out of any
amounts otherwise distributable on one or more classes of Subordinate Securities
of such series;  provided,  however,  that any such advance will be reimbursable
from any amounts in the Collection Account prior to any distributions being made
on the Securities to the extent that the Master  Servicer (or such other entity)
shall determine in good faith that such advance (a "Nonrecoverable  Advance") is
not  ultimately  recoverable  from  Related  Proceeds  or, if  applicable,  from
collections  on  other  Assets  otherwise   distributable  on  such  Subordinate
Securities.  If advances have been made by the Master Servicer from excess funds
in the Collection Account, the Master Servicer is required to replace such funds
in the  Collection  Account on any future  Distribution  Date to the extent that
funds in the Collection 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  (or
another  entity) to make advances may be secured by a cash advance reserve fund,
a surety  bond,  a letter of credit or  another  form of  limited  guaranty.  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.

     If and to the extent so provided in the related Prospectus Supplement,  the
Master Servicer (or another entity) will be entitled to receive  interest at the
rate specified  therein on its outstanding  advances and will be entitled to pay
itself such interest  periodically from general  collections on the Assets prior
to any  payment to  Securityholders  or as  otherwise  provided  in the  related
Agreement and described in such Prospectus Supplement.

     The  Prospectus  Supplement  for any  series of  Securities  evidencing  an
interest  in a Trust Fund that  includes  MBS will  describe  any  corresponding
advancing obligation of any person in connection with such MBS.

REPORTS TO SECURITYHOLDERS

     Unless  otherwise  provided  in  the  Prospectus   Supplement,   with  each
distribution  to  holders  of any class of  Securities  of a series,  the Master
Servicer or the Trustee, as provided in the related Prospectus Supplement,  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, in each case to the extent applicable and available:

          (i) the amount of such  distribution  to holders of Securities of such
     class applied to reduce the Security Balance thereof;

          (ii) the amount of such  distribution to holders of Securities of such
     class allocable to Accrued Security Interest;

          (iii)  the  amount  of  such  distribution   allocable  to  Prepayment
     Premiums;

          (iv) the amount of related servicing compensation received by a Master
     Servicer  (and,  if payable  directly out of the related Trust Fund, by any
     Sub-Servicer)  and such  other  customary  information  as any such  Master
     Servicer  or  the  Trustee  deems   necessary  or  desirable,   or  that  a
     Securityholder  reasonably requests,  to enable  Securityholders to prepare
     their tax returns;

          (v) 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;

          (vi) the  aggregate  principal  balance  of the Assets at the close of
     business on such Distribution Date;

          (vii) the number and  aggregate  principal  balance of Whole  Loans in
     respect of which (a) one scheduled payment is delinquent, (b) two scheduled
     payments  are  delinquent,   (c)  three  or  more  scheduled  payments  are
     delinquent and (d) foreclosure proceedings have been commenced;

          (viii) with  respect to any Whole Loan  liquidated  during the related
     Due  Period,  (a) the  portion  of such  liquidation  proceeds  payable  or
     reimbursable  to the Master  Servicer  (or any other  entity) in respect of
     such Mortgage Loan and (b) the amount of any loss to Securityholders;

          (ix) with  respect to each REO  Property  relating to a Whole Loan and
     included in the Trust Fund as of the end of the related Due Period, (a) the
     loan number of the related Mortgage Loan and (b) the date of acquisition;

          (x) with  respect to each REO  Property  relating  to a Whole Loan and
     included in the Trust Fund as of the end of the related Due Period, (a) the
     book  value,  (b)  the  principal  balance  of the  related  Mortgage  Loan
     immediately  following  such  Distribution  Date  (calculated  as  if  such
     Mortgage Loan were still  outstanding  taking into account  certain limited
     modifications  to the terms thereof  specified in the  Agreement),  (c) the
     aggregate  amount  of  unreimbursed  servicing  expenses  and  unreimbursed
     advances in respect thereof and (d) if applicable,  the aggregate amount of
     interest  accrued and  payable on related  servicing  expenses  and related
     advances;

          (xi) with respect to any such REO Property sold during the related Due
     Period (a) the aggregate  amount of sale proceeds,  (b) the portion of such
     sales proceeds payable or reimbursable to the Master Servicer in respect of
     such REO  Property or the related  Mortgage  Loan and (c) the amount of any
     loss to Securityholders in respect of the related Mortgage Loan;

          (xii) the aggregate  Security Balance or notional amount,  as the case
     may be, 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 Security  Balance due to the
     allocation  of any loss and increase in the Security  Balance of a class of
     Accrual  Securities  in the event that Accrued  Security  Interest has been
     added to such balance;

          (xiii) the aggregate  amount of principal  prepayments made during the
     related Due Period;

          (xiv) the  amount  deposited  in the  reserve  fund,  if any,  on such
     Distribution Date;

          (xv) the amount remaining in the reserve fund, if any, as of the close
     of business on such Distribution Date;

          (xvi) the aggregate unpaid Accrued Security Interest,  if any, on each
     class of Securities at the close of business on such Distribution Date;

          (xvii) in the case of Securities with a variable  Pass-Through Rate or
     interest rate, the  Pass-Through  Rate or interest rate  applicable to such
     Distribution   Date,  and,  if  available,   the   immediately   succeeding
     Distribution Date, as calculated in accordance with the method specified in
     the related Prospectus Supplement;

          (xviii) in the case of Securities with an adjustable Pass-Through Rate
     or interest rate, for statements to be distributed in any month in which an
     adjustment date occurs,  the adjustable  Pass-Through Rate or interest rate
     applicable to such  Distribution  Date, if available,  and the  immediately
     succeeding  Distribution  Date as calculated in accordance  with the method
     specified in the related Prospectus Supplement;

          (xix) 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; and

          (xx) the  aggregate  amount of payments by the obligors of (a) default
     interest,  (b)  late  charges  and (c)  assumption  and  modification  fees
     collected during the related Due Period.

     In the case of information furnished pursuant to subclauses (i)-(iv) above,
the amounts  shall be expressed as a dollar amount per minimum  denomination  of
Securities or for such other specified portion thereof. In addition, in the case
of information  furnished  pursuant to subclauses  (i), (ii),  (xii),  (xvi) and
(xvii)  above,  such  amounts  shall  also  be  provided  with  respect  to each
component, if any, of a class of Securities. The Master Servicer or the Trustee,
as specified in the related Prospectus  Supplement,  will forward or cause to be
forwarded to each holder,  to the  Depositor and to such other parties as may be
specified in the Agreement,  a copy of any statements or reports received by the
Master  Servicer or the  Trustee,  as  applicable,  with respect to any MBS. The
Prospectus  Supplement for each series of Offered  Securities  will describe any
additional  information  to be  included  in  reports  to the  holders  of  such
Securities.

     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)-(iv)  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.  See  "Description  of  the
Securities--Registration and Definitive Securities."

TERMINATION

     The  obligations  created  by the  related  Agreement  for each  series  of
Certificates  will  terminate  upon the  payment to  Certificateholders  of that
series of all amounts held in the Collection  Account or by the Master Servicer,
if any,  or the  Trustee  and  required  to be paid  to  them  pursuant  to such
Agreement following the earlier of (i) the final payment or other liquidation of
the last Asset subject thereto or the disposition of all property  acquired upon
foreclosure  of any Whole Loan  subject  thereto and (ii) the purchase of all of
the assets of the Trust Fund by the party  entitled to effect such  termination,
under the  circumstances  and in the manner set forth in the related  Prospectus
Supplement.  In no event,  however,  will the  trust  created  by the  Agreement
continue beyond the date specified in the related Prospectus Supplement. Written
notice of termination of the Agreement will be given to each Securityholder, and
the final  distribution will be made only upon presentation and surrender of the
Securities at the location to be specified in the notice of 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  therein.  If so provided in the
related Prospectus  Supplement,  upon the reduction of the Security Balance of a
specified  class or classes of Securities  by a specified  percentage or amount,
the party specified  therein will solicit bids for the purchase of all assets of
the Trust Fund,  or of a sufficient  portion of such assets to retire such class
or classes or purchase such class or classes at a price set forth in the related
Prospectus  Supplement,  in each case, under the circumstances and in the manner
set forth therein.

BOOK-ENTRY REGISTRATION AND DEFINITIVE SECURITIES

     If so provided in the related Prospectus Supplement, one or more classes of
the Offered  Securities of any series will be issued as  Book-Entry  Securities,
and  each  such  class  will be  represented  by one or more  single  Securities
registered in the name of a nominee for the  depository,  The  Depository  Trust
Company ("DTC").

     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 Uniform  Commercial  Code  ("UCC") 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  facilitate  the
clearance and settlement of securities transactions between Participants through
electronic  book-entry changes in their accounts,  thereby  eliminating the need
for physical  movement of  certificates.  Participants  include  Merrill  Lynch,
Pierce,  Fenner & Smith  Incorporated,  securities  brokers and dealers,  banks,
trust  companies  and  clearing  corporations  and  may  include  certain  other
organizations.  Indirect  access to the DTC system also is  available  to 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").

     Unless otherwise provided in the related Prospectus  Supplement,  investors
that are not Participants or Indirect Participants but desire to purchase,  sell
or otherwise transfer ownership of, or other interests in, Book-Entry Securities
may do so only through Participants and Indirect Participants. In addition, such
investors  ("Security  Owners") will receive all distributions on the Book-Entry
Securities through DTC and its Participants. Under a book-entry format, Security
Owners will receive payments after the related Distribution Date because,  while
payments  are  required  to be  forwarded  to  Cede & Co.,  as  nominee  for DTC
("Cede"),  on each such date, DTC will forward such payments to its Participants
which  thereafter  will be required to forward them to Indirect  Participants or
Security Owners. Unless otherwise provided in the related Prospectus Supplement,
the only  "Securityholder" (as such term is used in the Agreement) will be Cede,
as nominee of DTC, and the Security Owners will not be recognized by the Trustee
as  Securityholders  under the Agreement.  Security  Owners will be permitted to
exercise  the  rights of  Securityholders  under the  related  Agreement,  Trust
Agreement or Indenture, as applicable,  only indirectly through the Participants
who in turn will exercise their rights through DTC.

     Under the rules,  regulations and procedures creating and affecting DTC and
its operations,  DTC is required to make book-entry transfers among Participants
on whose  behalf  it acts  with  respect  to the  Book-Entry  Securities  and is
required to receive and transmit  distributions  of principal of and interest on
the Book-Entry  Securities.  Participants and Indirect  Participants  with which
Security  Owners  have  accounts  with  respect  to  the  Book-Entry  Securities
similarly  are required to make  book-entry  transfers  and receive and transmit
such payments on behalf of their respective Security Owners.

     Because  DTC can act only on  behalf  of  Participants,  who in turn act on
behalf of Indirect  Participants  and certain  banks,  the ability of a Security
Owner to pledge its interest in the Book-Entry Securities to persons or entities
that do not participate in the DTC system,  or otherwise take actions in respect
of its interest in the Book-Entry Securities,  may be limited due to the lack of
a physical certificate evidencing such interest.

     DTC has advised the Depositor that it will take any action  permitted to be
taken by a  Securityholder  under an Agreement  only at the  direction of one or
more  Participants  to  whose  account  with  DTC  interests  in the  Book-Entry
Securities are credited.

     Cedelbank  ("CEDEL")  is  incorporated  under the laws of  Luxembourg  as a
professional   depository.   CEDEL  holds   securities  for  its   participating
organizations   ("CEDEL   Participants")   and  facilitates  the  clearance  and
settlement  of  securities   transactions  between  CEDEL  Participants  through
electronic  book-entry  changes  in  accounts  of  CEDEL  Participants,  thereby
eliminating the need for physical movement of certificates.  Transactions may be
settled in CEDEL in any of 28 currencies, including United States dollars. CEDEL
provides  to  its  CEDEL   Participants,   among  other  things,   services  for
safekeeping,  administration, clearance and settlement of internationally traded
securities and securities lending and borrowing.  CEDEL interfaces with domestic
markets in several countries. As a professional depository,  CEDEL is subject to
regulation  by  the  Luxembourg  Monetary  Institute.   CEDEL  Participants  are
recognized  financial  institutions  around the world,  including  underwriters,
securities brokers and dealers,  banks, trust companies,  clearing  corporations
and certain  other  organizations  and may include  the  Underwriters.  Indirect
access to CEDEL is also available to others, such as banks, brokers, dealers and
trust companies that clear through or maintain a custodial  relationship  with a
CEDEL Participant, either directly or indirectly.

     The  Euroclear   System  was  created  in  1968  to  hold   securities  for
participants of the Euroclear System ("Euroclear Participants") and to clear and
settle  transactions   between  Euroclear   Participants   through  simultaneous
electronic book-entry delivery against payment, thereby eliminating the need for
physical  movement  of  certificates  and any  risk  from  lack of  simultaneous
transfers of securities and cash.  Transactions  may now be settled in Euroclear
in any of 32 currencies,  including United States dollars.  The Euroclear System
includes various other services, including securities lending and borrowing, and
interfaces with domestic markets in several  countries  generally similar to the
arrangements  for  cross-market  transfers  with DTC.  The  Euroclear  System is
operated by Morgan Guaranty Trust Company of New York, Brussels,  Belgium office
(the  "Euroclear  Operator"  or  "Euroclear"),  under  contract  with  Euroclear
Clearance System,  S.C., a Belgian cooperative  corporation (the "Cooperative").
All  operations  are  conducted by the  Euroclear  Operator,  and all  Euroclear
securities  clearance accounts and Euroclear cash accounts are accounts with the
Euroclear Operator, not the Cooperative.  The Cooperative establishes policy for
the Euroclear System on behalf of Euroclear Participants. Euroclear Participants
include banks  (including  central  banks),  securities  brokers and dealers and
other  professional  financial  intermediaries and may include the Underwriters.
Indirect  access to the Euroclear  System is also  available to other firms that
clear through or maintain a custodial relationship with a Euroclear Participant,
either directly or indirectly.

     The  Euroclear  Operator  is  the  Belgian  branch  of a New  York  banking
corporation which is a member bank of the Federal Reserve System. As such, it is
regulated and examined by the Board of Governors of the Federal  Reserve  System
and the New  York  State  Banking  Department,  as well as the  Belgian  Banking
Commission.

     Securities clearance accounts and cash accounts with the Euroclear Operator
are governed by the Terms and  Conditions  Governing  Use of  Euroclear  and the
related Operating  Procedures of the Euroclear System and applicable Belgian law
(collectively,  the "Terms and  Conditions").  The Terms and  Conditions  govern
transfers of  securities  and cash within the  Euroclear  System,  withdrawal of
securities  and cash from the  Euroclear  System,  and receipts of payments with
respect to securities in the Euroclear  System.  All securities in the Euroclear
System are held on a fungible basis without attribution of specific certificates
to specific securities clearance accounts. The Euroclear Operator acts under the
Terms and Conditions only on behalf of Euroclear  Participants and has no record
of or relationship with persons holding through Euroclear Participants.

     Distributions  with respect to  Securities  held through CEDEL or Euroclear
will be  credited  to the cash  accounts  of  CEDEL  Participants  or  Euroclear
Participants in accordance with the relevant  system's rules and procedures,  to
the extent received by its Depositary. Such distributions will be subject to tax
reporting in accordance  with relevant  United States tax laws and  regulations.
See "Material  Federal Income Tax  Consequences"  in this Prospectus and "Global
Clearance,  Settlement  and  Tax  Documentation  Procedures"  in  Annex I to the
related Prospectus Supplement.  CEDEL or the Euroclear Operator, as the case may
be, will take any other  action  permitted  to be taken by a Security  under the
Indenture, Trust Agreement or Pooling and Servicing Agreement, as applicable, on
behalf of a CEDEL  Participant or Euroclear  Participant only in accordance with
its relevant  rules and procedures  and subject to its  Depositary's  ability to
effect such actions on its behalf through DTC.

     Cede,  as nominee for DTC,  will hold the  Securities.  CEDEL and Euroclear
will  hold  omnibus   positions  in  the  Securities  on  behalf  of  the  CEDEL
Participants and the Euroclear  Participants,  respectively,  through customers'
securities  accounts  in  CEDEL's  and  Euroclear's  names on the books of their
respective depositaries (collectively,  the "Depositaries"),  which in turn will
hold such positions in customers' securities accounts in the Depositaries' names
on the books of DTC.

     Transfers between DTC's  participating  organizations (the  "Participants")
will occur in accordance with DTC rules.  Transfers  between CEDEL  Participants
and Euroclear  Participants  will occur in the ordinary way in  accordance  with
their applicable rules and operating procedures.

     Cross-market  transfers  between  persons  holding  directly or  indirectly
through  DTC,  on the  one  hand,  and  directly  or  indirectly  through  CEDEL
Participants or Euroclear Participants, on the other, will be effected in DTC in
accordance  with DTC  rules on  behalf of the  relevant  European  international
clearing system by its Depositary;  however, such cross-market transactions will
require delivery of instructions to the relevant European international clearing
system  by the  counterparty  in such  system in  accordance  with its rules and
procedures and within its established  deadlines  (European  time). The relevant
European  international  clearing  system  will,  if the  transaction  meets its
settlement  requirements,  deliver instructions to its Depositary to take action
to effect final  settlement on its behalf by delivering or receiving  securities
in DTC, and making or receiving payment in accordance with normal procedures for
same-day funds  settlement  applicable to DTC. CEDEL  Participants and Euroclear
Participants may not deliver instructions directly to the Depositaries.

     Because  of time  zone  differences,  credits  of  securities  in  CEDEL or
Euroclear as a result of a transaction  with a  Participant  will be made during
the  subsequent  securities  settlement  processing,   dated  the  business  day
following the DTC settlement  date, and such credits or any transactions in such
securities settled during such processing will be reported to the relevant CEDEL
Participant  or Euroclear  Participant  on such  business  day. Cash received in
CEDEL or  Euroclear  as a result of sales of  securities  by or  through a CEDEL
Participant or a Euroclear  Participant  to a Participant  will be received with
value on the DTC settlement  date but will be available in the relevant CEDEL or
Euroclear cash account only as of the business day following settlement in DTC.

     Although DTC, CEDEL and Euroclear  have agreed to the foregoing  procedures
in order to facilitate  transfers of Securities among participants of DTC, CEDEL
and  Euroclear,  they are under no  obligation to perform or continue to perform
such procedures and such procedures may be discontinued at any time.

     In the event that any of DTC,  CEDEL or Euroclear  should  discontinue  its
services,  the Administrator would seek an alternative depository (if available)
or cause the issuance of Definitive  Securities  to the owners  thereof or their
nominees in the manner  described in the Prospectus  under  "Description  of the
Securities--Book Entry Registration and Definitive Securities".

     Unless otherwise specified in the related Prospectus Supplement, Securities
initially  issued  in  book-entry  form  will be  issued  in  fully  registered,
certificated   form  to   Security   Owners  or  their   nominees   ("Definitive
Securities"),  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 properly
discharge its  responsibilities as depository with respect to the Securities and
the Depositor is unable to locate a qualified  successor or (ii) the  Depositor,
at its option, elects to terminate the book-entry system through DTC.

     Upon the  occurrence of either of the events  described in the  immediately
preceding  paragraph,  DTC  is  required  to  notify  all  Participants  of  the
availability through DTC of Definitive  Securities for the Security Owners. Upon
surrender by DTC of the certificate or certificates  representing the Book-Entry
Securities,  together with  instructions  for  reregistration,  the Trustee will
issue  (or  cause  to be  issued)  to the  Security  Owners  identified  in such
instructions  the  Definitive  Securities  to  which  they  are  entitled,   and
thereafter the Trustee will recognize the holders of such Definitive  Securities
as Securityholders under the Agreement.

                          DESCRIPTION OF THE AGREEMENTS

AGREEMENTS APPLICABLE TO A SERIES

     REMIC Certificates, Grantor Trust Certificates. Certificates that are REMIC
Certificates,  Grantor Trust  Certificates or indebtedness for tax purposes will
be issued, and the related Trust Fund will be created, pursuant to a pooling and
servicing  agreement (a "Pooling and Servicing  Agreement") among the Depositor,
the  Master  Servicer  and the  Trustee.  The  Assets of such Trust Fund will be
transferred  to the Trust Fund and  thereafter  serviced in accordance  with the
terms of the Pooling and Servicing  Agreement.  In the context of the conveyance
and servicing of the related Assets, the Pooling and Servicing  Agreement may be
referred to herein as the  "Agreement".  Notwithstanding  the foregoing,  if the
Assets  of the  Trust  Fund  for  such a  series  consists  only  of  Government
Securities  or  MBS,  such  Assets  will  be  conveyed  to the  Trust  Fund  and
administered pursuant to a trust agreement between the Depositor and the Trustee
(a "Trust Agreement"), which may also be referred to herein as the "Agreement".

     Certificates  That Are  Partnership  Interests  for Tax Purposes and Notes.
Certificates that are partnership interests for tax purposes will be issued, and
the related Trust Fund will be created,  pursuant to a Trust  Agreement  between
the  Depositor  and the  Trustee.  The Assets of the related  Trust Fund will be
transferred  to the Trust Fund and  thereafter  serviced  in  accordance  with a
servicing  agreement  (a  "Servicing  Agreement")  between  the  Depositor,  the
Servicer and the Trustee.  In the context of the conveyance and servicing of the
related Assets, a Servicing may be referred to herein as the "Agreement".

     A series of Notes  issued by a Trust  Fund will be issued  pursuant  to the
indenture  (the  "Indenture")  between the related  Trust Fund and an  indenture
trustee (the "Indenture Trustee") named in the related Prospectus Supplement.

     Notwithstanding  the foregoing,  if the Assets of a Trust Fund consist only
of MBS or Government Securities,  such Assets will be conveyed to the Trust Fund
and administered in accordance with the terms of the Trust  Agreement,  which in
such context may be referred to herein as the Agreement.

     General.  Any Master Servicer and the Trustee with respect to any series of
     -------
Securities will be named in the related Prospectus Supplement.  In any series of
Securities  for which there are  multiple  Master  Servicers,  there may also be
multiple  Mortgage  Loan  Groups,  each  corresponding  to a  particular  Master
Servicer; and, if the related Prospectus Supplement so specifies,  the servicing
obligations  of each such Master  Servicer will be limited to the Whole Loans in
such corresponding Mortgage Loan Group. In lieu of appointing a Master Servicer,
a servicer may be appointed  pursuant to the Agreement for any Trust Fund.  Such
servicer  will  service  all or a  significant  number of Whole  Loans  directly
without a Sub-Servicer.  Unless  otherwise  specified in the related  Prospectus
Supplement,  the  obligations  of any such servicer shall be  commensurate  with
those of the Master Servicer described herein.  References in this Prospectus to
Master Servicer and its rights and obligations,  unless  otherwise  specified in
the related Prospectus Supplement,  shall be deemed to also be references to any
servicer  servicing  Whole Loans  directly.  A manager or  administrator  may be
appointed  pursuant to the Trust Agreement for any Trust Fund to administer such
Trust Fund. 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. Forms of a Pooling and Servicing Agreement, a Sale and Servicing Agreement
and a Trust Agreement have been filed as exhibits to the Registration  Statement
of which this Prospectus is a part.

     The following summaries describe certain provisions that 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 Agreement for each Trust Fund and
the description of such provisions in the related Prospectus Supplement. As used
herein with  respect to any  series,  the term  "Security"  refers to all of the
Securities  of that  series,  whether or not  offered  hereby and by the related
Prospectus Supplement, unless the context otherwise requires. The Depositor will
provide a copy of the  Agreement  (without  exhibits)  relating to any series of
Securities without charge upon written request of a holder of a Security of such
series  addressed to Merrill Lynch Mortgage  Investors,  Inc., 250 Vesey Street,
World Financial Center,  North Tower, 10th Floor, New York, New York 10281-1310.
Attention: Jack Ross.

ASSIGNMENT OF ASSETS; REPURCHASES

     At the time of issuance of any series of  Securities,  the  Depositor  will
assign (or cause to be  assigned)  to the  designated  Trustee  the Assets to be
included in the related Trust Fund,  together with all principal and interest to
be received on or with respect to such Assets 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 Assets and the other assets
comprising  the Trust Fund for such series.  Each Asset will be  identified in a
schedule  appearing  as an exhibit to the related  Agreement.  Unless  otherwise
provided  in the related  Prospectus  Supplement,  such  schedule  will  include
detailed  information  (i) in respect of each Whole Loan included in the related
Trust Fund,  including without limitation,  the address of the related Mortgaged
Property and type of such property,  the Mortgage Rate and, if  applicable,  the
applicable  index,  margin,  adjustment date and any rate cap  information,  the
original and remaining term to maturity,  the original and outstanding principal
balance and balloon payment, if any, the Value and Loan-to-Value Ratio as of the
date indicated and payment and prepayment provisions, if applicable; and (ii) in
respect of each MBS  included  in the  related  Trust  Fund,  including  without
limitation,  the MBS Issuer,  MBS Servicer and MBS Trustee,  the pass-through or
bond rate or formula for determining  such rate, the issue date and original and
remaining  term  to  maturity,  if  applicable,  the  original  and  outstanding
principal amount and payment provisions, if applicable.

     With  respect to each Whole  Loan,  except as  otherwise  specified  in the
related  Prospectus  Supplement,  the  Depositor  will  deliver  or  cause to be
delivered to the Trustee (or to the custodian  hereinafter  referred to) certain
loan  documents,  which unless  otherwise  specified  in the related  Prospectus
Supplement will include the original  Mortgage Note endorsed,  without recourse,
in blank or to the order of the Trustee,  the original  Mortgage (or a certified
copy thereof) with evidence of recording  indicated thereon and an assignment of
the Mortgage to the Trustee in recordable form. Notwithstanding the foregoing, a
Trust Fund may include  Mortgage  Loans where the original  Mortgage Note is not
delivered  to the  Trustee  if the  Depositor  delivers  to the  Trustee  or the
custodian a copy or a duplicate original of the Mortgage Note,  together with an
affidavit certifying that the original thereof has been lost or destroyed.  With
respect to such Mortgage Loans,  the Trustee (or its nominee) may not be able to
enforce  the  Mortgage  Note  against  the related  borrower.  Unless  otherwise
specified  in the  related  Prospectus  Supplement,  the  Asset  Seller  will be
required to agree to repurchase, or substitute for, each such Mortgage Loan that
is subsequently in default if the enforcement thereof or of the related Mortgage
is materially  adversely  affected by the absence of the original Mortgage Note.
Unless  otherwise  provided in the related  Prospectus  Supplement,  the related
Agreement  will require the  Depositor  or another  party  specified  therein to
promptly  cause  each  such  assignment  of  Mortgage  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
related  Whole  Loan  against  the  claim of any  subsequent  transferee  or any
successor to or creditor of the  Depositor,  the Master  Servicer,  the relevant
Asset Seller or any other prior holder of the Whole Loan.

     The Trustee (or a custodian) will review such Whole Loan documents within a
specified period of days after receipt thereof, and the Trustee (or a custodian)
will hold such  documents  in trust for the  benefit of the  Certificateholders.
Unless otherwise  specified in the related  Prospectus  Supplement,  if any such
document  is found to be missing  or  defective  in any  material  respect,  the
Trustee (or such custodian) shall immediately notify the Master Servicer and the
Depositor,  and the Master Servicer shall immediately  notify the relevant Asset
Seller.  If the  Asset  Seller  cannot  cure the  omission  or  defect  within a
specified  number of days after  receipt of such notice,  then unless  otherwise
specified  in the  related  Prospectus  Supplement,  the  Asset  Seller  will be
obligated,  within a  specified  number of days of  receipt of such  notice,  to
repurchase  the  related  Whole Loan from the Trustee at the  Purchase  Price or
substitute  for such  Mortgage  Loan.  There can be no  assurance  that an Asset
Seller will fulfill this repurchase or substitution obligation,  and neither the
Master  Servicer nor the Depositor will be obligated to repurchase or substitute
for such Mortgage Loan if the Asset Seller  defaults on its  obligation.  Unless
otherwise  specified in the related  Prospectus  Supplement,  this repurchase or
substitution   obligation   constitutes   the  sole  remedy   available  to  the
Certificateholders  or the Trustee for omission  of, or a material  defect in, a
constituent  document.  To  the  extent  specified  in  the  related  Prospectus
Supplement,  in  lieu  of  curing  any  omission  or  defect  in  the  Asset  or
repurchasing or substituting for such Asset, the Asset Seller may agree to cover
any losses suffered by the Trust Fund as a result of such breach or defect.

     Notwithstanding the preceding two paragraphs, unless otherwise specified in
the related  Prospectus  Supplement,  the documents  with respect to Home Equity
Loans and Home Improvement  Contracts will not be delivered to the Trustee (or a
custodian),  but will be retained by the Master Servicer,  which may also be the
Asset Seller.  In addition,  assignments of the related Mortgages to the Trustee
will not be  recorded,  unless  otherwise  provided  in the  related  Prospectus
Supplement.

     With respect to each Government  Security or MBS in certificated  form, the
Depositor  will  deliver  or  cause  to be  delivered  to the  Trustee  (or  the
custodian)  the  original  certificate  or  other  definitive  evidence  of such
Government  Security or MBS, as  applicable,  together  with bond power or other
instruments,  certifications  or  documents  required  to  transfer  fully  such
Government Security or MBS, as applicable, to the Trustee for the benefit of the
Certificateholders.   With  respect  to  each  Government  Security  or  MBS  in
uncertificated  or  book-entry  form or held  through a  "clearing  corporation"
within the meaning of the UCC,  the  Depositor  and the Trustee  will cause such
Government  Security  or MBS to be  registered  directly or on the books of such
clearing corporation or of one or more securities  intermediaries in the name of
the Trustee for the benefit of the Securityholders. Unless otherwise provided in
the related  Prospectus  Supplement,  the related  Agreement  will  require that
either  the  Depositor  or the  Trustee  promptly  cause any MBS and  Government
Securities in certificated  form not registered in the name of the Trustee to be
re-registered, with the applicable persons, in the name of the Trustee.

REPRESENTATIONS AND WARRANTIES; REPURCHASES

     Unless  otherwise  provided  in  the  related  Prospectus   Supplement  the
Depositor will, with respect to each Whole Loan, assign certain  representations
and warranties,  as of a specified date (the person making such  representations
and  warranties,  the  "Warranting  Party")  covering,  by way of  example,  the
following  types of matters:  (i) the accuracy of the  information set forth for
such Whole Loan on the schedule of Assets appearing as an exhibit to the related
Agreement;  (ii) the existence of title insurance  insuring the lien priority of
the Whole Loan;  (iii) the authority of the  Warranting  Party to sell the Whole
Loan;  (iv) the  payment  status of the Whole  Loan;  (v) in the case of a Whole
Loan,  the existence of customary  provisions  in the related  Mortgage Note and
Mortgage to permit realization  against the Mortgaged Property of the benefit of
the  security of the  Mortgage;  and (vi) the  existence  of hazard and extended
perils insurance coverage on the Mortgaged Property.

     Any  Warranting  Party shall be an Asset Seller or an affiliate  thereof or
such other person  acceptable  to the  Depositor  and shall be identified in the
related Prospectus Supplement.

     Representations  and  warranties  made in  respect of a Whole Loan may have
been made as of a date  prior to the  applicable  Cut-off  Date.  A  substantial
period  of time may  have  elapsed  between  such  date and the date of  initial
issuance of the related  series of  Certificates  evidencing an interest in such
Whole Loan. Unless otherwise specified in the related Prospectus Supplement,  in
the event of a breach of any such  representation  or warranty,  the  Warranting
Party will be  obligated to  reimburse  the Trust Fund for losses  caused by any
such  breach or either cure such breach or  repurchase  or replace the  affected
Whole Loan as described below. Since the  representations and warranties may not
address events that may occur following the date as of which they were made, the
Warranting  Party will have a  reimbursement,  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 such date.
Such party would have no such obligations if the relevant event that causes such
breach occurs after such date.

     Unless  otherwise  provided  in the  related  Prospectus  Supplement,  each
Agreement will provide that the Master  Servicer and/or Trustee will be required
to  notify  promptly  the  relevant  Warranting  Party  of  any  breach  of  any
representation or warranty made by it in respect of a Whole Loan that materially
and adversely  affects the value of such Whole Loan or the interests  therein of
the  Securityholders.  If such Warranting Party cannot cure such breach within a
specified  period  following  the date on which such party was  notified of such
breach,  then such  Warranting  Party will be obligated to repurchase such Whole
Loan  from the  Trustee  within a  specified  period  from the date on which the
Warranting Party was notified of such breach, at the Purchase Price therefor. As
to  any  Whole  Loan,  unless  otherwise  specified  in the  related  Prospectus
Supplement,  the  "Purchase  Price" is equal to the sum of the unpaid  principal
balance thereof,  plus unpaid accrued interest thereon at the Mortgage Rate from
the date as to which interest was last paid to the due date in the Due Period in
which the relevant purchase is to occur,  plus certain  servicing  expenses that
are  reimbursable  to the Master  Servicer.  If so  provided  in the  Prospectus
Supplement for a series, a Warranting Party, rather than repurchase a Whole Loan
as to which a breach has  occurred,  will have the  option,  within a  specified
period  after  initial  issuance  of such series of  Certificates,  to cause the
removal of such Whole Loan from the Trust Fund and  substitute  in its place one
or more other Whole Loans in  accordance  with the  standards  described  in the
related Prospectus Supplement. If so provided in the Prospectus Supplement for a
series, a Warranting Party, rather than repurchase or substitute a Whole Loan as
to which a breach has occurred, will have the option to reimburse the Trust Fund
or the  Securityholders  for any losses caused by such breach.  Unless otherwise
specified in the related Prospectus Supplement,  this reimbursement,  repurchase
or substitution  obligation will constitute the sole remedy available to holders
of  Securities  or the Trustee for a breach of  representation  by a  Warranting
Party.

     Neither  the  Depositor  (except  to the extent  that it is the  Warranting
Party) nor the Master Servicer will be obligated to purchase or substitute for a
Whole Loan if a Warranting  Party  defaults on its  obligation  to do so, and no
assurance can be given that Warranting  Parties will carry out such  obligations
with respect to Whole Loans.

     Unless  otherwise  provided  in  the  related  Prospectus   Supplement  the
Warranting  Party will,  with respect to a Trust Fund that  includes  Government
Securities or MBS, make or assign certain representations or warranties, as of a
specified date, with respect to such Government  Securities or MBS, covering (i)
the  accuracy of the  information  set forth  therefor on the schedule of Assets
appearing as an exhibit to the related  Agreement  and (ii) the authority of the
Warranting  Party to sell such Assets.  The related  Prospectus  Supplement will
describe the remedies for a breach thereof.

     A  Master  Servicer  will  make  certain   representations  and  warranties
regarding  its  authority  to  enter  into,  and  its  ability  to  perform  its
obligations under, the related Agreement. A breach of any such representation of
the Master Servicer which materially and adversely  affects the interests of the
Certificateholders  and  which  continues  unremedied  for  the  number  of days
specified in the Agreement  after the giving of written notice of such breach 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  (unless  otherwise  specified  in the  related
Prospectus  Supplement),  will constitute an Event of Default under such Pooling
and  Servicing  Agreement.  See  "Events of Default"  and "Rights  Upon Event of
Default."

COLLECTION ACCOUNT AND RELATED ACCOUNTS

     General

     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  Assets
(collectively, the "Collection Account"), which must be either (i) an account or
accounts  the  deposits in which are insured by the  Federal  Deposit  Insurance
Corporation  ("FDIC")  (to  the  limits  established  by the  FDIC)  and,  if so
specified in the related Prospectus Supplement,  the uninsured deposits in which
are  otherwise  secured  such that the Trustee  have a claim with respect to the
funds in the Collection  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
Collection  Account is maintained or (ii)  otherwise  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. The collateral eligible to secure
amounts  in the  Collection  Account  is  limited  to United  States  government
securities and other  investment  grade  obligations  specified in the Agreement
("Permitted Investments"). A Collection Account may be maintained as an interest
bearing or a  non-interest  bearing  account  and the funds held  therein may be
invested  pending  each  succeeding  Distribution  Date  in  certain  short-term
Permitted  Investments.  Unless  otherwise  provided in the  related  Prospectus
Supplement,  any  interest  or other  income  earned on funds in the  Collection
Account  will  be  paid to a  Master  Servicer  or its  designee  as  additional
servicing  compensation.  The  Collection  Account  may be  maintained  with  an
institution that is an affiliate of the Master Servicer, if applicable, provided
that such  institution  meets the  standards  imposed  by the  Rating  Agency or
Agencies.  If permitted by the Rating Agency or Agencies and so specified in the
related Prospectus  Supplement,  a Collection Account may contain funds relating
to more than one series of mortgage  pass-through  certificates  and may contain
other  funds  respecting  payments  on mortgage  loans  belonging  to the Master
Servicer or serviced or master serviced by it on behalf of others.

     Deposits

     A Master  Servicer or the Trustee  will deposit or cause to be deposited in
the  Collection  Account  for one or more Trust Funds on a daily  basis,  unless
otherwise  provided  in  the  related  Agreement,  the  following  payments  and
collections received, or advances made, by the Master Servicer or the Trustee 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 Assets;

          (ii) all payments on account of interest on the Assets,  including any
     default  interest  collected,  in  each  case  net of any  portion  thereof
     retained  by  a  Master   Servicer  or  a  Sub-Servicer  as  its  servicing
     compensation and net of any Retained Interest;

          (iii) all proceeds of the hazard  insurance  policies to be maintained
     in respect of each  Mortgaged  Property  securing a Whole Loan in the Trust
     Fund (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 a Master  Servicer or the  related  Sub-Servicer,
     subject to the terms and  conditions  of the related  Mortgage and Mortgage
     Note) (collectively,  "Insurance  Proceeds") and all other amounts received
     and retained in connection with the liquidation of defaulted Mortgage Loans
     in the Trust Fund, 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 paid under any instrument or drawn from any fund that
     constitutes  Credit  Support  for  the  related  series  of  Securities  as
     described under "Description of Credit Support";

          (v)  any  advances  made  as  described  under   "Description  of  the
     Securities--Advances in Respect of Delinquencies";

          (vi) any  amounts  paid under any Cash Flow  Agreement,  as  described
     under "Description of the Trust Funds--Cash Flow Agreements";

          (vii) all  proceeds  of any Asset or,  with  respect to a Whole  Loan,
     property acquired in respect thereof purchased by the Depositor,  any Asset
     Seller or any other  specified  person as described  under  "Assignment  of
     Assets; Repurchases" and "Representations and Warranties; Repurchases," all
     proceeds of any  defaulted  Mortgage  Loan  purchased  as  described  under
     "Realization  Upon  Defaulted  Whole  Loans," and all proceeds of any Asset
     purchased as described under  "Description of the  Securities--Termination"
     (also, "Liquidation Proceeds");

          (viii) any amounts paid by a Master Servicer to cover certain interest
     shortfalls  arising out of the  prepayment of Whole Loans in the Trust Fund
     as described  under  "Description  of the Agreements  --Retained  Interest;
     Servicing Compensation and Payment of Expenses";

          (ix) to the extent that any such item does not  constitute  additional
     servicing  compensation  to a Master  Servicer,  any payments on account of
     modification  or  assumption  fees,  late  payment  charges  or  prepayment
     premiums on the Mortgage Assets;

          (x) all payments  required to be deposited in the  Collection  Account
     with  respect to any  deductible  clause in any  blanket  insurance  policy
     described under "Hazard Insurance Policies";

          (xi) any amount  required to be deposited by a Master  Servicer or the
     Trustee in connection  with losses  realized on investments for the benefit
     of the Master Servicer or the Trustee, as the case may be, of funds held in
     the Collection Account; and

          (xii) any other  amounts  required to be deposited  in the  Collection
     Account as provided in the related  Agreement  and described in the related
     Prospectus Supplement.

     Withdrawals

     A Master Servicer or the Trustee may, from time to time,  unless  otherwise
specified in the related Prospectus  Supplement or the related  Agreement,  make
withdrawals  from the  Collection  Account  for each  Trust  Fund for any of the
following purposes:

          (i) to make distributions to the  Securityholders on each Distribution
     Date;

          (ii) to reimburse a Master Servicer for unreimbursed  amounts advanced
     as described under "Description of the  Securities--Advances  in Respect of
     Delinquencies," such reimbursement to be made out of amounts received which
     were identified and applied by the Master  Servicer as late  collections of
     interest  (net of related  servicing  fees and  Retained  Interest)  on and
     principal of the particular  Whole Loans with respect to which the advances
     were made or out of amounts  drawn  under any form of Credit  Support  with
     respect to such Whole Loans;

          (iii) to reimburse a Master Servicer for unpaid  servicing fees earned
     and certain unreimbursed  servicing expenses incurred with respect to Whole
     Loans and properties acquired in respect thereof,  such reimbursement to be
     made out of amounts  that  represent  Liquidation  Proceeds  and  Insurance
     Proceeds  collected on the particular  Whole Loans and properties,  and net
     income collected on the particular  properties,  with respect to which such
     fees were earned or such  expenses  were  incurred or out of amounts  drawn
     under any form of Credit  Support  with  respect  to such  Whole  Loans and
     properties;

          (iv) to  reimburse a Master  Servicer  for any  advances  described in
     clause (ii) above and any  servicing  expenses  described  in clause  (iii)
     above which,  in the Master  Servicer's  good faith  judgment,  will not be
     recoverable  from  the  amounts   described  in  clauses  (ii)  and  (iii),
     respectively, such reimbursement to be made from amounts collected on other
     Assets or, if and to the extent so provided by the  related  Agreement  and
     described in the related Prospectus  Supplement,  just from that portion of
     amounts collected on other Assets that is otherwise distributable on one or
     more classes of Subordinate  Securities,  if any, remain  outstanding,  and
     otherwise any outstanding class of Securities, of the related series;

          (v)  if  and  to  the  extent  described  in  the  related  Prospectus
     Supplement,  to pay a Master  Servicer  interest  accrued  on the  advances
     described  in clause (ii) above and the  servicing  expenses  described  in
     clause (iii) above while such remain outstanding and unreimbursed;

          (vi) to reimburse a Master  Servicer,  the Depositor,  or any of their
     respective directors,  officers,  employees and agents, as the case may be,
     for certain expenses, costs and liabilities incurred thereby, as and to the
     extent described under "Certain Matters Regarding a Master Servicer and the
     Depositor";

          (vii)  if and to  the  extent  described  in  the  related  Prospectus
     Supplement,  to pay (or to transfer to a separate  account for  purposes of
     escrowing for the payment of) the Trustee's fees;

          (viii) to  reimburse  the Trustee or any of its  directors,  officers,
     employees and agents, as the case may be, for certain  expenses,  costs and
     liabilities incurred thereby, as and to the extent described under "Certain
     Matters Regarding the Trustee";

          (ix) unless otherwise provided in the related  Prospectus  Supplement,
     to pay a Master Servicer,  as additional servicing  compensation,  interest
     and  investment  income earned in respect of amounts held in the Collection
     Account;

          (x) to pay the person  entitled  thereto any amounts  deposited in the
     Collection  Account that were identified and applied by the Master Servicer
     as recoveries of Retained Interest;

          (xi) to pay for  costs  reasonably  incurred  in  connection  with the
     proper  management and maintenance of any Mortgaged  Property  acquired for
     the  benefit  of  Securityholders  by  foreclosure  or by  deed  in lieu of
     foreclosure or otherwise,  such payments to be made out of income  received
     on such property;

          (xii) if one or more  elections have been made to treat the Trust Fund
     or designated  portions  thereof as a REMIC,  to pay any federal,  state or
     local taxes imposed on the Trust Fund or its assets or transactions, as and
     to   the   extent   described   under   "Material    Federal   Income   Tax
     Consequences--REMICS--Prohibited Transactions Tax and Other Taxes";

          (xiii) to pay for the cost of an independent appraiser or other expert
     in real  estate  matters  retained  to  determine  a fair sale  price for a
     defaulted  Whole  Loan  or  a  property  acquired  in  respect  thereof  in
     connection with the liquidation of such Whole Loan or property;

          (xiv) to pay for the cost of  various  opinions  of  counsel  obtained
     pursuant to the related Agreement for the benefit of Securityholders;

          (xv) to pay for the costs of recording  the related  Agreement if such
     recordation   materially   and   beneficially   affects  the  interests  of
     Securityholders,  provided that such payment shall not  constitute a waiver
     with respect to the obligation of the Warranting Party to remedy any breach
     of representation or warranty under the Agreement;

          (xvi) to pay the person entitled thereto any amounts  deposited in the
     Collection Account in error,  including amounts received on any Asset after
     its  removal  from  the  Trust  Fund  whether  by  reason  of  purchase  or
     substitution  as  contemplated  by "Assignment of Assets;  Repurchase"  and
     "Representations and Warranties; Repurchases" or otherwise;

          (xvii)  to  make  any  other  withdrawals  permitted  by  the  related
     Agreement; and

          (xviii)  to  clear  and  terminate  the  Collection   Account  at  the
     termination of the Trust Fund.

     Other Collection Accounts

     Notwithstanding  the foregoing,  if so specified in the related  Prospectus
Supplement,  the  Agreement  for any series of  Securities  may  provide for the
establishment  and maintenance of a separate  collection  account into which the
Master  Servicer or any related  Sub-Servicer  will deposit on a daily basis the
amounts described under "--Deposits" above for one or more series of Securities.
Any  amounts  on  deposit  in any  such  collection  account  will be  withdrawn
therefrom  and  deposited  into the  appropriate  Collection  Account  by a time
specified in the related Prospectus  Supplement.  To the extent specified in the
related  Prospectus  Supplement,  any amounts which could be withdrawn  from the
Collection  Account  as  described  under  "--Withdrawals"  above,  may  also be
withdrawn from any such collection account.  The Prospectus  Supplement will set
forth any restrictions  with respect to any such collection  account,  including
investment   restrictions  and  any  restrictions   with  respect  to  financial
institutions with which any such collection account may be maintained.

COLLECTION AND OTHER SERVICING PROCEDURES

     The Master Servicer, directly or through Sub-Servicers, is required to make
reasonable  efforts to collect all scheduled  payments under the Whole 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 Whole Loans and
held for its own account,  provided such  procedures are consistent with (i) the
terms of the  related  Agreement  and any  related  hazard  insurance  policy or
instrument  of Credit  Support,  if any,  included  in the  related  Trust  Fund
described  herein or under  "Description of Credit Support," (ii) applicable law
and (iii) the general  servicing  standard  specified in the related  Prospectus
Supplement  or,  if no such  standard  is so  specified,  its  normal  servicing
practices (in either case, the "Servicing  Standard").  In connection therewith,
the  Master  Servicer  will be  permitted  in its  discretion  to waive any late
payment charge or penalty interest in respect of a late payment on a Whole Loan.

     Each  Master  Servicer  will also be required  to perform  other  customary
functions  of a servicer  of  comparable  loans,  including  maintaining  hazard
insurance policies as described herein and in any related Prospectus Supplement,
and filing and settling  claims  thereunder;  maintaining  escrow or impoundment
accounts of mortgagors for payment of taxes,  insurance and other items required
to be paid by any mortgagor pursuant to a Whole Loan; processing  assumptions or
substitutions  in those cases where the Master  Servicer has  determined  not to
enforce any applicable  due-on-sale  clause;  attempting to cure  delinquencies;
supervising  foreclosures or  repossessions;  inspecting and managing  Mortgaged
Properties  under certain  circumstances;  and  maintaining  accounting  records
relating  to  the  Whole  Loans.  Unless  otherwise  specified  in  the  related
Prospectus  Supplement,  the Master  Servicer will be responsible for filing and
settling  claims in respect  of  particular  Whole  Loans  under any  applicable
instrument of Credit Support. See "Description of Credit Support."

     The Master  Servicer  may agree to  modify,  waive or amend any term of any
Whole Loan in a manner  consistent  with the  Servicing  Standard so long as the
modification,  waiver or  amendment  will not (i) affect the amount or timing of
any scheduled payments of principal or interest on the Whole Loan or (ii) in its
judgment,  materially  impair  the  security  for the Whole  Loan or reduce  the
likelihood of timely  payment of amounts due thereon.  The Master  Servicer also
may agree to any  modification,  waiver  or  amendment  that  would so affect or
impair the payments on, or the security for, a Whole Loan if,  unless  otherwise
provided in the related Prospectus  Supplement,  (i) in its judgment, a material
default on the Whole Loan has occurred or a payment default is imminent and (ii)
in its judgment, such modification,  waiver or amendment is reasonably likely to
produce a greater  recovery  with  respect to the Whole Loan on a present  value
basis than would  liquidation.  The Master  Servicer  is  required to notify the
Trustee in the event of any modification, waiver or amendment of any Whole Loan.

SUB-SERVICERS

     A Master Servicer may delegate its servicing  obligations in respect of the
Whole Loans to third-party  servicers (each, a "Sub-Servicer"),  but such Master
Servicer will remain obligated under the related  Agreement.  Each sub-servicing
agreement  between  a  Master  Servicer  and a  Sub-Servicer  (a  "Sub-Servicing
Agreement") must be consistent with the terms of the related  Agreement and must
provide  that, if for any reason the Master  Servicer for the related  series of
Securities  is no longer acting in such  capacity,  the Trustee or any successor
Master Servicer may assume the Master  Servicer's  rights and obligations  under
such Sub-Servicing Agreement.

     Unless otherwise provided in the related Prospectus Supplement,  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 Whole 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 an
Agreement.  See  "Retained  Interest;  Servicing  Compensation  and  Payment  of
Expenses."

REALIZATION UPON DEFAULTED WHOLE LOANS

     Unless otherwise provided in the related Prospectus Supplement,  the Master
Servicer is  required  to monitor  any Whole Loan which is in default,  initiate
corrective  action in  cooperation  with the  mortgagor  or  obligor  if cure is
likely,  inspect  the  Mortgaged  Property  and take such  other  actions as are
consistent with the Servicing Standard.  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.

     Any Agreement  relating to a Trust Fund that includes Whole Loans may grant
to the Master  Servicer  and/or  the  holder or  holders  of certain  classes of
Securities  a right of first  refusal  to  purchase  from  the  Trust  Fund at a
predetermined  purchase price any such Whole Loan as to which a specified number
of scheduled payments  thereunder are delinquent.  Any such right granted to the
holder of an  Offered  Security  will be  described  in the  related  Prospectus
Supplement.  The related Prospectus Supplement will also describe any such right
granted  to any  person  if the  predetermined  purchase  price is less than the
Purchase Price described under "Representations and Warranties; Repurchases."

     If so specified in the related Prospectus  Supplement,  the Master Servicer
may offer to sell any defaulted Whole Loan described in the preceding  paragraph
and not  otherwise  purchased by any person having a right of first refusal with
respect thereto, if and when the Master Servicer determines, consistent with the
Servicing  Standard,  that such a sale  would  produce a greater  recovery  on a
present value basis than would liquidation through foreclosure,  repossession or
similar  proceedings.  The related Agreement will provide that any such offering
be made in a commercially  reasonable manner for a specified period and that the
Master Servicer accept the highest cash bid received from any person  (including
itself,  an  affiliate  of  the  Master  Servicer  or any  Securityholder)  that
constitutes  a fair price for such  defaulted  Whole Loan. In the absence of any
bid determined in accordance  with the related  Agreement to be fair, the Master
Servicer shall proceed with respect to such defaulted Mortgage Loan as described
below. Any bid in an amount at least equal to the Purchase Price described under
"Representations and Warranties; Repurchases" will in all cases be deemed fair.

     The Master  Servicer,  on behalf of the Trustee,  may at any time institute
foreclosure  proceedings,  exercise any power of sale contained in any mortgage,
obtain a deed in lieu of foreclosure,  or otherwise acquire title to a Mortgaged
Property securing a Whole Loan by operation of law or otherwise,  if such action
is consistent  with the Servicing  Standard and a default on such Whole Loan has
occurred or, in the Master Servicer's judgment, is imminent.

     Unless otherwise provided in the related Prospectus Supplement, if title to
any Mortgaged  Property is acquired by a Trust Fund as to which a REMIC election
has been  made,  the  Master  Servicer,  on behalf of the  Trust  Fund,  will be
required to sell the  Mortgaged  Property  within  three  years of  acquisition,
unless (i) the Internal Revenue Service grants an extension of time to sell such
property or (ii) the Trustee  receives an opinion of independent  counsel to the
effect that the holding of the  property by the Trust Fund  subsequent  to three
years after its  acquisition  will not result in the  imposition of a tax on the
Trust Fund or cause the Trust Fund to fail to qualify as a REMIC  under the Code
at any time that any  Security is  outstanding.  Subject to the  foregoing,  the
Master Servicer will be required to (i) solicit bids for any Mortgaged  Property
so  acquired  in such a manner as will be  reasonably  likely to  realize a fair
price for such  property  and (ii) accept the first (and,  if multiple  bids are
contemporaneously  received, the highest) cash bid received from any person that
constitutes a fair price.

     The limitations  imposed by the related  Agreement and the REMIC provisions
of the Code (if a REMIC election has been made with respect to the related Trust
Fund) on the ownership and  management  of any  Mortgaged  Property  acquired on
behalf of the Trust Fund may result in the  recovery  of an amount less than the
amount that would otherwise be recovered. See "Certain Legal Aspects of Mortgage
Loans--Foreclosure."

     If  recovery  on a defaulted  Whole Loan under any  related  instrument  of
Credit  Support is not  available,  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 Whole Loan. If
the proceeds of any  liquidation  of the property  securing the defaulted  Whole
Loan are less than the outstanding principal balance of the defaulted Whole Loan
plus interest  accrued  thereon at the Mortgage  Rate, as  applicable,  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 Collection Account out
of the Liquidation  Proceeds recovered on any defaulted Whole Loan, prior to the
distribution  of  such   Liquidation   Proceeds  to   Securityholders,   amounts
representing its normal servicing  compensation on the Whole Loan,  unreimbursed
servicing  expenses incurred with respect to the Whole Loan and any unreimbursed
advances of delinquent payments made with respect to the Whole Loan.

     If any  property  securing a  defaulted  Whole  Loan is damaged  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 Whole 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.

     As servicer of the Whole Loans, a Master Servicer, on behalf of itself, the
Trustee and the  Securityholders,  will present claims to the obligor under each
instrument  of  Credit  Support,  and will  take  such  reasonable  steps as are
necessary to receive  payment or to permit  recovery  thereunder with respect to
defaulted Whole Loans.

     If a Master Servicer or its designee recovers payments under any instrument
of Credit Support with respect to any defaulted  Whole Loan, the Master Servicer
will be  entitled  to  withdraw  or cause to be  withdrawn  from the  Collection
Account   out   of   such   proceeds,   prior   to   distribution   thereof   to
Certificateholders,  amounts  representing its normal servicing  compensation on
such Whole Loan,  unreimbursed  servicing  expenses incurred with respect to the
Whole  Loan and any  unreimbursed  advances  of  delinquent  payments  made with
respect to the Whole Loan. See "Hazard  Insurance  Policies" and "Description of
Credit Support."

HAZARD INSURANCE POLICIES

     Unless  otherwise  specified  in the related  Prospectus  Supplement,  each
Agreement  for a Trust Fund  comprised  of Whole  Loans will  require the Master
Servicer  to  cause  the  mortgagor  on each  Whole  Loan to  maintain  a hazard
insurance  policy  providing for such coverage as is required  under the related
Mortgage  or, if any  Mortgage  permits  the  holder  thereof  to dictate to the
mortgagor  the  insurance  coverage to be  maintained  on the related  Mortgaged
Property,  then such  coverage as is  consistent  with the  Servicing  Standard.
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 Whole 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 hazard  insurance  policy and under any other insurance policy
referred  to below,  or upon the extent to which  information  in this regard is
furnished by mortgagors.  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  mortgagor  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
Collection  Account.  The  Agreement  will provide that the Master  Servicer may
satisfy  its  obligation  to cause  each  mortgagor  to  maintain  such a hazard
insurance policy by the Master Servicer's  maintaining a blanket policy insuring
against  hazard  losses on the Whole Loans.  If such blanket  policy  contains a
deductible  clause,  the  Master  Servicer  will be  required  to deposit in the
Collection  Account all sums that would have been deposited therein but for such
clause.

     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 Whole  Loans will be  underwritten  by
different  insurers  under  different  state laws in accordance  with  different
applicable  state forms,  and  therefore  will not contain  identical  terms and
conditions,  the basic terms thereof are dictated by respective  state laws, and
most such policies  typically do not cover any physical  damage  resulting  from
war, revolution,  governmental  actions,  floods and other water-related causes,
earth movement (including earthquakes, landslides and mudflows), wet or dry rot,
vermin, domestic animals and certain other kinds of uninsured risks.

     The hazard insurance  policies covering the Mortgaged  Properties  securing
the Whole  Loans will  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.

     Each  Agreement for a Trust Fund  comprised of Whole Loans will require the
Master  Servicer to cause the  mortgagor on each Whole Loan to maintain all such
other insurance  coverage with respect to the related  Mortgaged  Property as is
consistent  with the terms of the related  Mortgage and the Servicing  Standard,
which insurance may typically  include flood insurance (if the related Mortgaged
Property was located at the time of origination in a federally  designated flood
area).

     Any cost incurred by the Master  Servicer in maintaining any such insurance
policy will be added to the amount owing under the Mortgage Loan where the terms
of the Mortgage  Loan so permit;  provided,  however,  that the addition of such
cost will not be taken into account for purposes of calculating the distribution
to be made to  Certificateholders.  Such  costs may be  recovered  by the Master
Servicer or Sub-Servicer,  as the case may be, from the Collection Account, with
interest thereon, as provided by the Agreement.

     Under the terms of the Whole Loans,  mortgagors  will generally be required
to present claims to insurers under hazard insurance policies  maintained on the
related Mortgaged Properties.  The Master Servicer, on behalf of the Trustee and
Certificateholders,  is  obligated  to present or cause to be  presented  claims
under any blanket  insurance  policy insuring against hazard losses on Mortgaged
Properties securing the Whole Loans. 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
mortgagors.

FIDELITY BONDS AND ERRORS AND OMISSIONS INSURANCE

     Unless  otherwise  specified  in the related  Prospectus  Supplement,  each
Agreement will require that the Master  Servicer obtain and maintain in effect a
fidelity bond or similar form of insurance  coverage  (which may provide blanket
coverage) or any combination  thereof insuring against loss occasioned by fraud,
theft or other intentional  misconduct of the officers,  employees and agents of
the Master  Servicer.  The related  Agreement will allow the Master  Servicer to
self-insure against loss occasioned by the errors and omissions of the officers,
employees  and agents of the Master  Servicer  so long as certain  criteria  set
forth in the Agreement are met.

DUE-ON-SALE PROVISIONS

     The Whole Loans may contain clauses  requiring the consent of the mortgagee
to any sale or other transfer of the related Mortgaged Property,  or due-on-sale
clauses entitling the mortgagee to accelerate payment of the Whole Loan upon any
sale, transfer or conveyance of the related Mortgaged Property. Unless otherwise
provided  in  the  related  Prospectus  Supplement,  the  Master  Servicer  will
generally  enforce any due-on-sale  clause to the extent it has knowledge of the
conveyance or proposed conveyance of the underlying Mortgaged Property and it is
entitled  to do so under  applicable  law;  provided,  however,  that the Master
Servicer  will  not  take any  action  in  relation  to the  enforcement  of any
due-on-sale  provision which would adversely affect or jeopardize coverage under
any  applicable  insurance  policy.  Unless  otherwise  specified in the related
Prospectus Supplement,  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.

RETAINED INTEREST; SERVICING COMPENSATION AND PAYMENT OF EXPENSES

     The Prospectus Supplement for a series of Certificates will specify whether
there will be any Retained Interest in the Assets, and, if so, the initial 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 an Asset  represents a specified  portion of the interest  payable
thereon.  The Retained  Interest  will be deducted  from  mortgagor  payments as
received and will not be part of the related Trust Fund.

     Unless otherwise specified in the related Prospectus Supplement, the Master
Servicer's and a Sub-Servicer's primary servicing compensation with respect to a
series of Securities  will come from the periodic  payment to it of a portion of
the interest  payment on each Asset.  Since any  Retained  Interest and a Master
Servicer's primary compensation are percentages of the principal balance of each
Asset,  such amounts will decrease in accordance  with the  amortization  of the
Assets.  The  Prospectus  Supplement  with  respect  to a series  of  Securities
evidencing interests in a Trust Fund that includes Whole Loans may provide that,
as additional compensation,  the Master Servicer or the Sub-Servicers may retain
all or a portion of assumption fees,  modification fees, late payment charges or
Prepayment  Premiums  collected from mortgagors and any interest or other income
which may be earned  on funds  held in the  Collection  Account  or any  account
established by a Sub-Servicer pursuant to the Agreement.

     The Master Servicer may, to the extent  provided in the related  Prospectus
Supplement,  pay from its servicing  compensation  certain expenses  incurred in
connection  with its  servicing and managing of the Assets,  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.   Certain  other  expenses,  including  certain
expenses  relating to defaults and  liquidations  on the Whole Loans and, to the
extent so provided in the related Prospectus Supplement, interest thereon at the
rate specified therein may be borne by the Trust Fund.

     If and to the extent  provided in the related  Prospectus  Supplement,  the
Master Servicer may be required to apply a portion of the servicing compensation
otherwise  payable  to it in  respect  of any Due  Period  to  certain  interest
shortfalls  resulting  from the  voluntary  prepayment of any Whole Loans in the
related  Trust Fund  during  such  period  prior to their  respective  due dates
therein.

EVIDENCE AS TO COMPLIANCE

     Each  Agreement  relating to Assets which  include Whole 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  Attestation  Program for  Mortgage
Bankers,  the Audit  Program for  Mortgages  serviced  for the Federal Home Loan
Mortgage  Corporation  ("FHLMC") or such other audit or attestation program used
by the Master Servicer,  the servicing by or on behalf of the Master Servicer of
mortgage loans under agreements  substantially  similar to each other (including
the  related  Agreement)  was  conducted  in  compliance  with the terms of such
agreements or such program  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 Attestation Program for
Mortgage  Bankers,  or such other audit or  attestation  program  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 or such other audit or attestation  program used by
such  Sub-Servicer  (rendered  within  one year of such  statement)  of firms of
independent public accountants with respect to the related Sub-Servicer.

     Each such  Agreement  will also provide for delivery to the Trustee,  on or
before a  specified  date in each  year,  of an annual  statement  signed by two
officers  of the Master  Servicer  to the effect  that the Master  Servicer  has
fulfilled its obligations under the Agreement  throughout the preceding calendar
year or other specified twelve-month period.

     Unless otherwise provided in the related Prospectus  Supplement,  copies of
such annual  accountants'  statement  and such  statements  of officers  will be
obtainable by Securityholders  without charge upon written request to the Master
Servicer at the address set forth in the related Prospectus Supplement.

CERTAIN MATTERS REGARDING A MASTER SERVICER AND THE DEPOSITOR

     The Master Servicer,  if any, or a servicer for substantially all the Whole
Loans under each Agreement will be named in the related  Prospectus  Supplement.
The entity serving as Master  Servicer (or as such servicer) may be an affiliate
of the  Depositor  and may have other  normal  business  relationships  with the
Depositor or the Depositor's affiliates. Reference herein to the Master Servicer
shall be deemed to be to the servicer of substantially all of the Whole Loans.

     Unless  otherwise  specified  in the  related  Prospectus  Supplement,  the
related  Agreement  will  provide  that the Master  Servicer may resign from its
obligations  and duties  thereunder  only upon a  determination  that its duties
under the Agreement are no longer  permissible  under  applicable  law or are in
material conflict by reason of applicable law with any other activities  carried
on by it, the other activities of the Master Servicer so causing such a conflict
being of a type and nature carried on by the Master  Servicer at the date of the
Agreement.  No such  resignation  will become  effective  until the Trustee or a
successor  servicer  has assumed the Master  Servicer's  obligations  and duties
under the Agreement.

     Unless  otherwise  specified  in the related  Prospectus  Supplement,  each
Agreement will further provide that neither any Master  Servicer,  the Depositor
nor any  director,  officer,  employee,  or agent of a  Master  Servicer  or the
Depositor  will be under any  liability  to the  related  Trust Fund or Security
holders for any action taken,  or for refraining  from the taking of any action,
in good faith  pursuant to the  Agreement;  provided,  however,  that  neither a
Master Servicer, the Depositor nor any such person will be protected against any
breach of a  representation,  warranty or covenant  made in such  Agreement,  or
against any liability  specifically  imposed  thereby,  or against any liability
which would otherwise be imposed by reason of willful misfeasance,  bad faith or
gross  negligence in the  performance of obligations or duties  thereunder or by
reason of  reckless  disregard  of  obligations  and duties  thereunder.  Unless
otherwise  specified in the related Prospectus  Supplement,  each Agreement will
further  provide  that any Master  Servicer,  the  Depositor  and any  director,
officer,  employee  or agent  of a  Master  Servicer  or the  Depositor  will be
entitled to  indemnification by the related Trust Fund and will be held harmless
against any loss,  liability or expense  incurred in  connection  with any legal
action relating to the Agreement or the Securities; provided, however, that such
indemnification   will  not  extend  to  any  loss,  liability  or  expense  (i)
specifically   imposed  by  such  Agreement  or  otherwise   incidental  to  the
performance of obligations and duties  thereunder,  including,  in the case of a
Master  Servicer,  the  prosecution of an  enforcement  action in respect of any
specific  Whole  Loan or Whole  Loans  (except as any such  loss,  liability  or
expense  shall be  otherwise  reimbursable  pursuant  to such  Agreement);  (ii)
incurred in connection with any breach of a representation, warranty or covenant
made in such Agreement;  (iii) incurred by reason of  misfeasance,  bad faith or
gross negligence in the performance of obligations or duties  thereunder,  or by
reason of reckless  disregard of such  obligations  or duties;  (iv) incurred in
connection  with any  violation of any state or federal  securities  law; or (v)
imposed  by any  taxing  authority  if such  loss,  liability  or expense is not
specifically  reimbursable  pursuant to the terms of the related  Agreement.  In
addition,  each Agreement will provide that neither any Master  Servicer nor the
Depositor  will be under any  obligation  to appear in,  prosecute or defend any
legal action which is not  incidental to its respective  responsibilities  under
the  Agreement  and  which in its  opinion  may  involve  it in any  expense  or
liability.  Any such  Master  Servicer or the  Depositor  may,  however,  in its
discretion  undertake  any such action which it may deem  necessary or desirable
with respect to the Agreement  and the rights and duties of the parties  thereto
and the interests of the  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 Collection Account.

     Any person into which the Master Servicer or the Depositor may be merged or
consolidated,  or any person resulting from any merger or consolidation to which
the Master Servicer or the Depositor is a party, or any person succeeding to the
business of the Master  Servicer or the Depositor,  will be the successor of the
Master  Servicer  or the  Depositor,  as the  case  may be,  under  the  related
Agreement.

EVENTS OF DEFAULT UNDER THE AGREEMENT

     Unless otherwise provided in the related Prospectus  Supplement,  Events of
Default under the related  Agreement  will include (i) any failure by the Master
Servicer to  distribute or cause to be  distributed  to  Securityholders,  or to
remit to the Trustee or Indenture  Trustee,  as applicable,  for distribution to
Securityholders,  any required  payment that continues after a grace period,  if
any;  (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 (or such other period  specified in
the related Prospectus Supplement) after written notice of such failure has been
given to the Master  Servicer by the Trustee or the Depositor,  or to the Master
Servicer,  the Depositor and the Trustee by the holders of Securities evidencing
not less than 25% of the Voting Rights;  (iii) any breach of a representation or
warranty made by the Master  Servicer under the Agreement  which  materially and
adversely  affects  the  interests  of   Securityholders   and  which  continues
unremedied  for thirty  days (or such  longer  period  specified  in the related
Prospectus Supplement) after written notice of such breach has been given to the
Master Servicer by the Trustee or the Depositor,  or to the Master Servicer, the
Depositor and the Trustee by the holders of Securities  evidencing not less than
25% of the Voting Rights; and (iv) 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. Material variations to the foregoing Events of
Default  (other than to shorten cure periods or eliminate  notice  requirements)
will  be  specified  in the  related  Prospectus  Supplement.  Unless  otherwise
specified in the related  Prospectus  Supplement,  the Trustee shall,  not later
than the later of 60 days after the  occurrence  of any event which  constitutes
or, with notice or lapse of time or both,  would  constitute an Event of Default
and  five  days  after  certain  officers  of the  Trustee  become  aware of the
occurrence  of  such  an  event,  transmit  by  mail  to the  Depositor  and all
Securityholders of the applicable series notice of such occurrence,  unless such
default shall have been cured or waived.

     The manner of  determining  the  "Voting  Rights" of a Security or class or
classes of Securities will be specified in the related Prospectus Supplement.

RIGHTS UPON EVENT OF DEFAULT UNDER THE AGREEMENT

     So long as an Event of Default under an Agreement remains  unremedied,  the
Depositor  or the Trustee may,  and at the  direction  of holders of  Securities
evidencing not less than 51% (or such other percentage  specified in the related
Prospectus Supplement) of the Voting Rights, the Trustee shall, terminate all of
the rights and obligations of the Master Servicer under the Agreement and in and
to the  Mortgage  Loans (other than as a  Securityholder  or as the owner of any
Retained   Interest),   whereupon  the  Trustee  will  succeed  to  all  of  the
responsibilities,  duties  and  liabilities  of the  Master  Servicer  under the
Agreement  (except  that if the  Trustee is  prohibited  by law from  obligating
itself to make advances regarding  delinquent  Mortgage Loans, or if the related
Prospectus  Supplement so  specifies,  then the Trustee will not be obligated to
make such advances) and will be entitled to similar  compensation  arrangements.
Unless otherwise  specified in the related Prospectus  Supplement,  in the event
that the  Trustee is  unwilling  or unable so to act,  it may or, at the written
request of the  holders of  Securities  entitled  to at least 51% (or such other
percentage specified in the related Prospectus Supplement) of the Voting Rights,
it  shall  appoint,  or  petition  a court  of  competent  jurisdiction  for the
appointment  of, a 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  specified  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 Agreement.

     Unless  otherwise  described  in the  related  Prospectus  Supplement,  the
holders of Securities  representing  at least 66-2/3% (or such other  percentage
specified in the related  Prospectus  Supplement) of the Voting Rights allocated
to the respective classes of Securities affected by any Event of Default will be
entitled to waive such Event of  Default;  provided,  however,  that an Event of
Default involving a failure to distribute a required payment to  Securityholders
described  in clause (i) under  "Events of Default" may be waived only by all of
the Securityholders.  Upon any such waiver of an Event of Default, such Event of
Default shall cease to exist and shall be deemed to have been remedied for every
purpose under the Agreement.

     No Securityholders will have the right under any Agreement to institute any
proceeding with respect  thereto unless such holder  previously has given to the
Trustee  written  notice  of  default  and  unless  the  holders  of  Securities
evidencing not less than 25% (or such other percentage  specified in the related
Prospectus  Supplement) 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 sixty days
(or such other number of days  specified in the related  Prospectus  Supplement)
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 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 Securities  covered by
such  Agreement,  unless  such  Securityholders  have  offered  to  the  Trustee
reasonable  security or indemnity  against the costs,  expenses and  liabilities
which may be incurred therein or thereby.

AMENDMENT

     Each Agreement may be amended by the parties  thereto,  without the consent
of any of the holders of Securities  covered by the  Agreement,  (i) to cure any
ambiguity  or correct any mistake,  (ii) to correct,  modify or  supplement  any
provision  therein which may be inconsistent with any other provision therein or
with the related Prospectus Supplement,  (iii) to make any other provisions with
respect  to matters  or  questions  arising  under the  Agreement  which are not
materially  inconsistent with the provisions thereof, or (iv) to comply with any
requirements  imposed by the Code;  provided  that, in the case of clause (iii),
such amendment will not (as evidenced by an opinion of counsel to such effect or
a letter from the  applicable  Rating Agency that such amendment will not result
in a reduction or  withdrawal of its rating of the related  Security)  adversely
affect in any material respect the interests of any holder of Securities covered
by  the  Agreement.   Unless  otherwise  specified  in  the  related  Prospectus
Supplement,  each  Agreement  may also be amended by the  Depositor,  the Master
Servicer, if any, and the Trustee, with the consent of the holders of Securities
affected  thereby  evidencing  not  less  than  51% (or  such  other  percentage
specified in the related  Prospectus  Supplement) of the Voting Rights,  for any
purpose;  provided,  however,  that unless  otherwise  specified  in the related
Prospectus Supplement, no such amendment may (i) reduce in any manner the amount
of or delay the timing of, payments received or advanced on Mortgage Loans which
are required to be distributed on any Security without the consent of the holder
of such  Security  or (ii)  reduce the  consent  percentages  described  in this
paragraph  without the consent of the holders of all Securities  covered by such
Agreement then outstanding. However, with respect to any series of Securities 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 result in the imposition of a
tax on the related Trust Fund or cause the related Trust Fund to fail to qualify
as a REMIC at any time that the related Securities are outstanding.

THE TRUSTEE

     The Trustee under each  Agreement or Trust  Agreement  will be named in the
related   Prospectus   Supplement.   The  commercial   bank,   national  banking
association,  banking corporation or trust company serving as Trustee may have a
banking  relationship  with the Depositor and its affiliates and with any Master
Servicer and its affiliates.

DUTIES OF THE TRUSTEE

     The Trustee will make no  representations as to the validity or sufficiency
of any  Agreement or Trust  Agreement,  the  Securities  or any Asset or related
document and is not  accountable  for the use or  application by or on behalf of
any Master  Servicer of any funds paid to the Master Servicer or its designee in
respect of the Securities or the Assets, or deposited into or withdrawn from the
Collection  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
or  Trust  Agreement,  as  applicable.  However,  upon  receipt  of the  various
certificates,  reports or other instruments  required to be furnished to it, the
Trustee is required to examine  such  documents  and to  determine  whether they
conform to the requirements of the Agreement or Trust Agreement, as applicable.

CERTAIN MATTERS REGARDING THE TRUSTEE

     Unless  otherwise  specified  in the  related  Prospectus  Supplement,  the
Trustee and any  director,  officer,  employee or agent of the Trustee  shall be
entitled  to  indemnification  out of  the  Collection  Account  for  any  loss,
liability  or  expense  (including  costs and  expenses  of  litigation,  and of
investigation,  counsel fees, damages, judgments and amounts paid in settlement)
incurred in connection  with the Trustee's (i) enforcing its rights and remedies
and protecting the interests,  of the Securityholders  during the continuance of
an Event of Default,  (ii) defending or prosecuting  any legal action in respect
of the related  Agreement or series of  Securities  (iii) being the mortgagee of
record  with  respect  to the  Mortgage  Loans in a Trust  Fund and the owner of
record with respect to any Mortgaged  Property  acquired in respect  thereof for
the benefit of Securityholders, or (iv) acting or refraining from acting in good
faith at the  direction  of the  holders  of the  related  series of  Securities
entitled to not less than 25% (or such other  percentage  as is specified in the
related  Agreement with respect to any  particular  matter) of the Voting Rights
for such series; provided, however, that such indemnification will not extend to
any loss,  liability or expense  that  constitutes  a specific  liability of the
Trustee pursuant to the related Agreement,  or to any loss, liability or expense
incurred by reason of willful  misfeasance,  bad faith or negligence on the part
of the Trustee in the performance of its obligations and duties  thereunder,  or
by reason of its reckless  disregard of such  obligations  or duties,  or as may
arise from a breach of any  representation,  warranty or covenant of the Trustee
made therein.

RESIGNATION AND REMOVAL OF THE TRUSTEE

     The Trustee may at any time resign from its obligations and duties under an
Agreement  by  giving  written  notice  thereof  to the  Depositor,  the  Master
Servicer,  if any,  and all  Securityholders.  Upon  receiving  such  notice  of
resignation,  the Depositor is required  promptly to appoint a successor trustee
acceptable to the Master  Servicer,  if any. If no successor  trustee shall have
been so appointed and have accepted  appointment within 30 days after the giving
of such notice of resignation,  the resigning  Trustee may petition any court of
competent jurisdiction for the appointment of a successor trustee.

     If at any time the  Trustee  shall cease to be eligible to continue as such
under  the  related  Agreement,  or if at any  time  the  Trustee  shall  become
incapable of acting, or shall be adjudged  bankrupt or insolvent,  or a receiver
of the Trustee or of its  property  shall be  appointed,  or any public  officer
shall take  charge or control of the  Trustee or of its  property or affairs for
the purpose of  rehabilitation,  conservation or liquidation,  or if a change in
the financial  condition of the Trustee has adversely affected or will adversely
affect the rating on any class of the Securities,  then the Depositor may remove
the Trustee and appoint a successor  trustee  acceptable to the Master Servicer,
if any.  Holders of the  Securities  of any series  entitled to at least 51% (or
such other  percentage  specified in the related  Prospectus  Supplement) of the
Voting  Rights for such series may at any time remove the Trustee  without cause
and appoint a successor trustee.

     Any  resignation  or removal of the Trustee and  appointment of a successor
trustee  shall not become  effective  until  acceptance  of  appointment  by the
successor trustee.

CERTAIN TERMS OF THE INDENTURE

     Events of Default.  Unless  otherwise  specified in the related  Prospectus
     -----------------
Supplement,  Events of  Default  under the  Indenture  for each  Series of Notes
include:  (i) a  default  for  thirty  (30) days (or such  other  number of days
specified in such Prospectus Supplement) or more 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 sixty  (60) days (or such  other  number of days  specified  in such
Prospectus  Supplement)  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  sixty (60) days (or such other  number of days  specified in such
Prospectus  Supplement)  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,  either  the  Indenture  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 Notes of such
series.

     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  Indenture
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  distributions  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  Indenture  Trustee  may not  sell  or  otherwise  liquidate  the
collateral  securing the Notes of a series following an Event of Default,  other
than a default in the payment of any  principal  or interest on any Note of such
series for  thirty  (30) days or more,  unless (a) the  holders of 100% (or such
other  percentage  specified in the related  Prospectus  Supplement) 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  Indenture  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 Indenture Trustee obtains the consent
of the holders of 66-2/3%  (or such other  percentage  specified  in the related
Prospectus  Supplement) of the then aggregate outstanding amount of the Notes of
such series.

     In the event  that the  Indenture  Trustee  liquidates  the  collateral  in
connection with an Event of Default involving a default for thirty (30) days (or
such other number of days  specified in the related  Prospectus  Supplement)  or
more in the payment of  principal  of or interest on the Notes of a series,  the
Indenture  provides  that the  Indenture  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
distribution to the Noteholders  would be less than would otherwise be the case.
However,   the  Indenture  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.

     Unless otherwise  specified in the related  Prospectus  Supplement,  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 which is unamortized.

     Subject to the  provisions of the  Indenture  relating to the duties of the
Indenture  Trustee,  in case an Event of Default  shall occur and be  continuing
with  respect  to a series of Notes,  the  Indenture  Trustee  shall be under no
obligation  to exercise any of the rights or powers  under the  Indenture at the
request or direction of any of the holders of Notes of such series,  unless such
holders offered to the Indenture  Trustee security or indemnity  satisfactory to
it against the costs,  expenses and liabilities which might be incurred by it in
complying  with such  request  or  direction.  Subject  to such  provisions  for
indemnification and certain limitations contained in the Indenture,  the holders
of a  majority  of the then  aggregate  outstanding  amount of the Notes of such
series shall have the right to direct the time,  method and place of  conducting
any proceeding for any remedy  available to the Indenture  Trustee or exercising
any trust or power conferred on the Indenture  Trustee with respect to the Notes
of such series, and the holders of a majority of the then aggregate  outstanding
amount of the Notes of such series may, in certain cases, waive any default with
respect  thereto,  except a default in the payment of principal or interest or a
default in respect of a covenant or  provision of the  Indenture  that cannot be
modified  without  the waiver or consent of all the  holders of the  outstanding
Notes of such series affected thereby.

     Discharge of the Indenture.  The Indenture will be discharged  with respect
     --------------------------
to a series of Notes (except with respect to certain continuing rights specified
in the Indenture) upon the delivery to the Indenture Trustee for cancellation of
all the Notes of such series or, with certain limitations, upon deposit with the
Indenture  Trustee  of funds  sufficient  for the  payment in full of all of the
Notes of such series.

     In addition to such discharge with certain limitations,  the Indenture will
provide  that,  if so  specified  with  respect to the Notes of any series,  the
related Trust Fund will be discharged from any and all obligations in respect of
the Notes of such series (except for certain  obligations  relating to temporary
Notes and exchange of Notes,  to register  the transfer of or exchange  Notes of
such  series,  to replace  stolen,  lost or mutilated  Notes of such series,  to
maintain  paying  agencies  and to hold  monies for  payment in trust)  upon the
deposit with the Indenture Trustee, in trust, of money and/or direct obligations
of or  obligations  guaranteed by the United States of America which through the
payment of interest and principal in respect  thereof in  accordance  with their
terms will provide  money in an amount  sufficient  to pay the  principal of and
each  installment  of interest on the Notes of such series on the maturity  date
for such Notes and any  installment of interest on such Notes in accordance with
the terms of the  Indenture  and the Notes of such  series.  In the event of any
such defeasance and discharge of Notes of such series,  holders of Notes of such
series would be able to look only to such money and/or  direct  obligations  for
payment of principal and interest, if any, on their Notes until maturity.

     Indenture Trustee's Annual Report. The Indenture Trustee for each series of
     ---------------------------------
Notes will be  required  to mail each year to all  related  Noteholders  a brief
report relating to its eligibility  and  qualification  to continue as Indenture
Trustee  under the  related  Indenture,  any  amounts  advanced  by it under the
Indenture,  the amount,  interest rate and maturity date of certain indebtedness
owing by such  Trust  to the  applicable  Indenture  Trustee  in its  individual
capacity,  the property and funds  physically held by such Indenture  Trustee as
such and any action taken by it that materially  affects such Notes and that has
not been previously reported.

     The Indenture Trustee.  The Indenture Trustee for a series of Notes will be
     ---------------------
specified in the related  Prospectus  Supplement.  The Indenture Trustee for any
series may resign at any time, in which event the Depositor will be obligated to
appoint a successor  trustee for such series.  The Depositor may also remove any
such  Indenture  Trustee if such  Indenture  Trustee  ceases to be  eligible  to
continue  as such  under the  related  Indenture  or if such  Indenture  Trustee
becomes  insolvent.  In such  circumstances  the Depositor  will be obligated to
appoint a successor  trustee for the applicable series of Notes. Any resignation
or removal of the Indenture  Trustee and appointment of a successor  trustee for
any  series  of  Notes  does  not  become  effective  until  acceptance  of  the
appointment by the successor trustee for such series.

     The bank or trust company  serving as Indenture  Trustee may have a banking
relationship  with the Depositor or any of its affiliates or the Master Servicer
or any of its affiliates.

                          DESCRIPTION OF CREDIT SUPPORT

GENERAL

     For any series of Securities Credit Support may be provided with respect to
one or more classes thereof or the related Assets.  Credit Support may be in the
form of the  subordination  of one or more  classes  of  Securities,  letters of
credit, insurance policies, guarantees, the establishment of one or more reserve
funds or another  method of Credit Support  described in the related  Prospectus
Supplement,  or any combination of the foregoing.  If so provided in the related
Prospectus Supplement,  any form of Credit Support may be structured so as to be
drawn upon by more than one series to the extent described therein.

     Unless otherwise provided in the related Prospectus Supplement for a series
of Securities the Credit Support will not provide  protection  against all risks
of loss and will not guarantee  repayment of the entire Security  Balance of the
Securities and interest  thereon.  If losses or shortfalls occur that exceed the
amount  covered  by Credit  Support or that are not  covered by Credit  Support,
Securityholders will bear their allocable share of deficiencies.  Moreover, if a
form of Credit  Support  covers  more than one  series of  Securities  (each,  a
"Covered  Trust"),  holders of  Securities  evidencing  interests in any of such
Covered  Trusts  will be subject to the risk that such  Credit  Support  will be
exhausted by the claims of other  Covered  Trusts  prior to such  Covered  Trust
receiving any of its intended share of such coverage.

     If Credit  Support  is  provided  with  respect  to one or more  classes of
Securities of a series, or the related Assets, the related Prospectus Supplement
will include a description  of (a) the nature and amount of coverage  under such
Credit Support, (b) any conditions to payment thereunder not otherwise described
herein,  (c) the  conditions  (if any) under which the amount of coverage  under
such Credit  Support  may be reduced and under which such Credit  Support may be
terminated or replaced and (d) the material  provisions  relating to such Credit
Support.  Additionally, the related Prospectus Supplement will set forth certain
information  with respect to the obligor under any instrument of Credit Support,
including (i) a brief description of its principal business activities, (ii) its
principal place of business,  place of incorporation and the jurisdiction  under
which it is  chartered  or licensed to do  business,  (iii) if  applicable,  the
identity of  regulatory  agencies that exercise  primary  jurisdiction  over the
conduct of its  business and (iv) its total  assets,  and its  stockholders'  or
policyholders'  surplus,  if  applicable,  as  of  the  date  specified  in  the
Prospectus Supplement.  See "Risk Factors--Credit Support Limitations--Risk That
Credit Support Will Not Cover All Losses."

SUBORDINATE SECURITIES

     If so specified in the related Prospectus  Supplement,  one or more classes
of Securities of a series may be Subordinate Securities. To the extent specified
in the related Prospectus  Supplement,  the rights of the holders of Subordinate
Securities  to  receive   distributions  of  principal  and  interest  from  the
Collection  Account on any Distribution Date will be subordinated to such rights
of the holders of Senior  Securities.  If so provided in the related  Prospectus
Supplement,  the subordination of a class may apply only in the event of (or may
be limited to) certain  types of losses or  shortfalls.  The related  Prospectus
Supplement will set forth information  concerning the amount of subordination of
a class or classes of Subordinate  Securities in a series,  the circumstances in
which such subordination will be applicable and the manner, if any, in which the
amount of subordination will be effected.

CROSS-SUPPORT PROVISIONS

     If  the  Assets  for a  series  are  divided  into  separate  groups,  each
supporting a separate class or classes of Securities of a series, credit support
may be provided by cross-support provisions requiring that distributions be made
on Senior  Securities  evidencing  interests  in one  group of  Assets  prior to
distributions  on  Subordinate  Securities  evidencing  interests in a different
group of Assets within the Trust Fund.  The  Prospectus  Supplement for a series
that includes a cross-support  provision will describe the manner and conditions
for applying such provisions.

INSURANCE OR GUARANTEES

     If so provided in the Prospectus Supplement for a series of Securities, the
Whole Loans in the related Trust Fund will be covered for various  default risks
by insurance policies or guarantees.

LETTER OF CREDIT

     If so provided in the  Prospectus  Supplement  for a series of  Securities,
deficiencies in amounts  otherwise payable on such Securities or certain classes
thereof  will be covered by one or more  letters of credit,  issued by a bank or
financial  institution specified in such Prospectus Supplement (the "L/C Bank").
Under a  letter  of  credit,  the L/C Bank  will be  obligated  to  honor  draws
thereunder in an aggregate  fixed dollar amount,  net of  unreimbursed  payments
thereunder,  generally equal to a percentage specified in the related Prospectus
Supplement  of the  aggregate  principal  balance of the  Assets on the  related
Cut-off Date or of the initial aggregate Security Balance of one or more classes
of Securities. If so specified in the related Prospectus Supplement,  the letter
of credit  may  permit  draws in the event of only  certain  types of losses and
shortfalls.  The amount available under the letter of credit will, in all cases,
be  reduced  to the  extent  of the  unreimbursed  payments  thereunder  and may
otherwise  be reduced as  described in the related  Prospectus  Supplement.  The
obligations  of the L/C Bank  under  the  letter of  credit  for each  series of
Securities  will  expire at the  earlier of the date  specified  in the  related
Prospectus Supplement or the termination of the Trust Fund.

INSURANCE POLICIES AND SURETY BONDS

     If so provided in the  Prospectus  Supplement  for a series of  Securities,
deficiencies in amounts  otherwise payable on such Securities or certain classes
thereof will be covered by insurance  policies  and/or surety bonds  provided by
one or more insurance  companies or sureties.  Such instruments may cover,  with
respect to one or more  classes of  Securities  of the  related  series,  timely
distributions of interest and/or 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.

RESERVE FUNDS

     If so provided in the  Prospectus  Supplement  for a series of  Securities,
deficiencies in amounts  otherwise payable on such Securities or certain classes
thereof will be covered by one or more reserve  funds in which cash, a letter of
credit,  Permitted  Investments,  a demand note or a combination thereof will be
deposited,  in the  amounts so  specified  in such  Prospectus  Supplement.  The
reserve funds for a series may also be funded over time by depositing  therein a
specified  amount  of the  distributions  received  on  the  related  Assets  as
specified in the related Prospectus Supplement.

     Amounts on  deposit in any  reserve  fund for a series,  together  with the
reinvestment  income thereon,  if any, will be applied for the purposes,  in the
manner,  and to the extent  specified in the related  Prospectus  Supplement.  A
reserve fund may be provided to increase the likelihood of timely  distributions
of principal of and interest on the Certificates. If so specified in the related
Prospectus  Supplement,  reserve  funds may be  established  to provide  limited
protection  against only certain types of losses and shortfalls.  Following each
Distribution  Date amounts in a reserve fund in excess of any amount required to
be maintained therein may be released from the reserve fund under the conditions
and to the extent specified in the related Prospectus Supplement and will not be
available for further application to the Securities.

     Moneys  deposited  in any  Reserve  Funds  will be  invested  in  Permitted
Investments, except as otherwise specified in the related Prospectus Supplement.
Unless  otherwise   specified  in  the  related   Prospectus   Supplement,   any
reinvestment  income or other gain from such investments will be credited to the
related  Reserve  Fund  for  such  series,  and any  loss  resulting  from  such
investments  will be charged to such Reserve Fund.  However,  such income may be
payable to any related Master Servicer or another service provider as additional
compensation.  The Reserve  Fund, if any, for a series will not be a part of the
Trust Fund unless otherwise specified in the related Prospectus Supplement.

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

CREDIT SUPPORT WITH RESPECT TO MBS

     If so provided in the Prospectus Supplement for a series of Securities, the
MBS in the related Trust Fund and/or the Mortgage Loans  underlying such MBS may
be covered by one or more of the types of Credit Support described  herein.  The
related  Prospectus  Supplement  will  specify  as to each  such  form of Credit
Support the information indicated above with respect thereto, to the extent such
information is material and available.

                     CERTAIN LEGAL ASPECTS OF MORTGAGE LOANS

     The following  discussion contains summaries,  which are general in nature,
of  certain  state  law legal  aspects  of loans  secured  by  single-family  or
multi-family  residential  properties.  Because such legal  aspects are governed
primarily  by the  applicable  laws of the state in which the related  Mortgaged
Property is located (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 "Description
of the Trust Funds--Assets."

GENERAL

     All of the Mortgage Loans are loans evidenced by a note or bond and secured
by  instruments  granting  a security  interest  in real  property  which may be
mortgages,  deeds of trust,  security  deeds or deeds to secure debt,  depending
upon  the  prevailing  practice  and law in the  state in  which  the  Mortgaged
Property  is  located.  Mortgages,  deeds of trust and deeds to secure  debt are
herein  collectively  referred to as "mortgages."  Any of the foregoing types of
mortgages  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 separate,  recorded,  contractual  arrangements
with others holding  interests in the mortgaged  property,  the knowledge of the
parties to such instrument as well as the order of recordation of the instrument
in  the  appropriate  public  recording  office.  However,  recording  does  not
generally  establish priority over governmental claims for real estate taxes and
assessments and other charges imposed under governmental police powers.

TYPES OF MORTGAGE INSTRUMENTS

     A mortgage  either  creates a lien against or  constitutes  a conveyance of
real property  between two  parties--a  mortgagor  (the borrower and usually the
owner of the subject property) and a mortgagee (the lender). In contrast, a deed
of trust is a  three-party  instrument,  among a trustor  (the  equivalent  of a
mortgagor),  a  trustee  to whom  the  mortgaged  property  is  conveyed,  and a
beneficiary  (the lender) for whose  benefit the  conveyance is made. As used in
this Prospectus, unless the context otherwise requires, "mortgagor" includes the
trustor  under a deed of trust and a grantor  under a security deed or a deed to
secure  debt.  Under  a deed  of  trust,  the  mortgagor  grants  the  property,
irrevocably until the debt is paid, in trust,  generally with a power of sale as
security for the  indebtedness  evidenced by the related  note. A deed to secure
debt typically has two parties.  By executing a 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,
generally with a power of sale as security for the indebtedness evidenced by the
related  mortgage note. In case the mortgagor  under a mortgage is a land trust,
there would be an  additional  party because legal title to the property is held
by a land trustee under a land trust agreement for the benefit of the mortgagor.
At origination of a mortgage loan involving a land trust, the mortgagor executes
a separate  undertaking to make payments on the mortgage  note. The  mortgagee's
authority  under a mortgage,  the trustee's  authority under a deed of trust and
the grantee's  authority under a deed to secure debt are governed by the express
provisions of the  mortgage,  the law of the state in which the real property is
located, certain federal laws (including,  without limitation, the Soldiers' and
Sailors'  Civil  Relief  Act of  1940)  and,  in some  cases,  in deed of  trust
transactions, the directions of the beneficiary.

INTEREST IN REAL PROPERTY

     The real property  covered by a mortgage,  deed of trust,  security deed or
deed to  secure  debt is most  often the fee  estate  in land and  improvements.
However,  such an instrument may encumber other  interests in real property such
as a tenant's  interest  in a lease of land or  improvements,  or both,  and the
leasehold  estate created by such lease.  An instrument  covering an interest in
real  property  other than the fee estate  requires  special  provisions  in the
instrument  creating such interest or in the mortgage,  deed of trust,  security
deed or deed to secure debt, to protect the  mortgagee  against  termination  of
such  interest  before the  mortgage,  deed of trust,  security  deed or deed to
secure debt is paid.  Unless otherwise  specified in the Prospectus  Supplement,
the  Depositor  or the  Asset  Seller  will  make  certain  representations  and
warranties in the Agreement  with respect to any Mortgage Loans that are secured
by an interest in a leasehold estate.  Such  representation  and warranties,  if
applicable, will be set forth in the Prospectus Supplement.

COOPERATIVE LOANS

     If specified in the Prospectus  Supplement  relating to a series of Offered
Securities,  the Mortgage Loans may also consist of cooperative  apartment loans
("Cooperative  Loans")  secured  by  security  interests  in shares  issued by a
cooperative housing corporation (a "Cooperative") and in the related proprietary
leases or occupancy  agreements  granting  exclusive  rights to occupy  specific
dwelling  units in the  cooperatives'  buildings.  The security  agreement  will
create a lien upon, or grant a title  interest in, the property which it covers,
the  priority  of which  will  depend  on the terms of the  particular  security
agreement  as  well  as  the  order  of  recordation  of  the  agreement  in the
appropriate  recording office. Such a lien or title interest is not prior to the
lien for real estate  taxes and  assessments  and other  charges  imposed  under
governmental police powers.

     Each  cooperative  owns in fee 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 property management and, in
most cases,  payment of real estate taxes,  other  governmental  impositions and
hazard and liability  insurance.  If there is a blanket mortgage or mortgages on
the cooperative apartment building or underlying land, as is generally the case,
or an  underlying  lease  of the  land,  as is the case in some  instances,  the
cooperative,  as  property  mortgagor,  or  lessee,  as the case may be, is also
responsible for meeting these 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 obtaining of
capital by the  cooperative.  The  interest of the  occupant  under  proprietary
leases or occupancy  agreements as to which that cooperative is the landlord are
generally subordinate to the interest of the holder of a blanket mortgage and to
the interest of the holder of a land lease. If the cooperative is unable to meet
the payment  obligations  (i) arising  under a blanket  mortgage,  the mortgagee
holding a blanket  mortgage  could  foreclose on that mortgage and terminate all
subordinate  proprietary  leases and occupancy  agreements or (ii) arising under
its land lease, the holder of the landlord's interest under the land lease could
terminate it and all subordinate  proprietary  leases and occupancy  agreements.
Also, a blanket mortgage on a cooperative may provide financing in the form of a
mortgage that does not fully amortize,  with a significant  portion of principal
being due in one final payment at maturity.  The inability of the cooperative to
refinance a mortgage and its  consequent  inability  to make such final  payment
could  lead to  foreclosure  by the  mortgagee.  Similarly,  a land lease has an
expiration  date and the inability of the  cooperative to extend its term or, in
the  alternative,  to  purchase  the  land  could  lead  to  termination  of the
cooperatives's  interest in the  property  and  termination  of all  proprietary
leases and occupancy agreement.  In either event, a foreclosure by the holder of
a 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 Mortgage Loans,  the collateral  securing the Cooperative
Loans.

     The cooperative is owned by  tenant-stockholders  who, through ownership of
stock or shares  in the  corporation,  receive  proprietary  lease or  occupancy
agreements which confer exclusive rights to occupy specific units.  Generally, a
tenant-stockholder  of  a  cooperative  must  make  a  monthly  payment  to  the
cooperative  representing  such  tenant-stockholder's  pro  rata  share  of  the
cooperative's   payments  for  its  blanket   mortgage,   real  property  taxes,
maintenance  expenses  and other  capital or  ordinary  expenses.  An  ownership
interest in a cooperative and accompanying occupancy rights are financed through
a  cooperative  share loan  evidenced  by a  promissory  note and  secured by 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--Cooperatives"
below.

FORECLOSURE

     General

     Foreclosure  is a legal  procedure that allows the mortgagee to recover its
mortgage  debt by enforcing its rights and available  legal  remedies  under the
mortgage. If the mortgagor defaults in payment or performance of its obligations
under the note or mortgage, the mortgagee has the right to institute foreclosure
proceedings  to sell the  mortgaged  property  at public  auction to satisfy the
indebtedness.

     Foreclosure  procedures  with respect to the enforcement of a mortgage vary
from state to state.  Two primary methods of foreclosing a mortgage are judicial
foreclosure and non-judicial  foreclosure pursuant to a power of sale granted in
the  mortgage  instrument.   There  are  several  other  foreclosure  procedures
available in some states that are either  infrequently used or available only in
certain limited circumstances, such as strict foreclosure.

     Judicial Foreclosure

     A  judicial   foreclosure   proceeding  is  conducted  in  a  court  having
jurisdiction over the mortgaged property.  Generally, the action is initiated by
the service of legal  pleadings upon all parties having an interest of record in
the real  property.  Delays in completion of the  foreclosure  may  occasionally
result from  difficulties  in locating  defendants.  When the lender's  right to
foreclose  is  contested,  the legal  proceedings  can be  time-consuming.  Upon
successful completion of a judicial foreclosure proceeding,  the court generally
issues a judgment  of  foreclosure  and  appoints a referee or other  officer to
conduct a public sale of the mortgaged property,  the proceeds of which are used
to satisfy the judgment.  Such sales are made in accordance with procedures that
vary from state to state.

     Equitable Limitations on Enforceability of Certain Provisions

     United  States  courts  have   traditionally   imposed  general   equitable
principles  to limit the remedies  available to a mortgagee in  connection  with
foreclosure.  These equitable  principles are generally  designed to relieve the
mortgagor  from the legal effect of mortgage  defaults,  to the extent that such
effect is perceived as harsh or unfair. Relying on such principles,  a court may
alter the  specific  terms of a loan to the  extent it  considers  necessary  to
prevent or remedy an injustice, undue oppression or overreaching, or may require
the lender to undertake affirmative and expensive actions to determine the cause
of the mortgagor's default and the likelihood that the mortgagor will be able to
reinstate the loan. In some cases,  courts have  substituted  their judgment for
the lender's and have required that lenders  reinstate  loans or recast  payment
schedules in order to accommodate  mortgagors who are suffering from a temporary
financial  disability.  In other  cases,  courts  have  limited the right of the
lender to foreclose if the default under the mortgage is not monetary, e.g., the
mortgagor failed to maintain the mortgaged property  adequately or the mortgagor
executed a junior mortgage on the mortgaged property.  The exercise by the court
of its equity powers will depend on the  individual  circumstances  of each case
presented to it. Finally,  some courts have been faced with the issue of whether
federal or state constitutional  provisions  reflecting due process concerns for
adequate  notice  require  that  a  mortgagor  receive  notice  in  addition  to
statutorily-prescribed  minimum  notice.  For the most  part,  these  cases have
upheld the  reasonableness  of the notice provisions or have found that a public
sale under a mortgage  providing for a power of sale does not involve sufficient
state action to afford constitutional protections to the mortgagor.

     Non-Judicial Foreclosure/Power of Sale

     Foreclosure of a deed of trust is generally  accomplished by a non-judicial
trustee's  sale  pursuant to the power of sale  granted in the deed of trust.  A
power of sale is typically  granted in a deed of trust. It may also be contained
in any other type of mortgage instrument.  A power of sale allows a non-judicial
public  sale  to  be   conducted   generally   following  a  request   from  the
beneficiary/lender  to the trustee to sell the property  upon any default by the
mortgagor  under the terms of the mortgage note or the mortgage  instrument  and
after  notice  of sale is given in  accordance  with the  terms of the  mortgage
instrument, as well as applicable state law. In some states, prior to such sale,
the trustee  under a deed of trust must record a notice of default and notice of
sale and send a copy to the  mortgagor and to any other party who has recorded a
request for a copy of a notice of default and notice of sale.  In  addition,  in
some  states  the  trustee  must  provide  notice to any other  party  having an
interest of record in the real property,  including junior lienholders. A notice
of sale must be posted in a public  place and, in most states,  published  for a
specified  period of time in one or more  newspapers.  The  mortgagor  or junior
lienholder may then have the right,  during a  reinstatement  period required in
some states,  to cure the default by paying the entire  actual amount in arrears
(without  acceleration)  plus the expenses incurred in enforcing the obligation.
In other states, the mortgagor or the junior lienholder is not provided a period
to  reinstate  the loan,  but has only the right to pay off the  entire  debt to
prevent the  foreclosure  sale.  Generally,  the procedure for public sale,  the
parties entitled to notice,  the method of giving notice and the applicable time
periods are  governed by state law and vary among the states.  Foreclosure  of a
deed to  secure  debt is also  generally  accomplished  by a  non-judicial  sale
similar  to that  required  by a deed of trust,  except  that the  lender or its
agent,  rather than a trustee,  is  typically  empowered  to perform the sale in
accordance with the terms of the deed to secure debt and applicable law.

     Public Sale

     A third party may be unwilling to purchase a mortgaged property at a public
sale because of the difficulty in determining  the value of such property at the
time of sale, due to, among other things,  redemption rights which may exist and
the possibility of physical deterioration of the property during the foreclosure
proceedings.  For these  reasons,  it is common for the lender to  purchase  the
mortgaged  property for an amount equal to or less than the underlying  debt and
accrued and unpaid interest plus the expenses of foreclosure.  Generally,  state
law controls the amount of foreclosure costs and expenses which may be recovered
by a lender.  Thereafter,  subject to the  mortgagor's  right in some  states to
remain in possession during a redemption period, if applicable,  the lender will
become  the owner of the  property  and have both the  benefits  and  burdens of
ownership  of the  mortgaged  property.  For  example,  the lender  will  become
obligated to pay taxes,  obtain  casualty  insurance and to make such repairs at
its own expense as are necessary to render the property  suitable for sale.  The
lender will  commonly  obtain the  services of a real estate  broker and pay the
broker's commission in connection with the sale of the property.  Depending upon
market  conditions,  the  ultimate  proceeds of the sale of the property may not
equal the lender's  investment  in the  property.  Moreover,  a lender  commonly
incurs  substantial legal fees and court costs in acquiring a mortgaged property
through contested foreclosure and/or bankruptcy  proceedings.  Generally,  state
law controls the amount of foreclosure expenses and costs,  including attorneys'
fees, that may be recovered by a lender.

     A junior  mortgagee may not  foreclose on the property  securing the junior
mortgage  unless it forecloses  subject to senior  mortgages and any other prior
liens, in which case it may be obliged to make payments on the senior  mortgages
to avoid their foreclosure.  In addition, in the event that the foreclosure of a
junior mortgage triggers the enforcement of a "due-on-sale"  clause contained in
a senior  mortgage,  the junior mortgagee may be required to pay the full amount
of the senior mortgage to avoid its  foreclosure.  Accordingly,  with respect to
those Mortgage  Loans,  if any, that are junior  mortgage  loans,  if the lender
purchases  the  property  the  lender's  title  will be  subject  to all  senior
mortgages, prior liens 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  under which the sale was  conducted.  Any
proceeds  remaining  after  satisfaction  of senior  mortgage debt are generally
payable to the holders of junior  mortgages  and other liens and claims in order
of their  priority,  whether or not the mortgagor is in default.  Any additional
proceeds are generally payable to the mortgagor.  The payment of the proceeds to
the  holders  of junior  mortgages  may occur in the  foreclosure  action of the
senior  mortgage  or a  subsequent  ancillary  proceeding  or  may  require  the
institution of separate legal proceedings by such holders.

     Rights of Redemption

     The purposes of a foreclosure action are to enable the mortgagee to realize
upon its security and to bar the mortgagor, and all persons who have an interest
in the property  which is subordinate  to the mortgage  being  foreclosed,  from
exercise of their "equity of  redemption."  The doctrine of equity of redemption
provides  that,  until  the  property  covered  by a  mortgage  has been sold in
accordance with a properly  conducted  foreclosure and foreclosure  sale,  those
having an interest  which is subordinate  to that of the  foreclosing  mortgagee
have an equity of  redemption  and may redeem the  property by paying the entire
debt with interest.  In addition,  in some states, when a foreclosure action has
been commenced, the redeeming party must pay certain costs of such action. Those
having an equity of redemption  must generally be made parties and joined in the
foreclosure proceeding in order for their equity of redemption to be cut off and
terminated.

     The equity of redemption is a common-law (non-statutory) right which exists
prior to completion of the foreclosure,  is not waivable by the mortgagor,  must
be exercised  prior to  foreclosure  sale and should be  distinguished  from the
post-sale statutory rights of redemption. In some states, after sale pursuant to
a deed of trust or  foreclosure  of a mortgage,  the  mortgagor  and  foreclosed
junior lienors are given a statutory period in which to redeem the property from
the foreclosure sale. In some states,  statutory  redemption may occur only upon
payment of the  foreclosure  sale  price.  In other  states,  redemption  may be
authorized  if the former  mortgagor  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 exercise of a right of redemption
would defeat the title of any purchaser from a foreclosure  sale or sale under a
deed of trust. Consequently,  the practical effect of the redemption right is to
force the lender to maintain  the  property  and pay the  expenses of  ownership
until the redemption period has expired.  In some states, a post-sale  statutory
right  of  redemption  may  exist  following  a  judicial  foreclosure,  but not
following a trustee's sale under a deed of trust.

     Under the REMIC  Provisions  currently  in  effect,  property  acquired  by
foreclosure  generally  must not be held  for  more  than  three  years.  Unless
otherwise  provided  in the related  Prospectus  Supplement,  with  respect to a
series of Securities  for which an election is made to qualify the Trust Fund or
a part thereof as a REMIC, the Agreement will permit  foreclosed  property to be
held for more  than  three  years if the  Internal  Revenue  Service  grants  an
extension  of time within  which to sell such  property or  independent  counsel
renders an opinion to the effect that holding such property for such  additional
period is permissible under the REMIC Provisions.

     Cooperative Loans

     The cooperative shares 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
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.  The  proprietary  lease or  occupancy  agreement  generally
permit the  Cooperative  to  terminate  such lease or  agreement in the event an
obligor  fails to make  payments  or defaults in the  performance  of  covenants
required  thereunder.  Typically,  the lender and the  Cooperative  enter into a
recognition  agreement  which  establishes  the rights and  obligations  of both
parties  in  the  event  of  a  default  by  the  tenant-stockholder  under  the
proprietary lease or occupancy agreement will usually constitute a default under
the security agreement between the lender and the tenant-stockholder.

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

     In some 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  Cooperatives  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.

     In the case of  foreclosure on a building which was converted from a rental
building to a building owned by a Cooperative  under a non-eviction  plan,  some
states require that a purchaser at a foreclosure  sale take the property subject
to rent control and rent  stabilization  laws which apply to certain tenants who
elected to remain in the building was so converted.

JUNIOR MORTGAGES

     Some of the Mortgage  Loans may be secured by junior  mortgages or deeds of
trust,  which are  subordinate  to first or other  senior  mortgages or deeds of
trust  held by other  lenders.  The  rights of the Trust Fund as the holder of a
junior deed of trust or a junior mortgage are subordinate in lien and in payment
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" herein.

     Furthermore,  because the terms of the junior mortgage or deed of trust are
subordinate to the terms of the first mortgage or deed of trust, in the event of
a  conflict  between  the terms of the first  mortgage  or deed of trust and the
junior  mortgage  or deed of trust,  the terms of the first  mortgage or deed of
trust  will  generally  govern.  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 first  mortgagee  expends  such  sums,  such  sums will
generally have priority over all sums due under the junior mortgage.

ANTI-DEFICIENCY LEGISLATION AND OTHER LIMITATIONS ON LENDERS

     Statutes in some states  limit the right of a  beneficiary  under a deed of
trust or a mortgagee  under a mortgage to obtain a deficiency  judgment  against
the mortgagor following  foreclosure or sale under a deed of trust. A deficiency
judgment would be a personal  judgment against the former mortgagor equal to the
difference  between  the net amount  realized  upon the public  sale of the real
property  and the amount due to the lender.  Some  states  require the lender to
exhaust the security  afforded  under a mortgage by foreclosure in an attempt to
satisfy the full debt before  bringing a personal  action against the mortgagor.
In certain other states, the lender has the option of bringing a personal action
against the  mortgagor  on the debt  without  first  exhausting  such  security;
however,  in some of  these  states,  the  lender,  following  judgment  on such
personal  action,  may be deemed to have  elected a remedy and may be  precluded
from exercising  remedies with respect to the security.  In some cases, a lender
will be  precluded  from  exercising  any  additional  rights  under the note or
mortgage  if it has  taken  any  prior  enforcement  action.  Consequently,  the
practical effect of the election  requirement,  in those states  permitting such
election, is that lenders will usually proceed against the security first rather
than bringing a personal action against the mortgagor.  Finally, other statutory
provisions limit any deficiency  judgment against the former mortgagor 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 lender from obtaining a large deficiency judgment against
the former mortgagor as a result of low or no bids at the judicial sale.

     In addition to laws limiting or prohibiting deficiency judgments,  numerous
other federal and state 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 or enforce
a deficiency  judgment.  For example,  with respect to federal bankruptcy law, a
court with federal  bankruptcy  jurisdiction  may permit a debtor through his or
her Chapter 11 or Chapter 13  rehabilitative  plan to cure a monetary default in
respect of 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  foreclosure  had  been  entered  in  state  court  (provided  no sale of the
residence had yet occurred) prior to the filing of the debtor's  petition.  Some
courts with federal  bankruptcy  jurisdiction have approved plans,  based on the
particular  facts of the  reorganization  case,  that  effected  the curing of a
mortgage loan default by paying arrearages over a number of years.

     Courts with federal  bankruptcy  jurisdiction  have also indicated that the
terms of a mortgage  loan  secured by  property  of the debtor may be  modified.
These courts have allowed modifications that include reducing the amount of each
monthly payment, changing the rate of interest, altering the repayment schedule,
forgiving  all or a  portion  of the debt 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.  Generally,  however,  the terms of a mortgage
loan secured only by a mortgage on real property that is the debtor's  principal
residence may not be modified  pursuant to a plan confirmed  pursuant to Chapter
11 or Chapter 13 except with respect to mortgage payment  arrearages,  which may
be cured within a reasonable time period.

     Certain tax liens  arising  under the  Internal  Revenue  Code of 1986,  as
amended,  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
mortgage  loans by numerous  federal and some state  consumer  protection  laws.
These laws  include the federal  Truth-in-Lending  Act,  Real Estate  Settlement
Procedures  Act,  Equal Credit  Opportunity  Act, Fair Credit  Billing Act, Fair
Credit  Reporting Act and related  statutes.  These federal laws impose specific
statutory  liabilities upon lenders who originate mortgage loans and who fail to
comply with the  provisions of the law. In some cases this  liability may affect
assignees of the mortgage loans.

     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.

ENVIRONMENTAL LEGISLATION

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

DUE-ON-SALE CLAUSES

     Unless the related Prospectus Supplement indicates otherwise,  the Mortgage
Loans will contain due-on-sale clauses. These clauses generally provide that the
lender may accelerate the maturity of the loan if the mortgagor sells, transfers
or conveys the related  Mortgaged  Property.  The  enforceability of due-on-sale
clauses has been the subject of legislation or litigation in many states and, in
some cases, the enforceability of these clauses was limited or denied.  However,
with respect to certain loans the Garn-St Germain Depository Institutions Act of
1982 preempts  state  constitutional,  statutory and case law that prohibits the
enforcement of due-on-sale  clauses and permits lenders to enforce these clauses
in  accordance  with  their  terms,   subject  to  certain  limited  exceptions.
Due-on-sale  clauses  contained in mortgage loans  originated by federal savings
and loan associations of federal savings banks are fully enforceable pursuant to
regulations of the United States  Federal Home Loan Bank Board,  as succeeded by
the Office of Thrift  Supervision,  which preempt state law  restrictions on the
enforcement of such clauses. Similarly,  "due-on-sale" clauses in mortgage loans
made by  national  banks and  federal  credit  unions are now fully  enforceable
pursuant to preemptive  regulations  of the  Comptroller of the Currency and the
National Credit Union Administration, respectively.

     The Garn-St Germain Act also sets forth nine specific  instances in which a
mortgage  lender  covered  by  the  act  (including  federal  savings  and  loan
associations and federal savings banks) may not exercise a "due-on-sale" clause,
notwithstanding  the fact that a transfer  of the  property  may have  occurred.
These include  intra-family  transfers,  certain  transfers by operation of law,
leases of fewer  than  three  years and the  creation  of a junior  encumbrance.
Regulations  promulgated  under  the  Garn-St  Germain  Act  also  prohibit  the
imposition of a prepayment penalty upon the acceleration of a loan pursuant to a
due-on-sale  clause. The inability to enforce a "due-on-sale"  clause may result
in a mortgage  that bears an interest  rate below the current  market rate being
assumed by a new home  buyer  rather  than being paid off,  which may affect the
average  life of the Mortgage  Loans and the number of Mortgage  Loans which may
extend to maturity.

SUBORDINATE FINANCING

     Where a  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 any existing  junior lender is harmed or the mortgagor is
additionally  burdened.  Third,  if the  mortgagor  defaults  on the senior loan
and/or any junior loan or loans, the existence of junior loans and actions taken
by junior lenders can impair the security available to the senior lender and can
interfere with or delay the taking of action by the senior lender. Moreover, the
bankruptcy  of a junior  lender  may  operate  to stay  foreclosure  or  similar
proceedings 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 Office of Thrift  Supervision  is  authorized  to issue  rules and
regulations and to publish interpretations  governing implementation of Title V.
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  believes that a court  interpreting  Title V would hold that
residential first mortgage loans that are 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
loan  originated  after  the date of such  state  action  will be  eligible  for
inclusion  in a Trust  Fund  unless (i) such  mortgage  loan  provides  for such
interest  rate,  discount  points and charges as are  permitted in such state or
(ii) such  mortgage  loan  provides that the terms thereof shall be construed in
accordance  with the laws of  another  state  under  which such  interest  rate,
discount  points and charges would not be usurious and the  mortgagor's  counsel
has rendered an opinion that such choice of law provision would be given effect.

     Statutes  differ in their  provisions as to the  consequences of a usurious
loan.  One group of statutes  requires  the lender to forfeit the  interest  due
above the applicable limit or impose a specified  penalty.  Under this statutory
scheme,  the  mortgagor  may cancel the recorded  mortgage or deed of trust upon
paying its debt with lawful interest, and the lender may foreclose, but only for
the debt plus lawful  interest.  A second  group of statutes is more  severe.  A
violation  of  this  type  of  usury  law  results  in the  invalidation  of the
transaction, thereby permitting the mortgagor to cancel the recorded mortgage or
deed of trust without any payment or prohibiting the lender from foreclosing.

ALTERNATIVE MORTGAGE INSTRUMENTS

     Alternative mortgage instruments,  including adjustable rate mortgage loans
and early  ownership  mortgage  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 was in compliance with applicable law. These difficulties
were alleviated  substantially as a result of the enactment of Title VIII of the
Garn-St  Germain Act ("Title VIII").  Title VIII provides that,  notwithstanding
any state law to the contrary,  state-chartered  banks may originate alternative
mortgage   instruments  in  accordance  with  regulations   promulgated  by  the
Comptroller of the Currency with respect to origination of alternative  mortgage
instruments  by national  banks;  state-chartered  credit  unions may  originate
alternative mortgage  instruments in accordance with regulations  promulgated by
the  National  Credit  Union  Administration  with  respect  to  origination  of
alternative  mortgage  instruments  by  federal  credit  unions;  and all  other
non-federally chartered housing creditors, including state-chartered savings and
loan  associations,  state-chartered  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 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.

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 mortgagor who enters  military  service after the
origination of such mortgagor's  Mortgage Loan (including a mortgagor 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  mortgagor's  active duty status,  unless a
court orders otherwise upon application of the lender. The Relief Act applies to
mortgagors  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 mortgagors
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 any  servicer to collect  full  amounts of interest on certain of the
Mortgage  Loans.  Any  shortfalls  in interest  collections  resulting  from the
application  of the  Relief  Act would  result  in a  reduction  of the  amounts
distributable  to the holders of the related series of  Certificates,  and would
not be covered  by  advances  or,  unless  otherwise  specified  in the  related
Prospectus  Supplement,  any form of Credit Support  provided in connection with
such Certificates.  In addition,  the Relief Act imposes  limitations that would
impair the ability of the  servicer to foreclose  on an affected  Mortgage  Loan
during  the  mortgagor'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.

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  purchased  with the proceeds of,  illegal drug or
RICO activities.

                    MATERIAL FEDERAL INCOME TAX CONSEQUENCES

     The  following  summary  of the  anticipated  material  federal  income tax
consequences of the purchase,  ownership and disposition of Offered Certificates
represents the opinion of Brown & Wood LLP, counsel to the Depositor,  as of the
date of this  Prospectus.  This summary is based on the Internal Revenue Code of
1986,  as  amended  (the  "Code"),  laws,   regulations,   including  the  REMIC
regulations  promulgated by the Treasury  Department (the "REMIC  Regulations"),
rulings and decisions now in effect or (with respect to  regulations)  proposed,
all of which are subject to change either  prospectively or retroactively.  This
summary does not address the federal income tax consequences of an investment in
Securities  applicable  to all  categories  of  investors,  some of  which  (for
example,  banks and  insurance  companies)  may be  subject  to  special  rules.
Prospective  investors should consult their tax advisors  regarding the federal,
state,  local and any other tax consequences to them of the purchase,  ownership
and disposition of Securities.

     The term "U.S.  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 state  thereof  or the  District  of  Columbia
(other than a  partnership  that is not treated as a United  States person under
any applicable Treasury regulations),  an estate whose income is subject to U.S.
federal  income tax  regardless of its source,  or a trust if a court within the
United States is able to exercise primary  supervision of the  administration of
the trust and one or more United  States  persons have the  authority to control
all substantial decisions of the trust.  Notwithstanding the preceding sentence,
to the extent provided in regulations, certain trusts in existence on August 20,
1996 and  treated  as United  States  persons  prior to such date that  elect to
continue to be treated as United states persons shall be considered U.S. Persons
as well.

GENERAL

     The federal income tax consequences to Securityholders  will vary depending
on whether an election is made to treat the Trust Fund  relating to a particular
Series of Securities as a REMIC under the Code.  The  Prospectus  Supplement for
each Series of Securities will specify whether a REMIC election will be made.

GRANTOR TRUST FUNDS

     If the related Prospectus  Supplement indicates that the Trust Fund will be
treated as a grantor trust,  then Brown & Wood LLP will deliver its opinion that
the Trust Fund will not be classified as an association taxable as a corporation
and that each  such  Trust  Fund will be  classified  as a grantor  trust  under
subpart  E,  Part I of  subchapter  J of the  Code.  In  this  case,  owners  of
Certificates  will be treated  for  federal  income tax  purposes as owners of a
portion of the Trust Fund's assets as described below.

     A. SINGLE CLASS OF GRANTOR TRUST CERTIFICATES

     Characterization.  The Trust Fund may be created  with one class of Grantor
     ----------------
Trust Certificates.  In this case, each Grantor Trust  Certificateholder will be
treated  as the  owner of a pro rata  undivided  interest  in the  interest  and
principal   portions  of  the  Trust  Fund  represented  by  the  Grantor  Trust
Certificates  and will be considered the equitable owner of a pro rata undivided
interest in each of the Mortgage  Assets in the Pool. Any amounts  received by a
Grantor  Trust  Certificateholder  in lieu of  amounts  due with  respect to any
Mortgage  Asset because of a default or  delinquency  in payment will be treated
for federal  income tax  purposes as having the same  character  as the payments
they replace.

     Each  Grantor  Trust  Certificateholder  will be  required to report on its
federal   income   tax   return   in   accordance   with  such   Grantor   Trust
Certificateholder's method of accounting its pro rata share of the entire income
from  the  Mortgage  Loans  in the  Trust  Fund  represented  by  Grantor  Trust
Certificates,  including  interest,  original  issue discount  ("OID"),  if any,
prepayment  fees,  assumption  fees, any gain  recognized upon an assumption and
late payment charges received by the Master Servicer. Under Code Sections 162 or
212 each Grantor Trust Certificateholder will be entitled to deduct its pro rata
share of servicing fees,  prepayment fees,  assumption fees, any loss recognized
upon an assumption  and late payment  charges  retained by the Master  Servicer,
provided that such amounts are reasonable  compensation for services rendered to
the Trust Fund. Grantor Trust  Certificateholders that are individuals,  estates
or trusts  will be  entitled  to deduct  their  share of  expenses  as  itemized
deductions  only to the extent  such  expenses  plus all other Code  Section 212
expenses  exceed two percent of its adjusted  gross  income.  In  addition,  the
amount of itemized  deductions  otherwise  allowable for the taxable year for an
individual  whose adjusted  gross income  exceeds the  applicable  amount (which
amount will be adjusted for  inflation)  will be reduced by the lesser of (i) 3%
of the excess of adjusted gross income over the  applicable  amount and (ii) 80%
of the amount of itemized deductions  otherwise allowable for such taxable year.
A Grantor Trust  Certificateholder using the cash method of accounting must take
into account its pro rata share of income and  deductions as and when  collected
by or paid to the Master Servicer.  A Grantor Trust  Certificateholder  using an
accrual method of accounting must take into account its pro rata share of income
and deductions as they become due or are paid to the Master Servicer,  whichever
is earlier.  If the  servicing  fees paid to the Master  Servicer  are deemed to
exceed  reasonable  servicing  compensation,  the amount of such excess could be
considered  as an  ownership  interest  retained by the Master  Servicer (or any
person to whom the Master  Servicer  assigned  for value all or a portion of the
servicing  fees) in a portion of the interest  payments on the Mortgage  Assets.
The Mortgage Assets would then be subject to the "coupon stripping" rules of the
Code discussed below.

     Unless otherwise specified in the related Prospectus Supplement, as to each
Series of  Certificates  evidencing  an  interest in a Trust Fund  comprised  of
Mortgage Loans, Brown & Wood LLP will have advised the Depositor that:

          (i) a Grantor Trust Certificate owned by a "domestic building and loan
     association"  within the meaning of Code Section  7701(a)(19)  representing
     principal  and interest  payments on Mortgage  Assets will be considered to
     represent  "loans . . . secured  by  an  interest in real property which is
     . . .  residential  property"  within   the   meaning   of   Code   Section
     7701(a)(19)(C)(v),  to the extent that the Mortgage  Assets  represented by
     that  Grantor  Trust  Certificate  are of a type  described  in  such  Code
     section;

          (ii) a Grantor  Trust  Certificate  owned by a real estate  investment
     trust  representing  an interest in Mortgage  Assets will be  considered to
     represent   "real  estate  assets"  within  the  meaning  of  Code  Section
     856(c)(4)(A), and interest income on the Mortgage Assets will be considered
     "interest on obligations  secured by mortgages on real property" within the
     meaning  of Code  Section  856(c)(3)(B),  to the extent  that the  Mortgage
     Assets  represented  by  that  Grantor  Trust  Certificate  are  of a  type
     described in such Code section; and

          (iii) a Grantor  Trust  Certificate  owned by a REMIC  will  represent
     "obligation[s] . . . which [are] principally secured by an interest in real
     property" within the meaning of Code Section 860G(a)(3).

     The Small Business Job Protection Act of 1996, as part of the repeal of the
bad debt reserve  method for thrift  institutions,  repealed the  application of
Code Section 593(d) to any taxable year beginning after December 31, 1995.

     Stripped  Bonds and Coupons.  Certain Trust Funds may consist of Government
     ---------------------------
Securities  which  constitute  "stripped  bonds" or "stripped  coupons" as those
terms are defined in section  1286 of the Code,  and,  as a result,  such assets
would be subject to the stripped bond provisions of the Code. Under these rules,
such Government Securities are treated as having OID based on the purchase price
and the stated redemption price at maturity of each Security.  As such,  Grantor
Trust  Certificateholders  would be required to include in income their pro rata
share of the OID on each Government  Security recognized in any given year on an
economic  accrual  basis even if the Grantor Trust  Certificateholder  is a cash
method taxpayer.  Accordingly,  the sum of the income  includible to the Grantor
Trust Certificateholder in any taxable year may exceed amounts actually received
during such year.

     Buydown  Loans.  The assets  constituting  certain  Trust Funds may include
     --------------
Buydown  Loans.  The  characterization  of any  investment in Buydown Loans will
depend  upon the  precise  terms of the related  buydown  agreement,  but to the
extent that such  Buydown  Loans are secured in part 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.  There  are  no  directly  applicable
precedents   with   respect  to  the  federal   income  tax   treatment  or  the
characterization  of investments in Buydown  Loans.  Accordingly,  Grantor Trust
Certificateholders  should  consult  their own tax advisors  with respect to the
characterization  of investments in Grantor Trust  Certificates  representing an
interest in a Trust Fund that includes Buydown Loans.

     Premium. The price paid for a Grantor Trust Certificate by a holder will be
     -------
allocated to such holder's  undivided  interest in each Mortgage  Asset based on
each  Mortgage  Asset's  relative  fair  market  value,  so that  such  holder's
undivided interest in each Mortgage Asset will have its own tax basis. A Grantor
Trust  Certificateholder  that  acquires an  interest  in  Mortgage  Assets at a
premium may elect to amortize  such premium  under a constant  interest  method,
provided that the underlying mortgage loans with respect to such Mortgage Assets
were originated  after September 27, 1985.  Premium  allocable to mortgage loans
originated  on or  before  September  27,  1985  should be  allocated  among the
principal  payments on such mortgage loans and allowed as an ordinary  deduction
as principal  payments are made.  Amortizable bond premium will be treated as an
offset to interest income on such Grantor Trust Certificate.  The basis for such
Grantor Trust Certificate will be reduced to the extent that amortizable premium
is applied to offset  interest  payments.  It is not clear  whether a reasonable
prepayment  assumption  should  be used in  computing  amortization  of  premium
allowable under Code Section 171. A  Certificateholder  that makes this election
for a  Certificate  that is acquired at a premium will be deemed to have made an
election to amortize  bond premium with respect to all debt  instruments  having
amortizable bond premium that such Certificateholder acquires during the year of
the election or thereafter.

     If a premium is not subject to amortization  using a reasonable  prepayment
assumption,  the holder of a Grantor  Trust  Certificate  acquired  at a premium
should recognize a loss if a Mortgage Loan (or an underlying  mortgage loan with
respect to a Mortgage  Asset) prepays in full,  equal to the difference  between
the portion of the prepaid principal amount of such Mortgage Loan (or underlying
mortgage  loan) that is  allocable  to the  Certificate  and the  portion of the
adjusted  basis of the  Certificate  that is allocable to such Mortgage Loan (or
underlying  mortgage  loan).  If a reasonable  prepayment  assumption is used to
amortize  such premium,  it appears that such a loss would be  available,  if at
all,  only if  prepayments  have  occurred at a rate faster than the  reasonable
assumed  prepayment rate. It is not clear whether any other adjustments would be
required  to reflect  differences  between an  assumed  prepayment  rate and the
actual rate of prepayments.

     On December 30, 1997 the IRS issued  final  regulations  (the  "Amortizable
Bond  Premium  Regulations")  dealing  with  amortizable  bond  premium.   These
regulations  specifically do not apply to prepayable debt instruments subject to
Code Section  1272(a)(6) such as the Certificates.  Absent further guidance from
the IRS,  the Trustee  intends to account for  amortizable  bond  premium in the
manner described above. Prospective  Certificateholders should consult their tax
advisors  regarding the possible  application  of the  amortizable  Bond Premium
Regulations.

     Original Issue Discount.  The IRS has stated in published  rulings that, in
     -----------------------
circumstances  similar to those described herein,  the special rules of the Code
relating to original  issue  discount  ("OID")  (currently  Code  Sections  1271
through 1273 and 1275) and Treasury  regulations  issued on January 27, 1994, as
amended on June 11, 1996, under such Sections (the "OID  Regulations"),  will be
applicable to a Grantor  Trust  Certificateholder's  interest in those  Mortgage
Assets  meeting the  conditions  necessary  for these  Sections to apply.  Rules
regarding  periodic  inclusion  of OID income are  applicable  to  mortgages  of
corporations originated after May 27, 1969, mortgages of noncorporate mortgagors
(other  than  individuals)  originated  after July 1,  1982,  and  mortgages  of
individuals  originated  after  March  2,  1984.  Such  OID  could  arise by the
financing of points or other  charges by the  originator  of the mortgages in an
amount  greater  than a statutory  de minimis  exception  to the extent that the
points are not currently  deductible under applicable Code provisions or are not
for services provided by the lender.  OID generally must be reported as ordinary
gross income as it accrues under a constant  interest  method.  See  "--Multiple
Classes of Grantor  Trust  Certificates--Accrual  of  Original  Issue  Discount"
below.

     Market  Discount.  A  Grantor  Trust  Certificateholder  that  acquires  an
     ----------------
undivided  interest  in  Mortgage  Assets may be subject to the market  discount
rules of Code Sections 1276 through 1278 to the extent an undivided  interest in
a Mortgage  Asset is considered to have been  purchased at a "market  discount."
Generally,  the amount of market  discount is equal to the excess of the portion
of the  principal  amount of such  Mortgage  Asset  allocable  to such  holder's
undivided  interest  over  such  holder's  tax  basis in such  interest.  Market
discount  with respect to a Grantor Trust  Certificate  will be considered to be
zero if the amount allocable to the Grantor Trust Certificate is less than 0.25%
of  the  Grantor  Trust  Certificate's   stated  redemption  price  at  maturity
multiplied  by the  weighted  average  maturity  remaining  after  the  date  of
purchase.  Treasury regulations  implementing the market discount rules have not
yet been issued;  therefore,  investors  should  consult  their own tax advisors
regarding the  application of these rules and the  advisability of making any of
the elections allowed under Code Sections 1276 through 1278.

     The Code provides that any principal  payment (whether a scheduled  payment
or a prepayment) or any gain on  disposition of a market  discount bond acquired
by the taxpayer  after  October 22, 1986 shall be treated as ordinary  income to
the extent  that it does not exceed the accrued  market  discount at the time of
such payment.  The amount of accrued market discount for purposes of determining
the tax treatment of subsequent principal payments or dispositions of the market
discount bond is to be reduced by the amount so treated as ordinary income.

     The Code also grants the Treasury Department authority to issue regulations
providing for the  computation of accrued market  discount on debt  instruments,
the  principal  of which is  payable  in more  than one  installment.  While the
Treasury  Department  has not yet issued  regulations,  rules  described  in the
relevant  legislative  history will apply.  Under those  rules,  the holder of a
market  discount bond may elect to accrue market discount either on the basis of
a constant  interest  rate or according to one of the  following  methods.  If a
Grantor Trust Certificate is issued with OID, the amount of market discount that
accrues during any accrual period would be equal to the product of (i) the total
remaining market discount and (ii) a fraction, the numerator of which is the OID
accruing  during the period and the  denominator of which is the total remaining
OID at the  beginning  of the accrual  period.  For Grantor  Trust  Certificates
issued  without OID, the amount of market  discount that accrues during a period
is equal to the product of (i) the total  remaining  market  discount and (ii) a
fraction,  the  numerator of which is the amount of stated  interest paid during
the accrual  period and the  denominator  of which is the total amount of stated
interest  remaining  to be paid at the  beginning  of the  accrual  period.  For
purposes of  calculating  market  discount under any of the above methods in the
case of instruments  (such as the Grantor Trust  Certificates)  that provide for
payments that may be accelerated  by reason of prepayments of other  obligations
securing  such  instruments,   the  same  prepayment  assumption  applicable  to
calculating  the accrual of OID will apply.  Because the  regulations  described
above have not been  issued,  it is  impossible  to predict  what  effect  those
regulations  might  have on the tax  treatment  of a Grantor  Trust  Certificate
purchased at a discount or premium in the secondary market.

     A holder who acquired a Grantor Trust Certificate at a market discount also
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
such  Grantor  Trust  Certificate  purchased  with  market  discount.  For these
purposes, the de minimis rule referred 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.

     Election  to  Treat  All  Interest  as OID.  The OID  Regulations  permit a
     ------------------------------------------
Certificateholder  to elect to  accrue  all  interest,  discount  (including  de
minimis  market or original  issue  discount) and premium in income as interest,
based on a constant yield method for Certificates  acquired on or after April 4,
1994.  If such an  election  were to be made with  respect  to a  Grantor  Trust
Certificate with market discount, the Certificateholder  would be deemed to have
made an election to include in income  currently market discount with respect to
all other debt  instruments  having market discount that such  Certificateholder
acquires  during  the  year  of  the  election  or  thereafter.   Similarly,   a
Certificateholder that makes this election for a Certificate that is acquired at
a premium will 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  "--Regular   Certificates--Premium"
herein.  The  election to accrue  interest,  discount  and premium on a constant
yield method with respect to a Certificate is irrevocable.

     B. MULTIPLE CLASSES OF GRANTOR TRUST CERTIFICATES

          1.   STRIPPED BONDS AND STRIPPED COUPONS

     Pursuant to Code Section 1286,  the separation of ownership of the right to
receive some or all of the interest  payments on an obligation from ownership of
the  right to  receive  some or all of the  principal  payments  results  in the
creation of "stripped  bonds" with respect to principal  payments and  "stripped
coupons" with respect to interest  payments.  For purposes of Code Sections 1271
through 1288,  Code Section 1286 treats a stripped bond or a stripped  coupon as
an obligation  issued on the date that such stripped  interest is created.  If a
Trust Fund is created with two classes of Grantor Trust Certificates,  one class
of Grantor Trust Certificates may represent the right to principal and interest,
or principal  only,  on all or a portion of the Mortgage  Assets (the  "Stripped
Bond  Certificates"),  while the second class of Grantor Trust  Certificates may
represent  the  right  to  some or all of the  interest  on  such  portion  (the
"Stripped Coupon Certificates").

     Servicing fees in excess of reasonable  servicing fees ("excess servicing")
will be treated  under the stripped bond rules.  If the excess  servicing fee is
less than 100 basis points (i.e.,  1% interest on the Mortgage  Asset  principal
balance)  or the  Certificates  are  initially  sold with a de minimis  discount
(assuming no prepayment  assumption is required),  any non-de  minimis  discount
arising  from a  subsequent  transfer of the  Certificates  should be treated as
market  discount.  The IRS appears to require that reasonable  servicing fees be
calculated on a Mortgage  Asset by Mortgage  Asset basis,  which could result in
some  Mortgage  Assets  being  treated as having  more than 100 basis  points of
interest  stripped off. See "--Non-REMIC  Certificates" and "Multiple Classes of
Grantor Trust Certificates --Stripped Bonds and Stripped Coupons" herein.

     Although not entirely clear, a Stripped Bond  Certificate  generally should
be  treated  as an in  interest  in  Mortgage  Assets  issued  on the  day  such
Certificate is purchased for purposes of calculating any OID. Generally,  if the
discount on a Mortgage  Asset is larger than a de minimis  amount (as calculated
for  purposes  of the OID  rules)  a  purchaser  of such a  Certificate  will be
required  to  accrue  the  discount  under  the  OID  rules  of  the  Code.  See
"--Non-REMIC    Certificates"    and   "--Single    Class   of   Grantor   Trust
Certificates--Original  Issue  Discount"  herein.  However,  a  purchaser  of  a
Stripped  Bond  Certificate  will be required to account for any discount on the
Mortgage  Assets as market  discount rather than OID if either (i) the amount of
OID with  respect  to the  Mortgage  Assets is  treated as zero under the OID de
minimis  rule when the  Certificate  was stripped or (ii) no more than 100 basis
points (including any amount of servicing fees in excess of reasonable servicing
fees) is stripped off of the Trust Fund's Mortgage  Assets.  Pursuant to Revenue
Procedure  91-49,  issued  on  August  8,  1991,  purchasers  of  Stripped  Bond
Certificates using an inconsistent method of accounting must change their method
of  accounting  and  request  the  consent  of the IRS to the  change  in  their
accounting method on a statement attached to their first timely tax return filed
after August 8, 1991.

     The precise tax treatment of Stripped Coupon  Certificates is substantially
uncertain.  The Code could be read literally to require that OID computations be
made for each payment from each Mortgage Asset. However, based on the recent IRS
guidance,  it appears  that all  payments  from a Mortgage  Asset  underlying  a
Stripped Coupon Certificate should be treated as a single installment obligation
subject to the OID rules of the Code,  in which  case,  all  payments  from such
Mortgage Asset would be included in the Mortgage Asset's stated redemption price
at maturity for purposes of calculating income on such certificate under the OID
rules of the Code.

     It is unclear under what circumstances,  if any, the prepayment of Mortgage
Assets  will give rise to a loss to the  holder of a Stripped  Bond  Certificate
purchased at a premium or a Stripped Coupon Certificate.  If such 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 Certificate,  it appears that no loss will be
available as a result of any particular prepayment unless prepayments occur at a
rate faster than the assumed  prepayment rate.  However,  if such Certificate is
treated  as an  interest  in  discrete  Mortgage  Assets,  or  if no  prepayment
assumption is used,  then when a Mortgage  Asset is prepaid,  the holder of such
Certificate  should be able to  recognize  a loss  equal to the  portion  of the
adjusted  issue price of such  Certificate  that is allocable  to such  Mortgage
Asset.

     Holders of Stripped Bond Certificates and Stripped Coupon  Certificates are
urged to consult with their own tax advisors  regarding the proper  treatment of
these Certificates for federal income tax purposes.

     Treatment of Certain  Owners.  Several  Code  sections  provide  beneficial
     ----------------------------
treatment to certain  taxpayers that invest in Mortgage  Assets of the type that
make up the Trust Fund.  With respect to these Code sections,  no specific legal
authority  exists   regarding   whether  the  character  of  the  Grantor  Trust
Certificates,  for federal income tax purposes,  will be the same as that of the
underlying Mortgage Assets. While Code Section 1286 treats a stripped obligation
as a separate obligation for purposes of the Code provisions  addressing OID, it
is not clear  whether  such  characterization  would  apply with regard to these
other Code sections.  Although the issue is not free from doubt, based on policy
considerations,  each  class of Grantor  Trust  Certificates,  unless  otherwise
specified  in  the  related  Prospectus  Supplement,  should  be  considered  to
represent  "real estate assets" within the meaning of Code Section  856(c)(4)(A)
and  "loans . . .  secured  by,  an  interest  in real  property  which is . . .
residential real property" within the meaning of Code Section 7701(a)(19)(C)(v),
and  interest  income  attributable  to  Grantor  Trust  Certificates  should be
considered to represent  "interest on  obligations  secured by mortgages on real
property" within the meaning of Code Section 856(c)(3)(B), provided that in each
case the underlying Mortgage Assets and interest on such Mortgage Assets qualify
for such treatment.  Prospective purchasers to which such characterization of an
investment in  Certificates  is material  should  consult their own tax advisors
regarding the  characterization of the Grantor Trust Certificates and the income
therefrom.  Grantor Trust  Certificates will be "obligation[s] . . . which [are]
principally  secured,  directly or indirectly,  by an interest in real property"
within the meaning of Code Section 860G(a)(3).

          2.   GRANTOR TRUST CERTIFICATES REPRESENTING  INTERESTS IN LOANS OTHER
               THAN ARM LOANS

     The OID rules of Code  Sections  1271 through 1275 will be  applicable to a
Certificateholder's interest in those Mortgage Assets as to which the conditions
for the  application  of  those  sections  are  met.  Rules  regarding  periodic
inclusion  of  OID  in  income  are  applicable  to  mortgages  of  corporations
originated after May 27, 1969, mortgages of noncorporate  mortgagors (other than
individuals)  originated  after  July 1,  1982,  and  mortgages  of  individuals
originated after March 2, 1984. Under the OID Regulations,  such OID could arise
by the charging of points by the originator of the mortgage in an amount greater
than the statutory de minimis  exception,  including a payment of points that is
currently deductible by the borrower under applicable Code provisions,  or under
certain circumstances, by the presence of "teaser" rates on the Mortgage Assets.
OID on each Grantor Trust  Certificate  must be included in the owner's ordinary
income for  federal  income tax  purposes as it accrues,  in  accordance  with a
constant interest method that takes into account the compounding of interest, in
advance of receipt of the cash  attributable  to such income.  The amount of OID
required to be included in an owner's income in any taxable year with respect to
a Grantor Trust  Certificate  representing  an interest in Mortgage Assets other
than Mortgage Assets with interest rates that adjust  periodically ("ARM Loans")
likely will be computed as described  below under  "--Accrual of Original  Issue
Discount." The following  discussion is based in part on the OID Regulations and
in part on the  provisions  of the Tax Reform Act of 1986 (the "1986 Act").  The
OID Regulations  generally are effective for debt instruments issued on or after
April  4,  1994,  but may be  relied  upon as  authority  with  respect  to debt
instruments,  such as the Grantor Trust Certificates,  issued after December 21,
1992. Alternatively,  proposed Treasury regulations issued December 21, 1992 may
be treated as authority for debt instruments  issued after December 21, 1992 and
prior to April 4, 1994,  and proposed  Treasury  regulations  issued in 1986 and
1991 may be treated as authority  for  instruments  issued  before  December 21,
1992. In applying these dates,  the issued date of the Mortgage Assets should be
used,  or,  in the  case  of  Stripped  Bond  Certificates  or  Stripped  Coupon
Certificates,  the  date  such  Certificates  are  acquired.  The  holder  of  a
Certificate should be aware,  however, that neither the proposed OID Regulations
nor the OID Regulations adequately address certain issues relevant to prepayable
securities.

     Under  the  Code,  the  Mortgage   Assets   underlying  the  Grantor  Trust
Certificate  will be  treated  as  having  been  issued  on the date  they  were
originated  with an amount of OID equal to the excess of such  Mortgage  Asset's
stated  redemption  price at maturity over its issue price. The issue price of a
Mortgage  Asset is  generally  the amount  lent to the  mortgagee,  which may be
adjusted  to take  into  account  certain  loan  origination  fees.  The  stated
redemption  price at maturity of a Mortgage  Asset is the sum of all payments to
be made on such Mortgage Asset other than payments that are treated as qualified
stated  interest  payments.  The accrual of this OID, as  described  below under
"--Accrual of Original Issue Discount," will, unless otherwise  specified in the
related  Prospectus  Supplement,  utilize the original  yield to maturity of the
Grantor Trust Certificate  calculated based on a reasonable  assumed  prepayment
rate for the mortgage  loans  underlying  the Grantor  Trust  Certificates  (the
"Prepayment  Assumption"),  and will take into account  events that occur during
the  calculation  period.  The Prepayment  Assumption  will be determined in the
manner prescribed by regulations that have not yet been issued.  The legislative
history of the 1986 Act (the "Legislative History") provides,  however, that the
regulations  will  require  that the  Prepayment  Assumption  be the  prepayment
assumption that is used in determining  the offering price of such  Certificate.
No  representation  is made that any  Certificate  will prepay at the Prepayment
Assumption or at any other rate. The prepayment assumption contained in the Code
literally  only  applies  to  debt  instruments  collateralized  by  other  debt
instruments  that  are  subject  to  prepayment  rather  than  direct  ownership
interests in such debt instruments, such as the Certificates represent. However,
no other legal authority  provides guidance with regard to the proper method for
accruing OID on obligations  that are subject to prepayment,  and, until further
guidance is issued,  the Master  Servicer  intends to  calculate  and report OID
under the method described below.

     Accrual of Original Issue Discount. Generally, the owner of a Grantor Trust
     ----------------------------------
Certificate  must  include in gross income the sum of the "daily  portions,"  as
defined  below,  of the OID on such Grantor  Trust  Certificate  for each day on
which it owns such Certificate, including the date of purchase but excluding the
date of disposition. In the case of an original owner, the daily portions of OID
with respect to each  component  generally will be determined as set forth under
the OID  Regulations.  A calculation will be made by the Master Servicer or such
other entity  specified in the related  Prospectus  Supplement of the portion of
OID that  accrues  during each  successive  monthly  accrual  period (or shorter
period  from the date of original  issue)  that ends on the day in the  calendar
year  corresponding  to each of the  Distribution  Dates  on the  Grantor  Trust
Certificates  (or the day prior to each such  date).  This will be done,  in the
case of each full month accrual  period,  by (i) adding (a) the present value at
the end of the  accrual  period  (determined  by using as a discount  factor the
original  yield to maturity of the  respective  component  under the  Prepayment
Assumption)  of all  remaining  payments  to be  received  under the  Prepayment
Assumption  on the  respective  component  and (b) any payments  included in the
state redemption price at maturity received during such accrual period, and (ii)
subtracting  from  that  total the  "adjusted  issue  price"  of the  respective
component at the beginning of such accrual period. The adjusted issue price of a
Grantor Trust  Certificate  at the beginning of the first accrual  period is its
issue price;  the adjusted  issue price of a Grantor  Trust  Certificate  at the
beginning of a  subsequent  accrual  period is the  adjusted  issue price at the
beginning of the  immediately  preceding  accrual  period plus the amount of OID
allocable to that accrual period reduced by the amount of any payment other than
a payment of qualified stated interest made at the end of or during that accrual
period.  The OID accruing during such accrual period will then be divided by the
number of days in the period to determine  the daily portion of OID for each day
in the period.  With respect to an initial  accrual  period  shorter than a full
monthly accrual period,  the daily portions of OID must be determined  according
to an appropriate allocation under any reasonable method.

     OID generally must be reported as ordinary gross income as it accrues under
a constant  interest  method that takes into account the compounding of interest
as it accrues rather than when received.  However,  the amount of OID includible
in the income of a holder of an  obligation  is reduced when the  obligation  is
acquired  after its  initial  issuance  at a price  greater  than the sum of the
original  issue price and the  previously  accrued OID,  less prior  payments of
principal.  Accordingly, if such Mortgage Assets acquired by a Certificateholder
are  purchased  at a price  equal to the then  unpaid  principal  amount of such
Mortgage  Asset, no OID  attributable to the difference  between the issue price
and the original  principal amount of such Mortgage Asset (i.e.  points) will be
includible by such holder.  Other OID on the Mortgage Assets (e.g., that arising
from a "teaser" rate) would still need to be accrued.

          3.   GRANTOR TRUST CERTIFICATES REPRESENTING INTERESTS IN ARM LOANS

     The OID  Regulations do not address the treatment of  instruments,  such as
the  Grantor  Trust  Certificates,  which  represent  interests  in  ARM  Loans.
Additionally,  the IRS has not issued guidance under the Code's coupon stripping
rules with respect to such  instruments.  In the absence of any  authority,  the
Master  Servicer will report OID on Grantor Trust  Certificates  attributable to
ARM Loans  ("Stripped  ARM  Obligations")  to holders in a manner it believes is
consistent  with the rules described  above under the heading  "--Grantor  Trust
Certificates  Representing Interests in Loans Other Than ARM Loans" and with the
OID Regulations. In general, application of these rules may require inclusion of
income  on a  Stripped  ARM  Obligation  in  advance  of  the  receipt  of  cash
attributable  to such  income.  Further,  the  addition of interest  deferred by
reason of negative  amortization  ("Deferred Interest") to the principal balance
of an ARM Loan may  require  the  inclusion  of such amount in the income of the
Grantor  Trust  Certificateholder  when such amount  accrues.  Furthermore,  the
addition of  Deferred  Interest to the  Grantor  Trust  Certificate's  principal
balance will result in additional income (including  possibly OID income) to the
Grantor Trust  Certificateholder  over the remaining  life of such Grantor Trust
Certificates.

     Because the treatment of Stripped ARM  Obligations is uncertain,  investors
are urged to consult their tax advisors  regarding how income will be includible
with respect to such Certificates.

     C. SALE OR EXCHANGE OF A GRANTOR TRUST CERTIFICATE

     Sale or exchange of a Grantor Trust  Certificate prior to its maturity will
result in gain or loss  equal to the  difference,  if any,  between  the  amount
received and the owner's adjusted basis in the Grantor Trust  Certificate.  Such
adjusted basis generally will equal the seller's  purchase price for the Grantor
Trust  Certificate,  increased by the OID included in the seller's  gross income
with respect to the Grantor Trust Certificate, and reduced by principal payments
on the Grantor Trust Certificate previously received by the seller. Such gain or
loss  will be  capital  gain  or loss to an  owner  for  which a  Grantor  Trust
Certificate  is a "capital  asset" within the meaning of Code Section 1221,  and
will  be  long-term  or  short-term  depending  on  whether  the  Grantor  Trust
Certificate  has been  owned  for the  long-term  capital  gain  holding  period
(generally  more  than one  year).  Long-term  capital  gains  of  non-corporate
taxpayers are subject to reduced  maximum rates while  short-term  capital gains
are  taxable  at  ordinary  rates.  The use of  capital  losses  is  subject  to
limitations.

     Prospective  investors should consult their own tax advisors concerning the
treatment of capital gains.

     Grantor Trust  Certificates will be "evidences of indebtedness"  within the
meaning of Code Section 582(c)(1), so that gain or loss recognized from the sale
of a Grantor Trust  Certificate by a bank or a thrift  institution to which such
section applies will be treated as ordinary income or loss.

     D. NON-U.S. PERSONS

     Generally,  to  the  extent  that a  Grantor  Trust  Certificate  evidences
ownership in underlying  Mortgage  Assets that were issued on or before July 18,
1984,  interest or OID paid by the person  required  to withhold  tax under Code
Section 1441 or 1442 to (i) an owner that is not a U.S. Person or (ii) a Grantor
Trust Certificateholder  holding on behalf of an owner that is not a U.S. Person
will be subject to federal income tax,  collected by  withholding,  at a rate of
30% or such lower rate as may be  provided  for  interest by an  applicable  tax
treaty.  Accrued OID  recognized  by the owner on the sale or exchange of such a
Grantor Trust Certificate also will be subject to federal income tax at the same
rate. Generally, such payments would not be subject to withholding to the extent
that a Grantor Trust Certificate  evidences  ownership in Mortgage Assets issued
after July 18, 1984, by natural persons if such Grantor Trust  Certificateholder
complies  with  certain  identification  requirements  (including  delivery of a
statement,  signed by the Grantor  Trust  Certificateholder  under  penalties of
perjury,  certifying  that such Grantor  Trust  Certificateholder  is not a U.S.
Person   and   providing   the  name  and   address   of  such   Grantor   Trust
Certificateholder).  Additional  restrictions  apply to Mortgage Assets of where
the mortgagor is not a natural person in order to qualify for the exemption from
withholding.

     E. INFORMATION REPORTING AND BACKUP WITHHOLDING

     The Master  Servicer  will furnish or make  available,  within a reasonable
time  after  the  end  of  each  calendar   year,  to  each  person  who  was  a
Certificateholder  at any time  during  such year,  such  information  as may be
deemed  necessary or desirable to assist  Certificateholders  in preparing their
federal  income  tax  returns,  or to enable  holders  to make such  information
available  to  beneficial  owners  or  financial  intermediaries  that hold such
Certificates as nominees on behalf of beneficial owners. If a holder, beneficial
owner,  financial  intermediary  or other  recipient of a payment on behalf of a
beneficial owner fails to supply a certified taxpayer  identification  number or
if the  Secretary of the Treasury  determines  that such person has not reported
all interest and dividend  income required to be shown on its federal income tax
return, 31% backup withholding may be required with respect to any payments. Any
amounts  deducted  and  withheld  from a  distribution  to a recipient  would be
allowed as a credit against such recipient's federal income tax liability.

NEW WITHHOLDING REGULATIONS

     On October 6, 1997, the Treasury  Department  issued new  regulations  (the
"New Regulations") which make certain  modifications to the withholding,  backup
withholding and information reporting rules described above. The New Regulations
attempt to unify certification  requirements and modify reliance standards.  The
New Regulations will generally be effective for payments made after December 31,
1999,  subject to certain transition rules.  Prospective  investors are urged to
consult their own tax advisors regarding the New Regulations.

REMICS

     The Trust Fund relating to a Series of Certificates may elect to be treated
as a REMIC.  Qualification as a REMIC requires  ongoing  compliance with certain
conditions.  Although a REMIC is not  generally  subject  to federal  income tax
(see,  however  "--Taxation  of  Owners  of  REMIC  Residual  Certificates"  and
"--Prohibited  Transactions"  below),  if a Trust  Fund with  respect to which a
REMIC  election  is made  fails  to  comply  with  one or  more  of the  ongoing
requirements of the Code for REMIC status during any taxable year, including the
implementation  of  restrictions  on the  purchase  and transfer of the residual
interests  in a REMIC as  described  below  under  "Taxation  of Owners of REMIC
Residual  Certificates," the Code provides that a Trust Fund will not be treated
as a REMIC for such year and  thereafter.  In that  event,  such  entity  may be
taxable as a separate  corporation,  and the  related  Certificates  (the "REMIC
Certificates")  may not be  accorded  the  status  or  given  the tax  treatment
described  below.  While the Code  authorizes  the Treasury  Department to issue
regulations  providing relief in the event of an inadvertent  termination of the
status of a trust fund as a REMIC,  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 REMIC's  income for the period in
which the requirements  for such status are not satisfied.  With respect to each
Trust Fund that elects REMIC  status,  Brown & Wood LLP will deliver its opinion
generally to the effect that,  under then  existing law and assuming  compliance
with all provisions of the related Pooling and Servicing  Agreement,  such Trust
Fund will qualify as a REMIC, and the related Certificates will be considered to
be regular interests ("REMIC Regular  Certificates") or a sole class of residual
interests ("REMIC Residual  Certificates") in the REMIC. The related  Prospectus
Supplement for each Series of Certificates  will indicate whether the Trust Fund
will make a REMIC election and whether a class of  Certificates  will be treated
as a regular or residual interest in the REMIC.

     In general,  with respect to each Series of Certificates  for which a REMIC
election is made, (i) such Certificates held by a thrift  institution taxed as a
"domestic  building and loan  association"  will constitute  assets described in
Code  Section  7701(a)(19)(C);  (ii)  such  Certificates  held by a real  estate
investment trust will constitute "real estate assets" within the meaning of Code
Section  856(c)(4)(A);  and (iii) interest on such  Certificates  held by a real
estate investment trust will be considered  "interest on obligations  secured by
mortgages on real property" within the meaning of Code Section 856(c)(3)(B).  If
less than 95% of the  REMIC's  assets  are  assets  qualifying  under any of the
foregoing Code sections,  the Certificates will be qualifying assets only to the
extent that the REMIC's assets are qualifying  assets. In addition,  payments on
Mortgage  Assets held pending  distribution  on the REMIC  Certificates  will be
considered  to be real estate  assets for purposes of Code Section  856(c).  The
Small Business Job Protection Act of 1996, as part of the repeal of the bad debt
reserve method for thrift institutions, repealed the application of Code Section
593(d) to any taxable year beginning after December 31, 1995.

     In some instances the Mortgage Assets may not be treated entirely as assets
described in the  foregoing  sections.  See, in this regard,  the  discussion of
Buydown Loans  contained in "--Non-REMIC  Certificates--Single  Class of Grantor
Trust  Certificates"  above. REMIC Certificates held by a real estate investment
trust will not  constitute  "Government  Securities"  within the meaning of Code
Section  856(c)(4)(A),  and REMIC  Certificates  held by a regulated  investment
company will not constitute  "Government  Securities" within the meaning of Code
Section   851(b)(4)(A)(ii).   REMIC   Certificates  held  by  certain  financial
institutions will constitute  "evidences of indebtedness"  within the meaning of
Code Section 582(c)(1).

     A "qualified  mortgage"  for REMIC  purposes is any  obligation  (including
certificates of participation in such an obligation) that is principally secured
by an interest in real  property and that is  transferred  to the REMIC within a
prescribed  time period in exchange  for  regular or residual  interests  in the
REMIC. The REMIC Regulations  provide that manufactured  housing or mobile homes
(not  including  recreational  vehicles,  campers or similar  vehicles) that are
"single  family  residences"  under Code Section  25(e)(10) will qualify as real
property  without  regard  to state  law  classifications.  Under  Code  Section
25(e)(10),  a single family residence  includes any manufactured home that has a
minimum of 400 square feet of living space and a minimum  width in excess of 102
inches and that is of a kind customarily used at a fixed location.

     Tiered REMIC Structures.  For certain Series of Certificates,  two separate
     -----------------------
elections may be made to treat designated  portions of the related Trust Fund as
REMICs (respectively, the "Subsidiary REMIC" and the "Master REMIC") for federal
income tax purposes. Upon the issuance of any such Series of Certificates, Brown
& Wood LLP, counsel to the Depositor,  will deliver its opinion generally to the
effect that,  assuming  compliance with all provisions of the related Agreement,
the Master REMIC as well as any  Subsidiary  REMIC will each qualify as a REMIC,
and the REMIC Certificates  issued by the Master REMIC and the Subsidiary REMIC,
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.

     Only REMIC Certificates, other than the residual interest in the Subsidiary
REMIC,  issued by the Master  REMIC will be offered  hereunder.  The  Subsidiary
REMIC and the Master  REMIC will be treated as one REMIC  solely for purposes of
determining  whether the REMIC  Certificates  will be (i) "real  estate  assets"
within the meaning of Section  856(c)(4)(A)  of the Code; (ii) "loans secured by
an interest in real  property"  under Section  7701(a)(19)(C)  of the Code;  and
(iii) whether the income on such  Certificates is interest  described in Section
856(c)(3)(B) of the Code.

     A. 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 and Premium.  The REMIC Regular Certificates may be
     -----------------------------------
issued with OID. Generally,  such OID, if any, will equal the difference between
the "stated redemption price at maturity" of a REMIC Regular Certificate and its
"issue  price."  Holders of any class of  Certificates  issued  with OID will be
required to include such OID in gross income for federal  income tax purposes as
it  accrues,  in  accordance  with  a  constant  interest  method  based  on the
compounding of interest as it accrues rather than in accordance  with receipt of
the interest  payments.  The  following  discussion  is based in part on the OID
Regulations  and in part on the  provisions  of the Tax  Reform Act of 1986 (the
"1986  Act").   Holders  of  REMIC  Regular  Certificates  (the  "REMIC  Regular
Certificateholders")  should be aware,  however, that the OID Regulations do not
adequately address certain issues relevant to prepayable securities, such as the
REMIC Regular Certificates.

     Rules  governing  OID are set forth in Code  Sections 1271 through 1273 and
1275.  These  rules  require  that  the  amount  and rate of  accrual  of OID be
calculated based on the Prepayment  Assumption and the anticipated  reinvestment
rate, if any, relating to the REMIC Regular  Certificates and prescribe a method
for adjusting  the amount and rate of accrual of such discount  where the actual
prepayment  rate differs from the  Prepayment  Assumption.  Under the Code,  the
Prepayment   Assumption   must  be  determined  in  the  manner   prescribed  by
regulations, which regulations have not yet been issued. The Legislative History
provides,  however,  that Congress  intended the regulations to require that the
Prepayment  Assumption be the prepayment  assumption that is used in determining
the initial  offering price of such REMIC Regular  Certificates.  The Prospectus
Supplement  for each  Series of REMIC  Regular  Certificates  will  specify  the
Prepayment  Assumption to be used for the purpose of determining  the amount and
rate of  accrual  of OID.  No  representation  is made  that the  REMIC  Regular
Certificates will prepay at the Prepayment Assumption or at any other rate.

     In  general,  each REMIC  Regular  Certificate  will be treated as a single
installment  obligation  issued with an amount of OID equal to the excess of its
"stated redemption price at maturity" over its "issue price." The issue price of
a REMIC Regular  Certificate is the first price at which a substantial amount of
REMIC Regular Certificates of that class are first sold to the public (excluding
bond houses, brokers,  underwriters or wholesalers).  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 treated as the fair  market  value of such class on
the Closing Date. The issue price of a REMIC Regular  Certificate  also includes
the amount  paid by an  initial  Certificateholder  for  accrued  interest  that
relates to a period  prior to the issue date of the REMIC  Regular  Certificate.
The stated redemption price at maturity of a REMIC Regular Certificate  includes
the original  principal amount of the REMIC Regular  Certificate,  but generally
will not include  distributions  of interest  if such  distributions  constitute
"qualified stated interest."  Qualified stated interest generally means interest
payable at a single fixed rate or qualified  variable rate (as described  below)
provided that such interest payments are unconditionally payable at intervals of
one year or less  during  the  entire  term of the  REMIC  Regular  Certificate.
Interest is payable at a single fixed rate only if the rate appropriately  takes
into  account the length of the  interval  between  payments.  Distributions  of
interest on REMIC Regular  Certificates  with respect to which Deferred Interest
will accrue will not constitute  qualified  stated  interest  payments,  and the
stated redemption price at maturity of such REMIC Regular Certificates  includes
all distributions of interest as well as principal thereon.

     Where the interval between the issue date and the first  Distribution  Date
on a REMIC Regular  Certificate is longer than the interval  between  subsequent
Distribution Dates, the greater of any original issue discount (disregarding the
rate in the first period) and any interest  foregone  during the first period is
treated as the amount by which the stated  redemption  price at  maturity of the
Certificate  exceeds  its  issue  price  for  purposes  of the de  minimis  rule
described below.  The OID Regulations  suggest that all interest on a long first
period  REMIC  Regular  Certificate  that is issued with non-de  minimis OID, as
determined  under the foregoing rule, will be treated as OID. Where the interval
between  the  issue  date and the  first  Distribution  Date on a REMIC  Regular
Certificate is shorter than the interval between subsequent  Distribution Dates,
interest due on the first Distribution Date in excess of the amount that accrued
during the first period  would be added to the  Certificates  stated  redemption
price at maturity. REMIC Regular Certificateholders should consult their own tax
advisors to determine the issue price and stated redemption price at maturity of
a REMIC Regular Certificate.

     Under the de  minimis  rule,  OID on a REMIC  Regular  Certificate  will be
considered  to be zero if such OID is less than 0.25% of the  stated  redemption
price at maturity of the REMIC  Regular  Certificate  multiplied by the weighted
average  maturity  of the  REMIC  Regular  Certificate.  For this  purpose,  the
weighted  average  maturity of the REMIC Regular  Certificate is computed as the
sum of the amounts  determined  by  multiplying  the number of full years (i.e.,
rounding  down  partial  years) from the issue date until each  distribution  in
reduction  of stated  redemption  price at maturity is scheduled to be made by a
fraction,  the numerator of which is the amount of each distribution included in
the stated redemption price at maturity of the REMIC Regular Certificate and the
denominator  of which is the stated  redemption  price at  maturity of the REMIC
Regular Certificate. Although currently unclear, it appears that the schedule of
such  distributions  should be  determined  in  accordance  with the  Prepayment
Assumption.  The Prepayment Assumption with respect to a Series of REMIC Regular
Certificates  will be set forth in the related  Prospectus  Supplement.  Holders
generally  must  report  de  minimis  OID pro  rata as  principal  payments  are
received,  and such income will be capital gain if the REMIC Regular Certificate
is held as a capital asset. However,  accrual method holders may elect to accrue
all de minimis OID as well as market discount under a constant interest method.

     The  Prospectus  Supplement  with  respect to a Trust Fund may  provide for
certain  REMIC  Regular  Certificates  to  be  issued  at  prices  significantly
exceeding their principal amounts or based on notional  principal  balances (the
"Super-Premium  Certificates").  The income tax  treatment of such REMIC Regular
Certificates is not entirely certain.  For information  reporting purposes,  the
Trust Fund  intends to take the  position  that the stated  redemption  price at
maturity of such REMIC  Regular  Certificates  is the sum of all  payments to be
made  on  such  REMIC  Regular  Certificates  determined  under  the  Prepayment
Assumption, with the result that such REMIC Regular Certificates would be issued
with OID.  The  calculation  of income in this manner  could  result in negative
original issue discount  (which delays future  accruals of OID rather than being
immediately  deductible)  when  prepayments on the Mortgage  Assets exceed those
estimated under the Prepayment Assumption.  The IRS might contend, however, that
certain  proposed  contingent  payment rules contained in regulations  issued on
December 15,  1994,  with  respect to OID,  should  apply to such  Certificates.
Although such rules are not applicable to  instruments  governed by Code Section
1272(a)(6),  they represent the only guidance regarding the current views of the
IRS with respect to contingent payment instruments. In the alternative,  the IRS
could assert that the stated  redemption price at maturity of such REMIC Regular
Certificates  should  be  limited  to their  principal  amount  (subject  to the
discussion below under "--Accrued  Interest  Certificates"),  so that such REMIC
Regular  Certificates  would be considered for federal income tax purposes to be
issued at a premium.  If such a position  were to prevail,  the rules  described
below under "--Taxation of Owners of REMIC Regular  Certificates--Premium" would
apply. It is unclear when a loss may be claimed for any unrecovered  basis for a
Super-Premium  Certificate.  It is  possible  that a holder  of a  Super-Premium
Certificate  may only claim a loss when its remaining  basis exceeds the maximum
amount of future  payments,  assuming no further  prepayments  or when the final
payment is received with respect to such Super-Premium Certificate.

     Under  the  REMIC  Regulations,  if the  issue  price  of a  REMIC  Regular
Certificate  (other than REMIC Regular  Certificate  based on a notional amount)
does not exceed 125% of its actual  principal  amount,  the interest rate is not
considered  disproportionately high. Accordingly, such REMIC Regular Certificate
generally  should not be treated as a  Super-Premium  Certificate  and the rules
described below under "--REMIC  Regular  Certificates  --Premium"  should apply.
However,  it is possible that holders of REMIC Regular  Certificates issued at a
premium,  even if the  premium  is less  than 25% of such  Certificate's  actual
principal  balance,  will be required to amortize the premium  under an original
issue  discount  method or  contingent  interest  method even though no election
under Code Section 171 is made to amortize such premium.

     Generally,  a REMIC Regular  Certificateholder must include in gross income
the "daily  portions," as determined  below,  of the OID that accrues on a REMIC
Regular  Certificate  for each day a  Certificateholder  holds the REMIC Regular
Certificate,  including the purchase date but excluding the disposition date. In
the case of an original  holder of a REMIC  Regular  Certificate,  a calculation
will be made of the  portion  of the OID that  accrues  during  each  successive
period  ("an  accrual  period")  that  ends  on the  day in  the  calendar  year
corresponding to a Distribution Date (or if Distribution  Dates are on the first
day or first business day of the immediately  preceding  month,  interest may be
treated  as  payable  on the last day of the  immediately  preceding  month) and
begins on the day after the end of the immediately  preceding accrual period (or
on the issue date in the case of the first accrual  period).  This will be done,
in the case of each full accrual period,  by (i) adding (a) the present value at
the end of the  accrual  period  (determined  by using as a discount  factor the
original yield to maturity of the REMIC Regular Certificates as calculated under
the Prepayment Assumption) of all remaining payments to be received on the REMIC
Regular  Certificates  under  the  Prepayment  Assumption  and (b) any  payments
included in the stated redemption price at maturity received during such accrual
period,  and (ii)  subtracting  from that total the adjusted  issue price of the
REMIC Regular Certificates at the beginning of such accrual period. The adjusted
issue price of a REMIC Regular Certificate at the beginning of the first accrual
period  is its  issue  price;  the  adjusted  issue  price  of a  REMIC  Regular
Certificate  at the  beginning  of a subsequent  accrual  period is the adjusted
issue price at the beginning of the  immediately  preceding  accrual period plus
the amount of OID allocable to that accrual  period and reduced by the amount of
any payment other than a payment of qualified stated interest made at the end of
or during that accrual  period.  The OID accrued  during an accrual  period will
then be  divided  by the  number of days in the  period to  determine  the daily
portion of OID for each day in the accrual period.  The calculation of OID under
the method  described  above will cause the accrual of OID to either increase or
decrease  (but never below zero) in a given  accrual  period to reflect the fact
that  prepayments  are  occurring  faster or slower  than  under the  Prepayment
Assumption.  With  respect  to an initial  accrual  period  shorter  than a full
accrual  period,  the daily  portions of OID may be  determined  according to an
appropriate allocation under any reasonable method.

     A subsequent  purchaser of a REMIC Regular  Certificate issued with OID who
purchases the REMIC Regular Certificate at a cost less than the remaining stated
redemption  price at maturity  will also be required to include in gross  income
the sum of the daily  portions  of OID on that  REMIC  Regular  Certificate.  In
computing the daily  portions of OID for such a purchaser (as well as an initial
purchaser  that  purchases at a price  higher than the adjusted  issue price but
less than the stated redemption price at maturity),  however,  the daily portion
is reduced by the amount that would be the daily  portion for such day (computed
in  accordance  with the rules set forth above)  multiplied  by a fraction,  the
numerator of which is the amount, if any, by which the price paid by such holder
for that REMIC Regular  Certificate exceeds the following amount: (a) the sum of
the issue price plus the aggregate amount of OID that would have been includible
in  the  gross  income  of an  original  REMIC  Regular  Certificateholder  (who
purchased the REMIC Regular  Certificate at its issue price), less (b) any prior
payments  included  in  the  stated  redemption  price  at  maturity,   and  the
denominator  of which is the sum of the daily  portions  for that REMIC  Regular
Certificate  for all days  beginning  on the date  after the  purchase  date and
ending on the maturity date computed under the Prepayment  Assumption.  A holder
who pays an acquisition  premium instead may elect to accrue OID by treating the
purchase as a purchase at original issue.

     Variable Rate REMIC Regular  Certificates.  REMIC Regular  Certificates may
     -----------------------------------------
provide for interest based on a variable rate. Interest based on a variable rate
will  constitute  qualified  stated  interest  and not  contingent  interest if,
generally,  (i) such interest is unconditionally payable at least annually, (ii)
the issue price of the debt instrument  does not exceed the total  noncontingent
principal payments,  and (iii) interest is based on a "qualified floating rate,"
an  "objective  rate,"  a  combination  of a single  fixed  rate and one or more
"qualified  floating  rates,"  one  "qualified  inverse  floating  rate,"  or  a
combination of "qualified  floating  rates" that do not operate in a manner that
significantly  accelerates  or defers  interest  payments on such REMIC  Regular
Certificate.

     The amount of OID with  respect to a REMIC  Regular  Certificate  bearing a
variable  rate of  interest  will  accrue in the manner  described  above  under
"--Original  Issue  Discount and Premium" by assuming  generally  that the index
used  for the  variable  rate  will  remain  fixed  throughout  the  term of the
Certificate. Appropriate adjustments are made for the actual variable rate.

     Although unclear at present,  the Depositor  intends to treat interest on a
REMIC Regular  Certificate  that is a weighted average of the net interest rates
on Mortgage  Loans as  qualified  stated  interest.  In such case,  the weighted
average rate used to compute the initial  pass-through rate on the REMIC Regular
Certificates  will be deemed to be the index in effect  through  the life of the
REMIC Regular Certificates. It is possible, however, that the IRS may treat some
or all of the interest on REMIC  Regular  Certificates  with a weighted  average
rate as taxable under the rules relating to obligations providing for contingent
payments.  Such treatment may effect the timing of income accruals on such REMIC
Regular Certificates.

     Election  to  Treat  All  Interest  as OID.  The OID  Regulations  permit a
     ------------------------------------------
Certificateholder  to elect to  accrue  all  interest,  discount  (including  de
minimis  market or original  issue  discount) and premium in income as interest,
based on a  constant  yield  method.  If such an  election  were to be made with
respect   to  a  REMIC   Regular   Certificate   with   market   discount,   the
Certificateholder  would be deemed to have made an election to include in income
currently  market  discount  with respect to all other debt  instruments  having
market  discount  that such  Certificateholder  acquires  during the year of the
election and thereafter. Similarly, a Certificateholder that makes this election
for a  Certificate  that is acquired at a premium will 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
"--REMIC Regular Certificates--Premium" herein. The election to accrue interest,
discount and premium on a constant yield method with respect to a Certificate is
irrevocable.

     Market  Discount.  A purchaser of a REMIC Regular  Certificate  may also be
     ----------------
subject to the market  discount  provisions  of Code Sections 1276 through 1278.
Under these  provisions and the OID  Regulations,  "market  discount" equals the
excess, if any, of (i) the REMIC Regular  Certificate's  stated principal amount
or, in the case of a REMIC  Regular  Certificate  with OID, the  adjusted  issue
price  (determined for this purpose as if the purchaser had purchased such REMIC
Regular  Certificate from an original holder) over (ii) the price for such REMIC
Regular Certificate paid by the purchaser.  A Certificateholder that purchases a
REMIC  Regular  Certificate  at a market  discount  will  recognize  income upon
receipt of each distribution representing amounts included in such certificate's
stated  redemption price at maturity.  In particular,  under Section 1276 of the
Code such a holder generally will be required to allocate each such distribution
first to accrued  market  discount  not  previously  included in income,  and to
recognize  ordinary  income to that  extent.  A  Certificateholder  may elect to
include market discount in income  currently as it accrues rather than including
it on a deferred basis in accordance with the foregoing.  If made, such election
will apply to all market discount bonds acquired by such Certificateholder on or
after the first day of the first taxable year to which such election applies.

     Market  discount  with  respect  to a  REMIC  Regular  Certificate  will be
considered to be zero if the amount  allocable to the REMIC Regular  Certificate
is less than 0.25% of such REMIC Regular  Certificate's  stated redemption price
at maturity  multiplied by such REMIC  Regular  Certificate's  weighted  average
maturity  remaining  after the date of purchase.  If market  discount on a REMIC
Regular  Certificate is considered to be zero under this rule, the actual amount
of market discount must be allocated to the remaining  principal payments on the
REMIC  Regular  Certificate,  and gain equal to such  allocated  amount  will be
recognized  when  the  corresponding   principal   payment  is  made.   Treasury
regulations  implementing  the market  discount  rules have not yet been issued;
therefore,  investors  should  consult  their  own tax  advisors  regarding  the
application of these rules and the  advisability  of making any of the elections
allowed under Code Sections 1276 through 1278.

     The Code provides that any principal  payment (whether a scheduled  payment
or a prepayment) or any gain on  disposition of a market  discount bond acquired
by the taxpayer after October 22, 1986,  shall be treated as ordinary  income to
the extent  that it does not exceed the accrued  market  discount at the time of
such payment.  The amount of accrued market discount for purposes of determining
the tax treatment of subsequent principal payments or dispositions of the market
discount bond is to be reduced by the amount so treated as ordinary income.

     The  Code  also  grants  authority  to the  Treasury  Department  to  issue
regulations  providing for the  computation of accrued  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,  rules  described in
the Legislative  History will apply.  Under those rules,  the holder of a market
discount  bond may  elect to  accrue  market  discount  either on the basis of a
constant interest method rate or according to one of the following methods.  For
REMIC Regular  Certificates  issued with OID, the amount of market discount that
accrues  during a period  is equal to the  product  of (i) the  total  remaining
market discount and (ii) a fraction,  the numerator of which is the OID accruing
during the period and the denominator of which is the total remaining OID at the
beginning of the period. For REMIC Regular  Certificates issued without OID, the
amount of market  discount that accrues  during a period is equal to the product
of (a) the total remaining market discount and (b) a fraction,  the numerator of
which is the amount of stated  interest  paid during the accrual  period and the
denominator of which is the total amount of stated interest remaining to be paid
at the  beginning of the period.  For purposes of  calculating  market  discount
under any of the above  methods  in the case of  instruments  (such as the REMIC
Regular  Certificates)  that provide for  payments  that may be  accelerated  by
reason of prepayments of other obligations  securing such instruments,  the same
Prepayment Assumption applicable to calculating the accrual of OID will apply.

     A holder who acquired a REMIC Regular Certificate at a market discount also
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
such  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 purchaser of a REMIC  Regular  Certificate  that  purchases the
     -------
REMIC Regular  Certificate at a cost (not  including  accrued  qualified  stated
interest) greater than its remaining stated redemption price at maturity will be
considered to have purchased the REMIC Regular  Certificate at a premium and may
elect  to   amortize   such   premium   under  a  constant   yield   method.   A
Certificateholder that makes this election for a Certificate that is acquired at
a premium will be deemed to have made an election to amortize  bond premium with
respect  to all debt  instruments  having  amortizable  bond  premium  that such
Certificateholder  acquires during the year of the election or thereafter. It is
not clear  whether  the  Prepayment  Assumption  would be taken into  account in
determining the life of the REMIC Regular Certificate for this purpose. However,
the  Legislative  History  states  that the same  rules that apply to accrual of
market discount (which rules require use of a Prepayment  Assumption in accruing
market  discount with respect to REMIC Regular  Certificates  without  regard to
whether such  Certificates  have OID) will also apply in amortizing bond premium
under Code Section 171. The Code provides that  amortizable bond premium will be
allocated  among the interest  payments on such REMIC Regular  Certificates  and
will be applied as an offset  against  such  interest  payment.  On December 30,
1997,  the  IRS  issued  final   regulations  (the   "Amortizable  Bond  Premium
Regulations")   dealing  with  amortizable  bond  premium.   These   regulations
specifically do not apply to prepayable debt instruments subject to Code section
1272(a)(6).  Absent  further  guidance from the IRS the Trust intends to account
for amortizable bond premium in the manner  described above.  Certificateholders
should  consult  their  tax  advisors  regarding  the  possibility  of making an
election to amortize any such bond premium.

     Deferred  Interest.  Certain  classes  of REMIC  Regular  Certificates  may
     ------------------
provide  for the accrual of Deferred  Interest  with  respect to one or more ARM
Loans.  Any  Deferred  Interest  that  accrues  with respect to a class of REMIC
Regular  Certificates will constitute income to the holders of such Certificates
prior to the time  distributions of cash with respect to such Deferred  Interest
are made. It is unclear, under the OID Regulations,  whether any of the interest
on such Certificates will constitute qualified stated interest or whether all or
a portion of the interest payable on such  Certificates  must be included in the
stated redemption price at maturity of the Certificates and accounted for as OID
(which could accelerate such inclusion).  Interest on REMIC Regular Certificates
must in any event be  accounted  for under an accrual  method by the  holders of
such Certificates and,  therefore,  applying the latter analysis may result only
in a slight  difference  in the timing of the inclusion in income of interest on
such REMIC Regular Certificates.

     Effects of Defaults and  Delinquencies.  Certain Series of Certificates may
     --------------------------------------
contain one or more classes of Subordinated Certificates, and in the event there
are  defaults  or  delinquencies  on the  Mortgage  Assets,  amounts  that would
otherwise  be  distributed  on the  Subordinated  Certificates  may  instead  be
distributed  on  the  Senior   Certificates.   Subordinated   Certificateholders
nevertheless will be required to report income with respect to such Certificates
under an  accrual  method  without  giving  effect to delays and  reductions  in
distributions  on such  Subordinated  Certificates  attributable to defaults and
delinquencies  on the  Mortgage  Assets,  except  to the  extent  that it can be
established  that such  amounts are  uncollectible.  As a result,  the amount of
income  reported  by  a  Subordinated  Certificateholder  in  any  period  could
significantly  exceed  the  amount of cash  distributed  to such  holder in that
period.  The  holder  will  eventually  be allowed a loss (or will be allowed to
report a lesser  amount of income) to the extent  that the  aggregate  amount of
distributions on the Subordinated Certificate is reduced as a result of defaults
and delinquencies on the Mortgage Assets.  Timing and  characterization  of such
losses is  discussed  in "--REMIC  Regular  Certificates--Treatment  of Realized
Losses" below.

     Sale,  Exchange or  Redemption.  If a REMIC  Regular  Certificate  is sold,
     ------------------------------
exchanged,  redeemed or retired, the seller will recognize gain or loss equal to
the difference between the amount realized on the sale, exchange, redemption, or
retirement  and the seller's  adjusted  basis in the REMIC Regular  Certificate.
Such  adjusted  basis  generally  will  equal  the  cost  of the  REMIC  Regular
Certificate to the seller,  increased by any OID and market discount included in
the seller's  gross income with respect to the REMIC  Regular  Certificate,  and
reduced (but not below zero) by payments included in the stated redemption price
at  maturity  previously  received by the seller and by any  amortized  premium.
Similarly, a holder who receives a payment that is part of the stated redemption
price at maturity of a REMIC Regular  Certificate  will  recognize gain equal to
the  excess,  if any, of the amount of the payment  over the  holder's  adjusted
basis in the REMIC Regular Certificate.  A REMIC Regular  Certificateholder  who
receives a final  payment that is less than the holder's  adjusted  basis in the
REMIC Regular Certificate will generally recognize a loss. Except as provided in
the following  paragraph and as provided under "--Market  Discount"  above,  any
such gain or loss will be capital gain or loss,  provided that the REMIC Regular
Certificate  is  held  as  a  "capital  asset"  (generally,  property  held  for
investment) within the meaning of Code Section 1221.

     Such gain or loss generally  will be long-term  capital gain or loss if the
Note were held for more than one year.  Long-term capital gains of non-corporate
taxpayers are subject to reduced  maximum rates while  short-term  capital gains
are  taxable  at  ordinary  rates.  The use of  capital  losses  is  subject  to
limitations.  Prospective  investors  should  consult  their  own  tax  advisors
concerning the treatment of capital gains.

     Gain from the sale or other disposition of a REMIC Regular Certificate that
might otherwise be capital gain will be treated as ordinary income to the extent
that such gain does not exceed the excess,  if any, of (i) the amount that would
have been  includible in such holder's  income with respect to the REMIC Regular
Certificate  had  income  accrued  thereon at a rate equal to 110% of the AFR as
defined in Code Section  1274(d)  determined  as of the date of purchase of such
REMIC  Regular  Certificate,  over (ii) the amount  actually  includible in such
holder's income.

     The Certificates will be "evidences of indebtedness"  within the meaning of
Code Section 582(c)(1), so that gain or loss recognized from the sale of a REMIC
Regular  Certificate  by a bank or a thrift  institution  to which such  section
applies will be ordinary income or loss.

     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 necessary
to compute  the  accrual of any market  discount  that may arise upon  secondary
trading of REMIC Regular Certificates.  Because exact computation of the accrual
of market discount on a constant yield method would require information relating
to the holder's purchase price which the REMIC may not have, it appears that the
information reports will only require information  pertaining to the appropriate
proportionate method of accruing market discount.

     Accrued Interest  Certificates.  Certain of the REMIC Regular  Certificates
     ------------------------------
("Payment  Lag  Certificates")  may provide for payments of interest  based on a
period that corresponds to the interval between Distribution Dates but that ends
prior to each such  Distribution  Date.  The period between the Closing Date for
Payment Lag Certificates and their first Distribution Date may or may not exceed
such  interval.  Purchasers  of Payment  Lag  Certificates  for which the period
between the Closing  Date and the first  Distribution  Date does not exceed such
interval  could pay upon  purchase  of the REMIC  Regular  Certificates  accrued
interest in excess of the accrued  interest  that would be paid if the  interest
paid on the Distribution  Date were interest accrued from  Distribution  Date to
Distribution Date. If a portion of the initial purchase price of a REMIC Regular
Certificate  is allocable to interest  that has accrued  prior to the issue date
("pre-issuance accrued interest") and the REMIC Regular Certificate provides for
a payment of stated  interest on the first  payment date (and the first  payment
date is within one year of the issue  date) that equals or exceeds the amount of
the pre-issuance  accrued interest,  then the REMIC Regular  Certificates' issue
price  may be  computed  by  subtracting  from the  issue  price  the  amount of
pre-issuance  accrued  interest,  rather than as an amount  payable on the REMIC
Regular  Certificate.  However,  it is  unclear  under  this  method how the OID
Regulations treat interest on Payment Lag Certificates.  Therefore,  in the case
of a Payment Lag Certificate, the Trust Fund intends to include accrued interest
in the issue price and report interest  payments made on the first  Distribution
Date as interest to the extent such payments  represent  interest for the number
of days that the  Certificateholder has held such Payment Lag Certificate during
the first accrual period.

     Investors  should  consult their own tax advisors  concerning the treatment
for federal income tax purposes of Payment Lag Certificates.

     Non-Interest  Expenses of the REMIC. Under temporary Treasury  regulations,
     -----------------------------------
if the REMIC is  considered  to be a  "single-class  REMIC,"  a  portion  of the
REMIC's  servicing,  administrative  and  other  non-interest  expenses  will be
allocated as a separate item to those REMIC Regular  Certificateholders that are
"pass-through  interest  holders."   Certificateholders  that  are  pass-through
interest holders should consult their own tax advisors about the impact of these
rules on an investment in the REMIC Regular  Certificates.  See "Pass-Through of
Non-Interest  Expenses of the REMIC" under "Taxation of Owners of REMIC Residual
Certificates" below.

     Treatment of Realized Losses.  Although not entirely clear, it appears that
     ----------------------------
holders of REMIC Regular Certificates that are corporations should in general be
allowed to deduct as an ordinary loss any loss sustained during the taxable year
on account of any such Certificates becoming wholly or partially worthless,  and
that, in general,  holders of Certificates  that are not corporations  should be
allowed to deduct as a  short-term  capital loss any loss  sustained  during the
taxable  year on account of any such  Certificates  becoming  wholly  worthless.
Although the matter is not entirely clear, non-corporate holders of Certificates
may be allowed a bad debt  deduction at such time that the principal  balance of
any such  Certificate is reduced to reflect  realized losses  resulting from any
liquidated  Mortgage Assets. The Internal Revenue Service,  however,  could take
the position that non-corporate  holders will be allowed a bad debt deduction to
reflect  realized losses only after all Mortgage Assets remaining in the related
Trust Fund have been  liquidated or the  Certificates of the related Series have
been otherwise retired.  Potential investors and holders of the Certificates are
urged to consult their own tax advisors regarding the appropriate timing, amount
and character of any loss sustained with respect to such Certificates, including
any loss resulting from the failure to recover  previously  accrued  interest or
discount  income.  Special  loss  rules  are  applicable  to  banks  and  thrift
institutions,  including rules regarding  reserves for bad debts. Such taxpayers
are advised to consult  their tax advisors  regarding the treatment of losses on
Certificates.

     Non-U.S.  Persons.  Generally,  payments of interest (including any payment
     -----------------
with  respect  to  accrued  OID) on the REMIC  Regular  Certificates  to a REMIC
Regular Certificateholder who is not a U.S. Person and is not engaged in a trade
or business within the United States will not be subject to federal  withholding
tax  if  (i)  such  REMIC  Regular   Certificateholder   does  not  actually  or
constructively  own 10  percent  or more of the  combined  voting  power  of all
classes of equity in the Issuer;  (ii) such REMIC Regular  Certificateholder  is
not a controlled  foreign  corporation  (within the meaning of Code Section 957)
related to the Issuer; and (iii) such REMIC Regular  Certificateholder  complies
with certain  identification  requirements  (including  delivery of a statement,
signed  by the REMIC  Regular  Certificateholder  under  penalties  of  perjury,
certifying  that such REMIC Regular  Certificateholder  is a foreign  person and
providing  the name and address of such REMIC Regular  Certificateholder).  If a
REMIC Regular Certificateholder is not exempt from withholding, distributions of
interest to such holder,  including distributions in respect of accrued OID, may
be subject to a 30% withholding  tax,  subject to reduction under any applicable
tax treaty.

     Further, a REMIC Regular  Certificate will not be included in the estate of
a non-resident  alien individual and will not be subject to United States estate
taxes. However, Certificateholders who are non-resident alien individuals should
consult their tax advisors concerning this question.

     REMIC  Regular  Certificateholders  who are not U.S.  Persons  and  persons
related to such holders should not acquire any REMIC Residual Certificates,  and
holders of REMIC Residual Certificates (the "REMIC Residual  Certificateholder")
and persons related to REMIC Residual  Certificateholders should not acquire any
REMIC  Regular  Certificates  without  consulting  their tax  advisors as to the
possible adverse tax consequences of doing so.

     Information  Reporting  and Backup  Withholding.  The Master  Servicer will
     -----------------------------------------------
furnish  or make  available,  within a  reasonable  time  after  the end of each
calendar year, to each person who was a REMIC Regular  Certificateholder  at any
time during such year, such  information as may be deemed necessary or desirable
to assist REMIC Regular Certificateholders in preparing their federal income tax
returns,  or to enable holders to make such information  available to beneficial
owners or financial  intermediaries that hold such REMIC Regular Certificates on
behalf  of  beneficial  owners.  If  a  holder,   beneficial  owner,   financial
intermediary  or other  recipient of a payment on behalf of a  beneficial  owner
fails to supply a certified taxpayer  identification  number or if the Secretary
of the  Treasury  determines  that such person has not reported all interest and
dividend  income  required  to be shown on its federal  income tax  return,  31%
backup  withholding  may be required with respect to any  payments.  Any amounts
deducted and withheld from a distribution  to a recipient  would be allowed as a
credit against such recipient's federal income tax liability.

     New Withholding  Regulations.  On October 6, 1997, the Treasury  Department
     ----------------------------
issued new regulations (the "New Regulations") which make certain  modifications
to the withholding, backup withholding and information reporting rules described
above.  The New  Regulations  attempt to unify  certification  requirements  and
modify reliance  standards.  The New Regulations will generally be effective for
payments  made after  December 31, 1999,  subject to certain  transition  rules.
Prospective  investors are urged to consult their own tax advisors regarding the
New Regulations.

     B. TAXATION OF OWNERS OF REMIC RESIDUAL CERTIFICATES

     Allocation of the Income of the REMIC to the REMIC  Residual  Certificates.
The REMIC  will not be subject to  federal  income  tax except  with  respect to
income  from  prohibited  transactions  and  certain  other  transactions.   See
"--Prohibited Transactions and Other Taxes" below. Instead, each original holder
of a REMIC Residual Certificate will report on its federal income tax return, as
ordinary  income,  its  share of the  taxable  income  of the REMIC for each day
during  the  taxable  year  on  which  such  holder  owns  any  REMIC   Residual
Certificates. The taxable income of the REMIC for each day will be determined by
allocating the taxable income of the REMIC for each calendar  quarter ratably to
each day in the  quarter.  Such a holder's  share of the  taxable  income of the
REMIC  for  each  day will be based  on the  portion  of the  outstanding  REMIC
Residual  Certificates  that such holder owns on that day. The taxable income of
the REMIC will be determined  under an accrual method and will be taxable to the
holders of REMIC Residual  Certificates  without regard to the timing or amounts
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 the limitations on the  deductibility of "passive losses."
As residual  interests,  the REMIC Residual  Certificates will be subject to tax
rules,  described  below,  that  differ from those that would apply if the REMIC
Residual  Certificates  were  treated for federal  income tax purposes as direct
ownership  interests in the  Certificates or as debt  instruments  issued by the
REMIC.

     A REMIC  Residual  Certificateholder  may be  required  to include  taxable
income from the REMIC Residual  Certificate  in excess of the cash  distributed.
For example,  a structure  where  principal  distributions  are made serially on
regular interests (that is, a fast-pay,  slow-pay structure) may generate such a
mismatching of income and cash distributions  (that is, "phantom income").  This
mismatching may be caused by the use of certain required tax accounting  methods
by the REMIC,  variations  in the  prepayment  rate of the  underlying  Mortgage
Assets and certain other  factors.  Depending upon the structure of a particular
transaction,  the aforementioned  factors may significantly reduce the after-tax
yield of a REMIC Residual  Certificate  to a REMIC  Residual  Certificateholder.
Investors  should  consult their own tax advisors  concerning the federal income
tax  treatment  of a REMIC  Residual  Certificate  and the  impact  of such  tax
treatment on the after-tax yield of a REMIC Residual Certificate.

     A  subsequent  REMIC  Residual  Certificateholder  also will  report on its
federal  income tax return  amounts  representing  a daily  share of the taxable
income of the REMIC for each day that such REMIC Residual Certificateholder owns
such REMIC Residual  Certificate.  Those daily amounts generally would equal the
amounts  that would have been  reported  for the same days by an original  REMIC
Residual   Certificateholder,   as  described  above.  The  Legislative  History
indicates  that certain  adjustments  may be appropriate to reduce (or increase)
the income of a subsequent holder of a REMIC Residual Certificate that purchased
such  REMIC  Residual  Certificate  at a price  greater  than (or less than) the
adjusted  basis such REMIC  Residual  Certificate  would have in the hands of an
original  REMIC  Residual  Certificateholder.  See  "--Sale or Exchange of REMIC
Residual Certificates" below. It is not clear, however, whether such adjustments
will in fact be  permitted or required  and, if so, how they would be made.  The
REMIC Regulations do not provide for any such adjustments.

     Taxable Income of the REMIC Attributable to Residual Interests. The taxable
     --------------------------------------------------------------
income of the REMIC will  reflect a netting of (i) the income from the  Mortgage
Assets and the REMIC's other assets and (ii) the deductions allowed to the REMIC
for interest and OID on the REMIC Regular  Certificates and, except as described
above under  "--Taxation  of Owners of REMIC Regular  Certificates--Non-Interest
Expenses  of the REMIC,"  other  expenses.  REMIC  taxable  income is  generally
determined in the same manner as the taxable  income of an individual  using the
accrual method of accounting,  except that (i) the limitations on  deductibility
of investment  interest expense and expenses for the production of income do not
apply,  (ii) all bad loans will be deductible  as business bad debts,  and (iii)
the  limitation  on the  deductibility  of  interest  and  expenses  related  to
tax-exempt  income  will apply.  The REMIC's  gross  income  includes  interest,
original issue  discount  income,  and market  discount  income,  if any, on the
Mortgage  Loans,  reduced by  amortization of any premium on the Mortgage Loans,
plus  income  on  reinvestment  of cash  flows  and  reserve  assets,  plus  any
cancellation  of  indebtedness  income upon allocation of realized losses to the
REMIC Regular Certificates. Note that the timing of cancellation of indebtedness
income recognized by REMIC Residual  Certificateholders  resulting from defaults
and delinquencies on Mortgage Assets may differ from the time of the actual loss
on the Mortgage  Asset.  The REMIC's  deductions  include  interest and original
issue discount expense on the REMIC Regular Certificates,  servicing fees on the
Mortgage Loans, other  administrative  expenses of the REMIC and realized losses
on the Mortgage Loans.  The requirement  that REMIC Residual  Certificateholders
report  their pro rata  share of  taxable  income or net loss of the REMIC  will
continue  until there are no  Certificates  of any class of the  related  Series
outstanding.

     For  purposes of  determining  its taxable  income,  the REMIC will have an
initial  aggregate  tax basis in its assets equal to the sum of the issue prices
of the REMIC Regular Certificates and the REMIC Residual  Certificates (or, if a
class of  Certificates  is not sold  initially,  its fair  market  value).  Such
aggregate  basis will be allocated among the Mortgage Assets and other assets of
the REMIC in proportion to their  respective fair market value. A Mortgage Asset
will be deemed to have been acquired with discount or premium to the extent that
the REMIC's basis  therein is less than or greater than its  principal  balance,
respectively.  Any  such  discount  (whether  market  discount  or OID)  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 OID on the REMIC Regular  Certificates.  The REMIC
expects to elect under Code  Section 171 to amortize any premium on the Mortgage
Assets.  Premium on any Mortgage  Asset to which such election  applies would be
amortized under a constant yield method.  It is not clear whether the yield of a
Mortgage Asset would be calculated for this purpose based on scheduled  payments
or taking account of the Prepayment Assumption.  Additionally,  such an election
would  not apply to the yield  with  respect  to any  underlying  mortgage  loan
originated  on or before  September 27, 1985.  Instead,  premium with respect to
such a mortgage loan would be allocated among the principal payments thereon and
would be deductible by the REMIC as those payments become due.

     The REMIC will be allowed a  deduction  for  interest  and OID on the REMIC
Regular Certificates. The amount and method of accrual of OID will be calculated
for this  purpose in the same manner as  described  above with  respect to REMIC
Regular  Certificates  except  that the  0.25%  per  annum de  minimis  rule and
adjustments for subsequent holders described therein will not apply.

     A REMIC  Residual  Certificateholder  will not be permitted to amortize the
cost of the REMIC Residual  Certificate as an offset to its share of the REMIC's
taxable income.  However, REMIC taxable income will not include cash received by
the REMIC that represents a recovery of the REMIC's basis in its assets, and, as
described  above,  the issue price of the REMIC  Residual  Certificates  will be
added to the issue price of the REMIC Regular  Certificates  in determining  the
REMIC's  initial basis in its assets.  See "--Sale or Exchange of REMIC Residual
Certificates"  below.  For a discussion of possible  adjustments  to income of a
subsequent  holder of a REMIC  Residual  Certificate  to reflect any  difference
between the actual cost of such REMIC  Residual  Certificate  to such holder and
the adjusted basis such REMIC Residual Certificate would have in the hands of an
original REMIC Residual  Certificateholder,  see  "--Allocation of the Income of
the REMIC to the REMIC Residual Certificates" above.

     Net  Losses of the REMIC.  The REMIC will have a net loss for any  calendar
     ------------------------
quarter in which its deductions exceed its gross income.  Such net loss would be
allocated among the REMIC Residual  Certificateholders in the same manner as the
REMIC's taxable income. The net loss allocable to any REMIC Residual Certificate
will not be  deductible  by the holder to the extent that such net loss  exceeds
such holder's  adjusted basis in such REMIC Residual  Certificate.  Any net loss
that is not currently  deductible by reason of this  limitation may only be used
by such REMIC  Residual  Certificateholder  to offset  its share of the  REMIC's
taxable  income in future  periods  (but not  otherwise).  The  ability of REMIC
Residual Certificateholders that are individuals or closely held corporations to
deduct net losses may be subject to additional limitations under the Code.

     Mark to Market Rules. A Residual Certificate acquired after January 3, 1995
     --------------------
cannot be marked to market.

     Pass-Through of Non-Interest  Expenses of the REMIC. As a general rule, all
     ---------------------------------------------------
of the fees and expenses of a REMIC will be taken into account by holders of the
REMIC Residual Certificates. In the case of a "single class REMIC," however, the
expenses and a matching  amount of additional  income will be  allocated,  under
temporary Treasury regulations,  among the REMIC Regular  Certificateholders and
the REMIC  Residual  Certificateholders  on a daily basis in  proportion  to the
relative  amounts of income accruing to each  Certificateholder  on that day. In
general terms, a single class REMIC is one that either (i) would qualify,  under
existing  Treasury  regulations,  as a  grantor  trust  if it  were  not a REMIC
(treating all interests as ownership interests, even if they would be classified
as debt for federal  income tax purposes) or (ii) is similar to such a trust and
is  structured  with the  principal  purpose of avoiding  the single class REMIC
rules.  Unless otherwise  stated in the applicable  Prospectus  Supplement,  the
expenses of the REMIC will be allocated to holders of the related REMIC Residual
Certificates  in their  entirety and not to holders of the related REMIC Regular
Certificates.

     In the case of  individuals  (or  trusts,  estates  or other  persons  that
compute their income in the same manner as individuals) who own an interest in a
REMIC Regular Certificate or a REMIC Residual  Certificate directly or through a
pass-through  interest  holder that is required to pass  miscellaneous  itemized
deductions  through to its owners or  beneficiaries  (e.g. a  partnership,  an S
corporation  or a grantor  trust),  such expenses will be deductible  under Code
Section  67 only to the extent  that such  expenses,  plus other  "miscellaneous
itemized deductions" of the individual,  exceed 2% of such individual's adjusted
gross income. In addition,  Code Section 68 provides that the amount of itemized
deductions  otherwise  allowable for an individual  whose  adjusted gross income
exceeds a certain amount (the "Applicable Amount") will be reduced by the lesser
of (i) 3% of the  excess of the  individual's  adjusted  gross  income  over the
Applicable  Amount or (ii) 80% of the amount of  itemized  deductions  otherwise
allowable  for the  taxable  year.  The  amount  of  additional  taxable  income
recognized  by  REMIC  Residual   Certificateholders  who  are  subject  to  the
limitations  of either Code  Section 67 or Code  Section 68 may be  substantial.
Further,  holders (other than corporations)  subject to the alternative  minimum
tax may  not  deduct  miscellaneous  itemized  deductions  in  determining  such
holders'  alternative minimum taxable income. The REMIC is required to report to
each pass-through  interest holder and to the IRS such holder's allocable share,
if any, of the REMIC's non-interest  expenses.  The term "pass-through  interest
holder"  generally  refers to  individuals,  entities taxed as  individuals  and
certain  pass-through  entities,  but does not include  real  estate  investment
trusts. REMIC Residual Certificateholders that are pass-through interest holders
should  consult  their own tax  advisors  about the impact of these  rules on an
investment in the REMIC Residual Certificates.

     Excess Inclusions.  A portion of the income on a REMIC Residual Certificate
     -----------------
(referred to in the Code as an "excess inclusion") for any calendar quarter will
be subject to federal  income tax in all events.  Thus,  for example,  an excess
inclusion  (i) may not,  except as described  below,  be offset by any unrelated
losses,  deductions or loss  carryovers of a REMIC  Residual  Certificateholder;
(ii) will be treated as "unrelated  business  taxable income" within the meaning
of Code Section 512 if the REMIC Residual Certificateholder is a pension fund or
any other  organization  that is subject to tax only on its  unrelated  business
taxable income (see  "--Tax-Exempt  Investors" below); and (iii) is not eligible
for any reduction in the rate of withholding tax in the case of a REMIC Residual
Certificateholder that is a foreign investor. See "--Non-U.S. Persons" below. An
exception to the excess  inclusion rules that applied to thrifts holding certain
residuals was repealed by the Small Business Tax Act of 1996.

     Except as discussed in the following  paragraph,  with respect to any REMIC
Residual  Certificateholder,  the excess  inclusions for any calendar quarter is
the excess,  if any, of (i) the income of such REMIC Residual  Certificateholder
for that calendar quarter from its REMIC Residual  Certificate over (ii) the sum
of the "daily  accruals"  (as defined  below) for all days  during the  calendar
quarter on which the REMIC Residual  Certificateholder holds such REMIC Residual
Certificate.  For this  purpose,  the daily  accruals  with  respect  to a REMIC
Residual  Certificate  are  determined by allocating to each day in the calendar
quarter its ratable  portion of the product of the  "adjusted  issue  price" (as
defined  below)  of the  REMIC  Residual  Certificate  at the  beginning  of the
calendar  quarter and 120 percent of the "Federal  long-term  rate" in effect at
the time the  REMIC  Residual  Certificate  is  issued.  For this  purpose,  the
"adjusted  issue price" of a REMIC Residual  Certificate at the beginning of any
calendar  quarter  equals  the issue  price of the REMIC  Residual  Certificate,
increased by the amount of daily accruals for all prior quarters,  and decreased
(but not  below  zero) by the  aggregate  amount of  payments  made on the REMIC
Residual  Certificate  before  the  beginning  of  such  quarter.  The  "federal
long-term  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.

     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 Code Section  857(b)(2),
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.  Regulated  investment  companies,  common  trust funds and certain
cooperatives are subject to similar rules.

     Payments.  Any distribution made on a REMIC Residual Certificate to a REMIC
     --------
Residual Certificateholder will be treated as a non-taxable return of capital to
the extent it does not exceed the REMIC  Residual  Certificateholder's  adjusted
basis in such REMIC Residual  Certificate.  To the extent a distribution exceeds
such  adjusted  basis,  it will be  treated  as gain  from the sale of the REMIC
Residual Certificate.

     Sale or  Exchange  of  REMIC  Residual  Certificates.  If a REMIC  Residual
     ----------------------------------------------------
Certificate is sold or exchanged,  the seller will  generally  recognize gain or
loss equal to the difference between the amount realized on the sale or exchange
and its  adjusted  basis in the  REMIC  Residual  Certificate  (except  that the
recognition of loss may be limited under the "wash sale" rules described below).
A holder's adjusted basis in a REMIC Residual  Certificate  generally equals the
cost   of   such   REMIC   Residual   Certificate   to   such   REMIC   Residual
Certificateholder,  increased  by the  taxable  income  of the  REMIC  that  was
included in the income of such REMIC Residual  Certificateholder with respect to
such REMIC Residual  Certificate,  and decreased (but not below zero) by the net
losses  that  have  been   allowed  as   deductions   to  such  REMIC   Residual
Certificateholder  with respect to such REMIC  Residual  Certificate  and by the
distributions  received  thereon by such REMIC  Residual  Certificateholder.  In
general,  any such gain or loss will be capital gain or loss  provided the REMIC
Residual  Certificate  is held  as a  capital  asset.  However,  REMIC  Residual
Certificates  will be  "evidences  of  indebtedness"  within the meaning of Code
Section 582(c)(1), so that gain or loss recognized from sale of a REMIC Residual
Certificate by a bank or thrift  institution to which such section applies would
be ordinary income or loss.

     Except as 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 REMIC Residual Certificate,  any residual interest in another
REMIC or similar  interest  in a  "taxable  mortgage  pool" (as  defined in Code
Section 7701(i)) 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 Code Section 1091. In that event,  any loss realized by the REMIC
Residual  Certificateholder  on the sale will not be deductible,  but,  instead,
will  increase such REMIC  Residual  Certificateholder's  adjusted  basis in the
newly acquired asset.

     C. PROHIBITED TRANSACTIONS AND OTHER TAXES

     The Code  imposes a tax on REMICs  equal to 100% of the net income  derived
from "prohibited  transactions" (the "Prohibited Transactions Tax"). In general,
subject to certain  specified  exceptions,  a prohibited  transaction  means the
disposition of a Mortgage Asset,  the receipt of income from a source other than
a  Mortgage  Asset 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  Assets for  temporary  investment  pending
distribution on the Certificates.  It is not anticipated that the Trust Fund for
any Series of Certificates  will engage in any prohibited  transactions in which
it would recognize a material amount of net income.

     In addition,  certain contributions to a Trust Fund as to which an election
has been made to treat  such  Trust  Fund as a REMIC made after the day on which
such Trust Fund issues all of its interests  could result in the imposition of a
tax on the Trust  Fund  equal to 100% of the value of the  contributed  property
(the  "Contributions  Tax"). No Trust Fund for any Series of  Certificates  will
accept contributions that would subject it to such tax.

     In  addition,  a Trust Fund as to which an election  has been made to treat
such Trust  Fund as a REMIC may also be  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 income from  foreclosure  property
other than qualifying income for a real estate investment trust.

     Where 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 a REMIC  relating  to any  Series of  Certificates  arises out of or
results from (i) a breach of the related Master  Servicer's,  Trustee's or Asset
Seller's  obligations,  as the case may be, under the related Agreement for such
Series, such tax will be borne by such Master Servicer, Trustee or Asset Seller,
as the case may be, out of its own funds or (ii) the Asset  Seller's  obligation
to repurchase a Mortgage  Loan,  such tax will be borne by the Asset Seller.  In
the event that such Master  Servicer,  Trustee or Asset Seller,  as the case may
be, fails to pay or is not required to pay any such tax as provided above,  such
tax will be payable  out of the Trust Fund for such  Series and will result in a
reduction in amounts  available to be distributed to the  Certificateholders  of
such Series.

     D. LIQUIDATION AND TERMINATION

     If the REMIC adopts a plan of complete  liquidation,  within the meaning of
Code Section  860F(a)(4)(A)(i),  which may be accomplished by designating in the
REMIC's final tax return a date on which such  adoption is deemed to occur,  and
sells all of its assets  (other than cash) within a 90-day  period  beginning on
such date,  the REMIC will not be subject  to any  Prohibited  Transaction  Tax,
provided that the REMIC credits or distributes  in  liquidation  all of the sale
proceeds  plus its cash  (other than the  amounts  retained  to meet  claims) to
holders of Regular and REMIC Residual Certificates within the 90-day period.

     The REMIC will  terminate  shortly  following  the  retirement of the REMIC
Regular Certificates.  If a REMIC Residual Certificateholder's adjusted basis in
the REMIC Residual  Certificate  exceeds the amount of cash  distributed to such
REMIC Residual  Certificateholder in final liquidation of its interest,  then it
would appear that the REMIC  Residual  Certificateholder  would be entitled to a
loss equal to the amount of such excess.  It is unclear  whether such a loss, if
allowed, will be a capital loss or an ordinary loss.

     E. ADMINISTRATIVE MATTERS

     Solely for the purpose of the  administrative  provisions of the Code,  the
REMIC  generally  will  be  treated  as a  partnership  and the  REMIC  Residual
Certificateholders will be treated as the partners.  Certain information will be
furnished  quarterly to each REMIC Residual  Certificateholder  who held a REMIC
Residual Certificate on any day in the previous calendar quarter.

     Each REMIC  Residual  Certificateholder  is  required to treat items on its
return consistently with their treatment on the REMIC's return, unless the REMIC
Residual   Certificateholder   either   files  a   statement   identifying   the
inconsistency  or  establishes  that the  inconsistency  resulted from incorrect
information  received from the REMIC. The IRS may assert a deficiency  resulting
from a failure to comply with the consistency requirement without instituting an
administrative  proceeding  at the REMIC  level.  The REMIC  does not  intend to
register  as a tax  shelter  pursuant  to Code  Section  6111  because it is not
anticipated  that the  REMIC  will  have a net loss  for any of the  first  five
taxable  years  of its  existence.  Any  person  that  holds  a  REMIC  Residual
Certificate  as a nominee  for  another  person may be  required  to furnish the
REMIC,  in a manner to be provided in  Treasury  regulations,  with the name and
address of such person and other information.

     F. TAX-EXEMPT INVESTORS

     Any REMIC Residual Certificateholder that is a pension fund or other entity
that is subject to  federal  income  taxation  only on its  "unrelated  business
taxable  income"  within the meaning of Code Section 512 will be subject to such
tax  on  that  portion  of  the  distributions  received  on  a  REMIC  Residual
Certificate that is considered an excess inclusion. See "--Taxation of Owners of
REMIC Residual Certificates--Excess Inclusions" above.

     G. RESIDUAL CERTIFICATE PAYMENTS--NON-U.S. PERSONs

     Amounts paid to REMIC Residual  Certificateholders who are not U.S. Persons
(see  "--Taxation  of Owners of REMIC  Regular  Certificates--Non-U.S.  Persons"
above) are treated as interest  for  purposes of the 30% (or lower  treaty rate)
United States withholding tax. Amounts  distributed to holders of REMIC Residual
Certificates  should qualify as "portfolio  interest," subject to the conditions
described in "--Taxation  of Owners of REMIC Regular  Certificates"  above,  but
only to the extent that the underlying mortgage loans were originated after July
18, 1984. Furthermore, the rate of withholding on any income on a REMIC Residual
Certificate  that is excess  inclusion  income will not be subject to  reduction
under any applicable tax treaties.  See  "--Taxation of Owners of REMIC Residual
Certificates--Excess  Inclusions"  above. If the portfolio interest exemption is
unavailable,  such amount will be subject to United States  withholding tax when
paid or  otherwise  distributed  (or  when the  REMIC  Residual  Certificate  is
disposed of) under rules similar to those for  withholding  upon  disposition of
debt  instruments  that  have  OID.  The  Code,  however,  grants  the  Treasury
Department authority to issue regulations  requiring that those amounts be taken
into  account  earlier  than  otherwise  provided  where  necessary  to  prevent
avoidance of tax (for example, where the REMIC Residual Certificates do not have
significant    value).   See   "--Taxation   of   Owners   of   REMIC   Residual
Certificates--Excess  Inclusions"  above.  If the amounts paid to REMIC Residual
Certificateholders  that are not U.S.  Persons are  effectively  connected  with
their conduct of a trade or business within the United States, the 30% (or lower
treaty  rate)  withholding  will not apply.  Instead,  the amounts  paid to such
non-U.S.  Person  will be subject to U.S.  federal  income  taxation  at regular
graduated  rates.  For special  restrictions  on the transfer of REMIC  Residual
Certificates,  see  "--Tax-Related  Restrictions  on Transfers of REMIC Residual
Certificates" below.

     REMIC Regular Certificateholders and persons related to such holders should
not   acquire   any   REMIC   Residual   Certificates,    and   REMIC   Residual
Certificateholders  and  persons  related to REMIC  Residual  Certificateholders
should not acquire any REMIC Regular Certificates,  without consulting their tax
advisors as to the possible adverse tax consequences of such acquisition.

TAX-RELATED RESTRICTIONS ON TRANSFERS OF REMIC RESIDUAL CERTIFICATES

     Disqualified  Organizations.  An entity may not  qualify as a REMIC  unless
     ---------------------------
there are reasonable  arrangements designed to ensure that residual interests in
such entity are not held by  "disqualified  organizations"  (as defined  below).
Further, a tax is imposed on the transfer of a residual interest in a REMIC to a
"disqualified  organization." The amount of the tax equals the product of (i) an
amount (as determined under the REMIC Regulations) equal to the present value of
the total  anticipated  "excess  inclusions"  with respect to such  interest for
periods after the transfer and (ii) the highest marginal federal income tax rate
applicable  to  corporations.  The tax is imposed on the  transferor  unless the
transfer  is  through an agent  (including  a broker or other  middleman)  for a
disqualified  organization,  in which event the tax is imposed on the agent. The
person  otherwise  liable for the tax shall be relieved of liability for the tax
if the  transferee  furnished to such person an affidavit that the transferee is
not a disqualified  organization  and, at the time of the transfer,  such person
does not have actual  knowledge  that the  affidavit is false.  A  "disqualified
organization"  means (A) the United States,  any State,  possession or political
subdivision thereof, any foreign government,  any international  organization or
any agency or instrumentality  of any of the foregoing  (provided that such term
does not include an  instrumentality  if all its  activities  are subject to tax
and,  except for FHLMC,  a majority of its board of directors is not selected by
any such governmental agency), (B) any organization (other than certain farmers'
cooperatives)   generally   exempt  from   federal   income  taxes  unless  such
organization  is subject to the tax on "unrelated  business  taxable income" and
(C) a rural electric or telephone cooperative.

     A tax is imposed on a  "pass-through  entity" (as defined  below) holding a
residual  interest  in a REMIC if at any time  during  the  taxable  year of the
pass-through  entity a  disqualified  organization  is the  record  holder of an
interest  in such  entity.  The amount of the tax is equal to the product of (A)
the amount of excess  inclusions  for the taxable year allocable to the interest
held by the  disqualified  organization  and (B) the  highest  marginal  federal
income tax rate applicable to corporations.  The  pass-through  entity otherwise
liable for the tax, for any period during which the disqualified organization is
the record  holder of an interest in such entity,  will be relieved of liability
for the tax if such record  holder  furnishes to such entity an  affidavit  that
such record holder is not a disqualified  organization and, for such period, the
pass-through  entity does not have actual knowledge that the affidavit is false.
For this  purpose,  a  "pass-through  entity"  means (i) a regulated  investment
company,  real estate investment trust or common trust fund, (ii) a partnership,
trust or estate and (iii)  certain  cooperatives.  Except as may be  provided in
Treasury  regulations  not yet  issued,  any  person  holding an  interest  in a
pass-through  entity  as a  nominee  for  another  will,  with  respect  to such
interest,  be treated as a pass-through entity. The tax on pass-through entities
is generally effective for periods after March 31, 1988, except that in the case
of regulated investment  companies,  real estate investment trusts, common trust
funds and publicly-traded partnerships the tax shall apply only to taxable years
of such entities  beginning  after December 31, 1988.  Under the Taxpayer Relief
Act of 1997,  large  partnerships  (generally with 250 or more partners) will be
taxable  on  excess  inclusion  income  as if  all  partners  were  disqualified
organizations.

     In order to comply with these  rules,  the  Agreement  will provide that no
record or beneficial  ownership interest in a REMIC Residual  Certificate may be
purchased,  transferred  or sold,  directly or  indirectly,  without the express
written  consent of the Master  Servicer.  The Master  Servicer  will grant such
consent  to a  proposed  transfer  only if it  receives  the  following:  (i) an
affidavit  from  the  proposed  transferee  to  the  effect  that  it  is  not a
disqualified organization and is not acquiring the REMIC Residual Certificate as
a nominee or agent for a  disqualified  organization  and (ii) a covenant by the
proposed  transferee  to the effect that the  proposed  transferee  agrees to be
bound by and to abide  by the  transfer  restrictions  applicable  to the  REMIC
Residual Certificate.

     Noneconomic REMIC Residual  Certificates.  The REMIC Regulations disregard,
     ----------------------------------------
for federal  income tax purposes,  any transfer of a Noneconomic  REMIC Residual
Certificate to a "U.S.  Person," as defined above, unless no significant purpose
of the  transfer  is to enable  the  transferor  to  impede  the  assessment  or
collection  of tax.  A  Noneconomic  REMIC  Residual  Certificate  is any  REMIC
Residual  Certificate  (including a REMIC Residual  Certificate  with a positive
value at  issuance)  unless,  at the time of  transfer,  taking into account the
Prepayment  Assumption and any required or permitted  clean up calls or required
liquidation  provided  for in the  REMIC's  organizational  documents,  (i)  the
present  value  of the  expected  future  distributions  on the  REMIC  Residual
Certificate at least equals the product of the present value of the  anticipated
excess  inclusions and the highest  corporate  income tax rate in effect for the
year in which the transfer  occurs and (ii) the  transferor  reasonably  expects
that the transferee  will receive  distributions  from the REMIC at or after the
time at which taxes accrue on the  anticipated  excess  inclusions  in an amount
sufficient to satisfy the accrued  taxes.  A  significant  purpose to impede the
assessment  or collection  of tax exists if the  transferor,  at the time of the
transfer,  either  knew or  should  have  known  that  the  transferee  would be
unwilling  or unable to pay taxes due on its share of the taxable  income of the
REMIC. A transferor is presumed not to have such knowledge if (i) the transferor
conducted a reasonable  investigation  of the transferee and (ii) the transferee
acknowledges  to the  transferor  that the  residual  interest  may generate tax
liabilities  in excess of the cash flow and the  transferee  represents  that it
intends to pay such taxes  associated with the residual  interest as they become
due. If a transfer of a Noneconomic  REMIC Residual  Certificate is disregarded,
the  transferor  would continue to be treated as the owner of the REMIC Residual
Certificate and would continue to be subject to tax on its allocable  portion of
the net income of the REMIC.

     Foreign  Investors.  The REMIC  Regulations  provide that the transfer of a
     ------------------
REMIC Residual  Certificate  that has a "tax avoidance  potential" to a "foreign
person" will be disregarded  for federal income tax purposes.  This rule appears
to apply to a  transferee  who is not a U.S.  Person  unless  such  transferee's
income in respect of the REMIC Residual  Certificate  is  effectively  connected
with  the  conduct  of a  United  Sates  trade  or  business.  A REMIC  Residual
Certificate is deemed to have a tax avoidance  potential  unless, at the time of
transfer, the transferor reasonably expect that the REMIC will distribute to the
transferee amounts that will equal at least 30 percent of each excess inclusion,
and that  such  amounts  will be  distributed  at or after  the time the  excess
inclusion  accrues and not later than the end of the calendar year following the
year of accrual. If the non-U.S. Person transfers the REMIC Residual Certificate
to a U.S. Person,  the transfer will be disregarded,  and the foreign transferor
will  continue  to be treated as the owner,  if the  transfer  has the effect of
allowing  the  transferor  to  avoid  tax  on  accrued  excess  inclusions.  The
provisions  in the  REMIC  Regulations  regarding  transfers  of REMIC  Residual
Certificates that have tax avoidance  potential to foreign persons are effective
for all transfers after June 30, 1992. The Agreement will provide that no record
or  beneficial  ownership  interest  in a  REMIC  Residual  Certificate  may  be
transferred,  directly or  indirectly,  to a non-U.S.  Person unless such person
provides  the  Trustee  with a duly  completed  IRS Form  4224  and the  Trustee
consents to such transfer in writing.

     Any attempted transfer or pledge in violation of the transfer  restrictions
shall be  absolutely  null and void and shall  vest no  rights in any  purported
transferee.  Investors  in REMIC  Residual  Certificates  are advised to consult
their  own  tax  advisors  with  respect  to  transfers  of the  REMIC  Residual
Certificates  and, in  addition,  pass-through  entities  are advised to consult
their  own tax  advisors  with  respect  to any tax which  may be  imposed  on a
pass-through entity.

TAX CHARACTERIZATION OF A TRUST FUND AS A PARTNERSHIP

     Brown & Wood LLP,  special  counsel  to the  Depositor,  will  deliver  its
opinion that a Trust Fund for which a  partnership  election is made will not be
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 Trust  Agreement and related  documents  will be complied with,
and on counsel's conclusions that (1) the nature of the income of the Trust Fund
will  exempt it from the rule that  certain  publicly  traded  partnerships  are
taxable  as  corporations  or (2) the  issuance  of the  Certificates  has  been
structured as a private  placement  under an IRS safe harbor,  so that the Trust
Fund will not be  characterized  as a publicly traded  partnership  taxable as a
corporation.

     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,  possibly
reduced by its  interest  expense on the Notes.  Any such  corporate  income tax
could  materially  reduce  cash  available  to make  payments  on the  Notes and
distributions on the Certificates,  and  Certificateholders  could be liable for
any such tax that is unpaid by the Trust Fund.

     A. TAX CONSEQUENCES TO HOLDERS OF THE NOTES

     Treatment of the Notes as Indebtedness.  The Trust Fund will agree, and the
     --------------------------------------
Noteholders  will agree by their  purchase of Notes,  to treat the Notes as debt
for federal income tax purposes.  Special counsel to the Depositor will,  except
as otherwise provided in the related Prospectus Supplement, advise the Depositor
that the Notes will be classified as debt for federal  income tax purposes.  The
discussion below assumes this characterization of the Notes is correct.

     OID, etc. The  discussion  below assumes that all payments on the Notes are
     --------
denominated in U.S. dollars.  Moreover, the discussion assumes that the interest
formula for the Notes meets the  requirements  for "qualified  stated  interest"
under the OID  regulations,  and that any OID on the Notes (i.e.,  any excess of
the  principal  amount of the Notes over their issue price) does not exceed a de
minimis amount (i.e., 1/4% of their principal amount multiplied by the number of
full  years  included  in  their  term),  all  within  the  meaning  of the  OID
regulations.  If these  conditions  are not satisfied  with respect to any given
series of Notes,  additional tax considerations  with respect to such Notes will
be disclosed in the applicable Prospectus Supplement.

     Interest  Income on the Notes.  Based on the above  assumptions,  except as
     -----------------------------
discussed in the following  paragraph,  the Notes will not be considered  issued
with OID.  The  stated  interest  thereon  will be taxable  to a  Noteholder  as
ordinary  interest  income  when  received  or accrued in  accordance  with such
Noteholder's method of tax accounting.  Under the OID regulations, a holder of a
Note issued with a de minimis amount of OID must include such OID in income,  on
a pro rata basis,  as principal  payments  are made on the Note.  It is believed
that any prepayment  premium paid as a result of a mandatory  redemption will be
taxable  as  contingent  interest  when it  becomes  fixed  and  unconditionally
payable.  A purchaser who buys a Note for more or less than its principal amount
will generally be subject,  respectively,  to the premium amortization or market
discount rules of the Code.

     A holder of a Note that has a fixed maturity date of not more than one year
from the issue date of such Note (a "Short-Term Note") may be subject to special
rules.  An accrual  basis holder of a  Short-Term  Note (and certain cash method
holders,  including regulated investment companies, as set forth in Section 1281
of the Code)  generally  would be required to report interest income as interest
accrues on a straight-line  basis over the term of each interest  period.  Other
cash basis holders of a Short-Term Note would, in general, be required to report
interest  income  as  interest  is  paid  (or,  if  earlier,  upon  the  taxable
disposition  of  the  Short-Term  Note).  However,  a  cash  basis  holder  of a
Short-Term Note reporting interest income as it is paid may be required to defer
a portion of any interest expense otherwise deductible on indebtedness  incurred
to purchase or carry the  Short-Term  Note until the taxable  disposition of the
Short-Term  Note. A cash basis taxpayer may elect under Section 1281 of the Code
to accrue interest income on all  nongovernment  debt obligations with a term of
one year or less,  in which case the  taxpayer  would  include  interest  on the
Short-Term  Note in  income as it  accrues,  but  would  not be  subject  to the
interest  expense deferral rule referred to in the preceding  sentence.  Certain
special rules apply if a Short-Term  Note is purchased for more or less than its
principal amount.

     Sale or Other  Disposition.  If a Noteholder  sells a Note, the holder will
     --------------------------
recognize gain or loss in an amount equal to the  difference  between the amount
realized on the sale and the holder's adjusted tax basis in the Note.

     The adjusted tax basis of a Note to a particular  Noteholder will equal the
holder's  cost for the  Note,  increased  by any  market  discount,  acquisition
discount,  OID and gain  previously  included by such  Noteholder in income with
respect  to the  Note and  decreased  by the  amount  of bond  premium  (if any)
previously amortized and by the amount of principal payments previously received
by such  Noteholder  with  respect to such  Note.  Any such gain or loss will be
capital  gain or loss if the Note was held as a capital  asset,  except for gain
representing  accrued  interest  and  accrued  market  discount  not  previously
included in income.  Capital losses generally may be used only to offset capital
gains.

     Such gain or loss generally  will be long-term  capital gain or loss if the
Note were held for more than one year.  Long-term capital gains of non-corporate
taxpayers are subject to reduced  maximum rates while  short-term  capital gains
are  taxable  at  ordinary  rates.  The use of  capital  losses  is  subject  to
limitations.  Prospective  investors  should  consult  their  own  tax  advisors
concerning the treatment of capital gains.

     Foreign Holders. Interest payments made (or accrued) to a Noteholder who is
     ---------------
a nonresident  alien,  foreign  corporation or other non-United States person (a
"foreign  person")  generally  will  be  considered  "portfolio  interest",  and
generally  will  not  be  subject  to  United  States  federal  income  tax  and
withholding  tax, if the interest is not effectively  connected with the conduct
of a trade or business  within the United  States by the foreign  person and the
foreign person (i) is not actually or constructively a "10 percent  shareholder"
of the Trust or the  Depositor  (including  a holder  of 10% of the  outstanding
Certificates) or a "controlled  foreign  corporation"  with respect to which the
Trust Fund or the Asset Seller is a "related  person"  within the meaning of the
Code and (ii)  provides  the Owner  Trustee  or other  person  who is  otherwise
required  to withhold  U.S.  tax with  respect to the Notes with an  appropriate
statement (on Form W-8 or a similar  form),  signed under  penalties of perjury,
certifying  that  the  beneficial  owner  of the Note is a  foreign  person  and
providing  the foreign  person's  name and address.  If a Note is held through a
securities clearing  organization or certain other financial  institutions,  the
organization  or institution  may provide the relevant  signed  statement to the
withholding  agent;  in  that  case,  however,  the  signed  statement  must  be
accompanied by a Form W-8 or substitute form provided by the foreign person that
owns the Note.  If such  interest  is not  portfolio  interest,  then it will be
subject to United  States  federal  income and  withholding  tax at a rate of 30
percent, unless reduced or eliminated pursuant to an applicable tax treaty.

     Any capital  gain  realized on the sale,  redemption,  retirement  or other
taxable  disposition  of a Note by a foreign  person  will be exempt from United
States federal income and  withholding  tax,  provided that (i) such gain is not
effectively  connected  with the  conduct of a trade or  business  in the United
States  by the  foreign  person  and (ii) in the case of an  individual  foreign
person,  the foreign  person is not present in the United States for 183 days or
more in the taxable year.

     Backup Withholding. Each holder of a Note (other than an exempt holder such
     ------------------
as a corporation, tax-exempt organization,  qualified pension and profit-sharing
trust,   individual   retirement  account  or  nonresident  alien  who  provides
certification as to status as a nonresident) will be required to provide,  under
penalties of perjury,  a  certificate  containing  the holder's  name,  address,
correct federal taxpayer  identification  number and a statement that the holder
is not  subject to backup  withholding.  Should a nonexempt  Noteholder  fail to
provide the required certification,  the Trust Fund will be required to withhold
31 percent of the amount otherwise payable to the holder, and remit the withheld
amount to the IRS as a credit against the holder's federal income tax liability.

     Possible  Alternative  Treatments of the Notes. If, contrary to the opinion
     ----------------------------------------------
of special counsel to the Depositor,  the IRS successfully  asserted that one or
more of the Notes did not represent  debt for federal  income tax purposes,  the
Notes might be treated as equity interests in the Trust Fund. If so treated, the
Trust Fund would likely be treated as a publicly traded  partnership  that would
not be taxable as a corporation  because it would meet certain qualifying income
tests.  Nonetheless,  treatment  of the  Notes  as  equity  interests  in such a
publicly  traded  partnership  could have  adverse tax  consequences  to certain
holders.  For example,  income to certain tax-exempt entities (including pension
funds) would be "unrelated  business taxable income",  income to foreign holders
generally  would  be  subject  to U.S.  tax  and  U.S.  tax  return  filing  and
withholding  requirements,  and  individual  holders might be subject to certain
limitations on their ability to deduct their share of the Trust Fund's expenses.

     B. TAX CONSEQUENCES TO HOLDER OF THE CERTIFICATES

     Treatment of the Trust Fund as a Partnership. The Depositor will agree, and
     --------------------------------------------
the  Certificateholders  will agree by their purchase of Certificates,  to treat
the Trust Fund as a  partnership  for  purposes of federal and state income tax,
franchise tax and any other tax measured in whole or in part by income, with the
assets of the partnership  being the assets held by the Trust Fund, the partners
of the partnership being the Certificateholders, and the Notes being debt of the
partnership.  However, the proper  characterization of the arrangement involving
the Trust  Fund,  the  Certificates,  the  Notes,  the Trust Fund and the Master
Servicer 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 the  Certificates  have certain  features  characteristic  of debt,  the
Certificates   might  be   considered   debt  of  the  Trust   Fund.   Any  such
characterization  would not result in  materially  adverse tax  consequences  to
Certificateholders  as  compared  to  the  consequences  from  treatment  of the
Certificates  as  equity  in  a  partnership,  described  below.  The  following
discussion  assumes  that  the  Certificates  represent  equity  interests  in a
partnership.

     Indexed Securities, etc. The following discussion assumes that all payments
     -----------------------
on the  Certificates are denominated in U.S.  dollars,  none of the Certificates
are Indexed  Securities or Strip  Certificates,  and that a Series of Securities
includes a single class of  Certificates.  If these conditions are not satisfied
with respect to any given Series of Certificates,  additional tax considerations
with respect to such Certificates will be disclosed in the applicable Prospectus
Supplement.

     Partnership Taxation. As a partnership,  the 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 Trust Fund. The Trust Fund's income will
consist  primarily of interest and finance  charges earned on the Mortgage Loans
(including  appropriate  adjustments for market discount,  OID and bond premium)
and any gain upon collection or disposition of Mortgage Loans.  The Trust Fund's
deductions  will  consist  primarily  of interest  accruing  with respect to the
Notes,  servicing and other fees,  and losses or deductions  upon  collection or
disposition of Mortgage Loans.

     The tax items of a partnership  are allocable to the partners in accordance
with the Code,  Treasury  regulations and the partnership  agreement  (here, the
Trust Agreement and related  documents).  The Trust  Agreement will provide,  in
general,  that the  Certificateholders  will be allocated  taxable income of the
Trust Fund for each month equal to the sum of (i) the  interest  that accrues on
the  Certificates  in  accordance  with their  terms for such  month,  including
interest  accruing  at the  Pass-Through  Rate for such  month and  interest  on
amounts  previously due on the Certificates  but not yet  distributed;  (ii) any
Trust  Fund  income   attributable  to  discount  on  the  Mortgage  Loans  that
corresponds to any excess of the principal amount of the Certificates over their
initial issue price; (iii) prepayment premium payable to the  Certificateholders
for  such  month;   and  (iv)  any  other  amounts  of  income  payable  to  the
Certificateholders  for such  month.  Such  allocation  will be  reduced  by any
amortization by the Trust Fund of premium on Mortgage Loans that  corresponds to
any excess of the issue price of Certificates over their principal  amount.  All
remaining  taxable  income of the Trust Fund will be  allocated  to the Company.
Based on the economic  arrangement of the parties,  this approach for allocating
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  Certificates  on the accrual basis and  Certificateholders  may
become liable for taxes on Trust Fund income even if they have not received cash
from the Trust Fund to pay such taxes. In addition,  because tax allocations and
tax  reporting  will be done on a uniform basis for all  Certificateholders  but
Certificateholders  may be  purchasing  Certificates  at different  times and at
different  prices  Certificateholders  may be  required  to  report on their tax
returns  taxable income that is greater or less than the amount reported to them
by the Trust Fund.

     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.

     An  individual  taxpayer's  share of expenses of the Trust Fund  (including
fees to the Master  Servicer but not interest  expense)  would be  miscellaneous
itemized  deductions.  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 Trust Fund.

     The Trust Fund intends to make all tax calculations  relating to income and
allocations  to  Certificateholders  on an aggregate  basis.  If the IRS were to
require that such  calculations  be made  separately for each Mortgage Loan, the
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.  It is believed  that the Loans were not issued with
     ---------------------
OID, and, therefore, the Trust should not have OID income. However, the purchase
price paid by the Trust Fund for the Mortgage  Loans may be greater or less than
the remaining principal balance of the Loans at the time of purchase. If so, the
Loan will have been  acquired at a premium or discount,  as the case may be. (As
indicated  above,  the 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 Trust Fund  acquires  the  Mortgage  Loans at a market  discount  or
premium,  the 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 Trust Fund will
     -----------------------
be deemed to  terminate  for federal  income tax  purposes if 50% or more of the
capital and profits  interests in the Trust Fund are sold or exchanged  within a
12-month  period.  Pursuant to formal  Treasury  regulations  issued May 8, 1997
under section 708 of the Code, if such a termination occurs, the Trust Fund (the
"old partnership") would be deemed to contribute its assets to a new partnership
(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.

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

     Any gain on the sale of a 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 Trust Fund does not expect to have any other assets
that would give rise to such  special  reporting  requirements.  Thus,  to avoid
those  special  reporting  requirements,  the 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  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 Certificates.

     Allocations  Between  Transferors and  Transferees.  In general,  the Trust
     --------------------------------------------------
Fund's  taxable  income and losses will be determined  monthly and the tax items
for a particular calendar month will be apportioned among the Certificateholders
in proportion to the principal  amount of  Certificates  owned by them as of the
close  of the  last  day  of  such  month.  As a  result,  a  holder  purchasing
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  monthly  convention  may not be  permitted  by  existing
regulations.  If a  monthly  convention  is not  allowed  (or  only  applies  to
transfers of less than all of the partner's interest),  taxable income or losses
of the Trust Fund might be reallocated among the  Certificateholders.  The Trust
Fund's method of allocation  between  transferors and transferees may be revised
to conform to a method permitted by future regulations.

     Section  754  Election.  In the event  that a  Certificateholder  sells its
     ----------------------
Certificates at a profit (loss),  the purchasing  Certificateholder  will have a
higher (lower) basis in the Certificates than the selling Certificateholder had.
The tax basis of the Trust  Fund's  assets will not be adjusted to reflect  that
higher (or lower)  basis  unless the 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 Trust Fund will not make such
election. As a result, Certificateholders might be allocated a greater or lesser
amount  of Trust  Fund  income  than  would be  appropriate  based on their  own
purchase price for Certificates.

     Administrative  Matters.  The  Trustee  is  required  to keep or have  kept
     -----------------------
complete and accurate books of the Trust Fund. Such books will be maintained for
financial  reporting and tax purposes on an accrual basis and the fiscal year of
the Trust  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
Trust Fund and will report each Certificateholder's  allocable share of items of
Trust Fund income and expense to holders and the IRS on Schedule  K-1. The Trust
Fund will provide the Schedule K-1  information to nominees that fail to provide
the Trust Fund with the information  statement described below and such nominees
will be required to forward such  information  to the  beneficial  owners of the
Certificates.  Generally, holders must file tax returns that are consistent with
the information return filed by the 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  Certificates  as a
nominee at any time during a calendar year is required to furnish the Trust Fund
with a statement  containing certain information on the nominee,  the beneficial
owners and the  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
Certificates  that were held, bought or sold on behalf of such person throughout
the year. In addition, brokers and financial institutions that hold Certificates
through a nominee are required to furnish directly to the Trust Fund information
as to  themselves  and  their  ownership  of  Certificates.  A  clearing  agency
registered  under Section 17A of the Exchange Act is not required to furnish any
such information  statement to the Trust Fund. The information referred to above
for any  calendar  year must be  furnished  to the Trust  Fund on or before  the
following January 31. Nominees,  brokers and financial institutions that fail to
provide the Trust Fund with the  information  described  above may be subject to
penalties.

     The Company will be  designated  as the tax matters  partner in the related
Trust  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 before three years after the date on which the
partnership  information return is filed. Any adverse determination following an
audit of the  return of the 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 Trust Fund. An
adjustment  could also result in an audit of a  Certificateholder's  returns and
adjustments of items not related to the income and losses of the Trust Fund.

     Tax Consequences to Foreign Certificateholders. It is not clear whether the
     ----------------------------------------------
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 Trust Fund would be engaged in a trade or business in the United States
for such  purposes,  the Trust  Fund will  withhold  as if it were so engaged in
order to protect the Trust Fund from possible adverse  consequences of a failure
to  withhold.  The 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.  Subsequent  adoption  of  Treasury
regulations or the issuance of other  administrative  pronouncements may require
the Trust Fund to change its withholding  procedures.  In determining a holder's
withholding status, the 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 Trust Fund's  income.  Each foreign holder must
obtain a taxpayer  identification  number from the IRS and submit that number to
the 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 Trust Fund taking the
position that no taxes were due because the Trust Fund was not engaged in a U.S.
trade  or  business.   However,   interest  payments  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  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 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 enticed 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  Certificates and proceeds
     -------------------
from the sale of the 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.

     New Withholding  Regulations.  On October 6, 1997, the Treasury  Department
     ----------------------------
issued new regulations (the "New Regulations") which make certain  modifications
to the withholding, backup withholding and information reporting rules described
above.  The New  Regulations  attempt to unify  certification  requirements  and
modify reliance  standards.  The New regulations will generally be effective for
payments  made after  December 31, 1999,  subject to certain  transition  rules.
Prospective  investors are urged to consult their own tax advisors regarding the
New Regulations.

TAX TREATMENT OF CERTIFICATES AS DEBT FOR TAX PURPOSES

     A. CHARACTERIZATION OF THE CERTIFICATES AS INDEBTEDNESS

     If the related Prospectus  Supplement  indicates that the Certificates will
be treated as  indebtedness  for federal income tax purposes,  then based on the
application of existing law to the facts as set forth in the Trust Agreement and
other  relevant  documents and assuming  compliance  with the terms of the Trust
Agreement as in effect on the date of issuance of the Certificates, Brown & Wood
LLP,  special tax counsel to the  Depositor  ("Tax  Counsel"),  will deliver its
opinion that the  Certificates  will be treated as debt  instruments for federal
income tax purposes as of such date.

     The Depositor and the Certificateholders  will express in the related Trust
Agreement their intent that, for applicable tax purposes,  the Certificates will
be  indebtedness   secured  by  the  related  Assets.   The  Depositor  and  the
Certificateholders, by accepting the Certificates, and each Certificate Owner by
its acquisition of a beneficial interest in a Certificate,  have agreed to treat
the Certificates as indebtedness for U.S. federal income tax purposes.  However,
because  different  criteria  are  used  to  determine  the  non-tax  accounting
characterization of the transaction, the Depositor may treat this transaction as
a sale of an interest in the related Assets for financial accounting and certain
regulatory purposes.

     In general,  whether for U.S.  federal  income tax  purposes a  transaction
constitutes  a sale of property or a loan,  the repayment of which is secured by
property,  is a  question  of fact,  the  resolution  of which is based upon the
economic  substance  of the  transaction  rather  than its form or the manner in
which it is labeled. While the IRS and the courts have set forth several factors
to be take into account in determining whether the substance of a transaction is
a sale of  property  or a secured  loan,  the  primary  factor  in  making  this
determination  is whether the  transferee  has assumed the risk of loss or other
economic  burdens  relating to the  property  and has  obtained  the benefits of
ownership  thereof.  Tax Counsel  will  analyze  and rely on several  factors in
reaching its opinion that the weight of the benefits and burdens of ownership of
the Mortgage Loans will be retained by the Depositor and not  transferred to the
Certificate Owners.

     In some  instances,  courts  have  held  that a  taxpayer  is  bound by the
particular  form it has chosen for a  transaction,  even if the substance of the
transaction  does not accord  with its form.  Tax  Counsel  will advise that the
rationale of those cases will not apply to this transaction, because the form of
the transaction as reflected in the operative provisions of the documents either
accords with the characterization of the Certificates as debt or otherwise makes
the rationale of those cases inapplicable to this situation.

     B. TAXATION OF INTEREST INCOME OF CERTIFICATE OWNERS

     Assuming that the  Certificate  Owners are holders of debt  obligations for
U.S.  federal tax purposes,  the  Certificates  generally will be taxable in the
following  manner.  While it is not anticipated  that the  Certificates  will be
issued at a greater than de minimus  discount,  under the OID  Regulations it is
possible that the Certificates  could nevertheless be deemed to have been issued
with OID if the interest were not treated as "unconditionally payable" under the
OID Regulations. If such regulations were to apply, all of the taxable income to
be recognized with respect to the Certificates  would be includible in income of
Certificate  owners as OID, but would not be includible  again when the interest
is actually received.

     C.   POSSIBLE  CLASSIFICATION  OF  THE  TRUST  FUND  AS  A  PARTNERSHIP  OR
          ASSOCIATION TAXABLE AS A CORPORATION

     Based on  application  of  existing  laws to the  facts as set forth in the
Trust  Agreement and other relevant  documents and assuming  compliance with the
terms of the Trust  Agreement,  Tax Counsel  will  deliver its opinion  that the
transaction will not be treated as a partnership or an association  taxable as a
corporation. The opinion of Tax Counsel is not binding on the courts or the IRS.
It is possible  that the IRS could  assert that,  for purposes of the Code,  the
transaction  contemplated  by this  Prospectus  Supplement  with  respect to the
Certificates  constitutes a sale of the Mortgage Loans (or an interest  therein)
to the  Certificate  Owners  and that the  proper  classification  of the  legal
relationship  between the Depositor and the  Certificate  Owners  resulting form
this  transaction  is  that  of  a  partnership  (including  a  publicly  traded
partnership  treated  as  a  corporation),   or  an  association  taxable  as  a
corporation. Since Tax Counsel will advise that the Certificates will be treated
as indebtedness in the hands of the  Certificateholders  for U.S. federal income
tax purposes and that the entity constituted by the Trust will not be a publicly
traded  partnership  treated as a  corporation  or an  association  taxable as a
corporation,  the Depositor will not attempt to comply with U.S.  federal income
tax reporting  requirements  applicable to  partnerships or corporations as such
requirements would apply if the Certificates were treated as indebtedness.

     If it were determined that this transaction created an entity classified as
a  corporation   (including  a  publicly   traded   partnership   taxable  as  a
corporation),  the Trust Fund would be  subject  to U.S.  federal  income tax at
corporate  income tax rates on the income it derives  form the  Mortgage  Loans,
which would reduce the amounts  available for  distribution  to the  Certificate
Owners.  Cash distributions to the Certificate Owners generally would be treated
as dividends for tax purposes to the extent of such  corporation's  earnings and
profits.

     If the  transaction  were  treated as  creating a  partnership  between the
Certificate  Owners and the  Transferor,  the  partnership  itself  would not be
subject to U.S.  federal  income tax  (unless it were to be  characterized  as a
publicly traded partnership taxable as a corporation); rather, the Depositor and
each  Certificate  Owner  would  be  taxed   individually  on  their  respective
distributive  shares of the  partnership's  income,  gain, loss,  deductions and
credits.  The  amount  and  timing  of items of  income  and  deductions  of the
Certificate  Owner  could  differ if the  Certificates  were held to  constitute
partnership interests rather than indebtedness.

     D. POSSIBLE CLASSIFICATION AS A TAXABLE MORTGAGE POOL

     In relevant part,  Section 7701(i) of the Code provides that any entity (or
portion of an entity) that is a "taxable  mortgage pool" will be classified as a
taxable  corporation  and  will not be  permitted  to file a  consolidated  U.S.
federal  income tax return with another  corporation.  Any entity (or portion of
any entity)  will be a taxable  mortgage  pool if (i)  substantially  all of its
assets  consist  of debt  instruments,  more than 50% of which  are real  estate
mortgages,  (ii) the entity is the obligor  under debt  obligations  with two or
more maturities,  and (iii) under the terms of the entity's debt obligations (or
an  underlying   arrangement),   payments  on  such  debt   obligations  bear  a
relationship to the debt instruments held by the entity.

     In the case of a Trust Fund containing  Mortgage Assets,  assuming that all
of the provisions of the Trust Agreement,  as in effect on the date of issuance,
will be complied with, Tax Counsel will deliver its opinion that the arrangement
created by the  Agreement  will not be a taxable  mortgage  pool  under  Section
7701(i)  of the Code  because  only one  class of  indebtedness  secured  by the
Mortgage Loans will be issued.

     The opinion of Tax Counsel is not binding on the IRS or the courts.  If the
IRS were to contend  successfully  (or future  regulations were to provide) that
the arrangement  created by the Trust Agreement is a taxable mortgage pool, such
arrangement would be subject to U.S. federal corporate income tax on its taxable
income  generated by ownership  of the Mortgage  Loans.  Such a tax might reduce
amounts available for distributions to Certificate  Owners. The amount of such a
tax would  depend upon  whether  distributions  to  Certificate  Owners would be
deductible  as  interest  expense in  computing  the  taxable  income of such an
arrangement as a taxable mortgage pool.

     E. FOREIGN INVESTORS

     In general, subject to certain exception,  interest (including OID) paid on
a Certificate to a nonresident  alien individual,  foreign  corporation or other
non-United  States person is not subject to U.S.  federal  income tax,  provided
that such interest is not effectively  connected with a trade or business of the
recipient in the United sates and the  Certificate  Owner  provides the required
foreign person information certification.

     If the  interest of the  Certificate  Owners were deemed to be  partnership
interest,  the  partnership  would be  required,  on a quarterly  basis,  to pay
withholding tax equal to the product,  for each foreign partner, of such foreign
partner's   distributive   share  of  "effectively   connected"  income  of  the
partnership  multiplied  by the highest rate of tax  applicable  to that foreign
partner.  In addition,  such foreign  partner would be subject to branch profits
tax. Each  non-foreign  partner would be required to certify to the  partnership
that it is not a foreign  person.  The tax withheld  from each  foreign  partner
would be credited against such foreign partner's U.S. income tax liability.

     If the Trust  were  taxable  as a  corporation,  distributions  to  foreign
persons,  to the extent  treated as  dividends,  would  generally  be subject to
withholding  at the rate of 30%,  unless such rate were reduced by an applicable
tax treaty.

     F. BACKUP WITHHOLDING

     Certain Certificate owners may be subject to backup withholding at the rate
of 31% with  respect to interest  paid on the  Certificates  if the  Certificate
Owners,  upon  issuance of the  Certificates,  fail to supply the Trustee or the
Certificate  Owners'  brokers  with  their  respective  taxpayer  identification
numbers,  furnish an incorrect taxpayer  identification  number,  fail to report
interest,  dividends,  or other  "reportable  payments" (as defined in the Code)
properly,  or, under certain  circumstances,  fail to provide the Trustee of the
Certificate Owners' brokers with certified statements, under penalty of perjury,
that they are not subject to backup withholding.

     The Trustee  will be required  to report  annually to the IRS,  and to each
Certificateholder  of record,  the amount of interest paid (and OID accrued,  if
any) on the Certificates  (and the amount of interest  withheld for U.S. federal
income  taxes,  if any) for each  calendar  year,  except as to  exempt  holders
(generally,  holders that are corporations,  certain tax-exempt organizations or
nonresident   aliens  who   provide   certification   as  to  their   status  as
nonresidents).  As long as the only  "Certificateholder"  of record is Cede,  as
nominee  for DTC,  Certificate  Owners  and the IRS will  receive  tax and other
information including the amount of interest paid on the Certificates owned from
Participants  and  Indirect  Participants  rather  than from the  Trustee.  (The
Trustee,  however,  will respond to requests for necessary information to enable
Participants,  Indirect Participants and certain other persons to complete their
reports.) Each non-exempt  Certificate Owner will be required to provide,  under
penalty of perjury,  a certificate  on IRS Form W-9  containing his or her name,
address,  correct federal taxpayer identification number and a statement that he
or she is not to subject to backup withholding.  Should a non-exempt Certificate
Owner fail to provide the required  certification,  the Participants or Indirect
Participants  (or the Paying  Agent) will be  required  to  withhold  31% of the
interest (and principal) otherwise payable to the holder, and remit the withheld
amount to the IRS as a credit against the holder's federal income tax liability.

     G. NEW WITHHOLDING REGULATIONS

     On October 6, 1997, the Treasury  Department  issued new  regulations  (the
"New Regulations") which make certain  modifications to the withholding,  backup
withholding and information reporting rules described above. The New Regulations
attempt to unify certification  requirements and modify reliance standards.  The
New regulations will generally be effective for payments made after December 31,
1999,  subject to certain transition rules.  Prospective  investors are urged to
consult their own tax advisors regarding the New Regulations.

FASIT SECURITIES

     General.  The  FASIT  provisions  of the Code  were  enacted  by the  Small
     -------
Business Job Protection Act of 1996 and create a new elective  statutory vehicle
for the issuance of mortgage-backed  and asset-backed  securities.  Although the
FASIT  provisions of the Code became effective on September 1, 1997, no Treasury
regulations  or other  administrative  guidance  has been issued with respect to
those  provisions.  Accordingly,  definitive  guidance  cannot be provided  with
respect to many aspects of the tax treatment of FASIT Securityholders. Investors
also should note that the FASIT discussions  contained herein constitutes only a
summary of the federal income tax  consequences to holders of FASIT  Securities.
With  respect  to each  Series  of  FASIT  Securities,  the  related  Prospectus
Supplement will provide a detailed  discussion  regarding the federal income tax
consequences associated with the particular transaction.

     FASIT  Securities  will be classified  as either FASIT Regular  Securities,
which  generally  will be treated as debt for federal  income tax  purposes,  or
FASIT  Ownership  Securities,  which  generally are not treated as debt for such
purposes, but rather as representing rights and responsibilities with respect to
the taxable income or loss of the related Series. The Prospectus  Supplement for
each Series of Securities will indicate whether one or more FASIT elections will
be made for that Series and which  Securities  of such Series will be designated
as Regular  Securities,  and which,  if any,  will be  designated  as  Ownership
Securities.

     Qualification  as a FASIT.  The Trust Fund  underlying  a Series (or one or
     -------------------------
more  designated  pools of assets held in the Trust Fund) will qualify under the
Code as a FASIT in which the FASIT Regular  Securities  and the FASIT  Ownership
Securities   will   constitute  the  "regular   interests"  and  the  "ownership
interests,"  respectively,  if (i) a FASIT  election is in effect,  (ii) certain
tests concerning (A) the composition of the FASIT's assets and (B) the nature of
the  Securityholders'  interest in the FASIT are met on a continuing  basis, and
(iii) the Trust Fund is not a regulated investment company as defined in Section
851(a) of the Code.

     Asset  Composition.  In order for a Trust  Fund (or one or more  designated
     ------------------
pools  of  assets  held  by a Trust  Fund)  to be  eligible  for  FASIT  status,
substantially  all of the assets of the Trust Fund (or the designated pool) must
consist of "permitted assets" as of the close of the third month beginning after
the closing date and at all times thereafter (the "FASIT  Qualification  Test").
Permitted  assets include (i) cash or cash  equivalents,  (ii) debt  instruments
with fixed terms that would  qualify as REMIC  regular  interests if issued by a
REMIC  (generally,  instruments  that  provide for  interest at a fixed rate,  a
qualifying variable rate, or a qualifying  interest-only ("IO") type rate, (iii)
foreclosure property, (iv) certain hedging instruments (generally,  interest and
currency  rate  swaps and  credit  enhancement  contracts)  that are  reasonably
required to guarantee or hedge against the FASIT's risks  associated  with being
the obligor on FASIT interests,  (v) contract rights to acquire  qualifying debt
instruments or qualifying hedging instruments, (vi) FASIT regular interests, and
(vii)  REMIC  regular  interests.  Permitted  assets  do not  include  any  debt
instruments  issued by the holder of the  FASIT's  ownership  interest or by any
person related to such holder.

     Interests  in a FASIT.  In addition to the  foregoing  asset  qualification
     ---------------------
requirements,  the interests in a FASIT also must meet certain requirements. All
of the interests in a FASIT must belong to either of the  following:  (i) one or
more classes of regular  interests or (ii) a single class of ownership  interest
that is held by a fully taxable domestic corporation. In the case of Series that
include FASIT Ownership  Securities,  the ownership interest will be represented
by the FASIT Ownership Securities.

     A FASIT  interest  generally  qualifies as a regular  interest if (i) it is
designated as a regular interest,  (ii) it has a stated maturity no greater than
thirty years, (iii) it entitles its holder to a specified principal amount, (iv)
the issue price of the  interest  does not exceed  125% of its stated  principal
amount,  (v) the yield to maturity of the  interest is less than the  applicable
Treasury rate published by the IRS plus 5%, and (vi) if it pays  interest,  such
interest  is payable at either  (a) a fixed rate with  respect to the  principal
amount of the regular  interest or (b) a permissible  variable rate with respect
to such principal amount. Permissible variable rates for FASIT regular interests
are the same as those  for  REMIC  regular  interest  (i.e.,  certain  qualified
floating rates and weighted  average  rates).  See "Material  Federal Income Tax
Consequences--REMICs--Taxation   of   Owners  of  REMIC   Regular   Certificates
- --Variable Rate REMIC Regulation Certificate.

     If a FASIT Security fails to meet one or more of the  requirements  set out
in clauses (iii), (iv) or (v) above, but otherwise meets the above requirements,
it may  still  qualify  as a type of  regular  interest  known as a  "High-Yield
Interest." In addition,  if a FASIT Security fails to meet the  requirements  of
clause (vi),  but the interest  payable on the Security  consists of a specified
portion of the interest  payments on permitted  assets and that portion does not
vary  over the  life of the  Security,  the  Security  also  will  qualify  as a
High-Yield  Interest.  A  High-Yield  Interest  may be  held  only  by  domestic
corporations   that  are  fully  subject  to  corporate  income  tax  ("Eligible
Corporations"),  other  FASITs  and  dealers  in  securities  who  acquire  such
interests as  inventory,  rather than for  investment.  In addition,  holders of
High-Yield Interests are subject to limitations on offset of income derived from
such   interest.   See   "Material   Federal   Income  Tax   Consequences--FASIT
Securities--Tax  Treatment of FASIT Regular Securities --Treatment of High-Yield
Interests."

     Consequences of Disqualification.  If a Series of FASIT Securities fails to
     --------------------------------
comply  with one or more of the Code's  ongoing  requirements  for FASIT  status
during any taxable year, the Code provides that its FASIT status may be lost for
that year and  thereafter.  If FASIT status is lost, the treatment of the former
FASIT and the  interests  therein for federal  income tax purposes is uncertain.
The former FASIT might be treated as a grantor trust, as a separate  association
taxed as a corporation, or as a partnership.  The FASIT Regular Securities could
be treated as debt  instruments  for  federal  income tax  purposes or as equity
interests.  Although the Code authorizes the Treasury to issue  regulations that
address  situations  where a failure to meet the  requirements  for FASIT status
occurs  inadvertently  and in good  faith,  such  regulations  have not yet been
issued.  It is possible that  disqualification  relief might be  accompanied  by
sanctions,  such as the imposition of a corporate tax on all or a portion of the
FASIT's income for a period of time in which the  requirements  for FASIT status
are not satisfied.

     Tax Treatment of FASIT Regular Securities.  Payments received by holders of
     -----------------------------------------
FASIT  Regular  Securities  generally  should be accorded the same tax treatment
under the Code as payments  received on other taxable corporate debt instruments
and on REMIC  Regular  Securities.  As in the case of holders  of REMIC  Regular
Securities,  holders of FASIT  Regular  Securities  must report income from such
Securities  under an accrual method of accounting,  even if they otherwise would
have used the case  receipts  and  disbursements  method.  Except in the case of
FASIT Regular  Securities  issued with original  issue discount or acquired with
market discount or premium, interest paid or accrued on a FASIT Regular Security
generally  will be  treated  as  ordinary  income  to the  Securityholder  and a
principal payment on such Security will be treated as a return of capital to the
extent that the  Securityholder's  basis is  allocable  to that  payment.  FASIT
Regular  Securities  issued with original issue discount or acquired with market
discount or premium generally will treat interest and principal payments on such
Securities  in the same  manner  described  for REMIC  Regular  Securities.  See
"Material Federal Income Tax  Consequences--REMICs--Taxation  of Owners of REMIC
Regular  Certificates"  "--Original  Issue  Discount and Premium" and  "--Market
Discount" and "--Premium" above. High-Yield Securities may be held only by fully
taxable domestic  corporations,  other FASITs, and certain  securities  dealers.
Holders of High-Yield  Securities are subject to limitations on their ability to
use current losses or net operating loss  carryforwards  or carrybacks to offset
any income derived from those Securities.

     If a  FASIT  Regular  Security  is sold or  exchanged,  the  Securityholder
generally  will  recognize  gain or loss upon the sale in the  manner  described
above  for  REMIC  Regular   Securities.   See  "Material   Federal  Income  Tax
Consequences--REMICs--Taxation  of Owners of REMIC  Regular  Certificates--Sale,
Exchange or Redemption." In addition, if a FASIT Regular Security becomes wholly
or  partially  worthless  as a  result  of  Default  and  Delinquencies  of  the
underlying  Assets,  the holder of such Security should be allowed to deduct the
loss sustained (or  alternatively  be able to report a lesser amount of income).
See "Material  Federal Income Tax Consequences  --REMICs--Taxation  of Owners of
REMIC  Regular  Certificates",  "--Effects  of Default  and  Delinquencies"  and
"--Treatment of Realized Losses."

     FASIT  Regular  Securities  held by a REIT  will  qualify  as "real  estate
assets" within the meaning of section  856(c)(4)(A) of the Code, and interest on
such Securities  will be considered  Qualifying REIT Interest to the same extent
that REMIC Securities would be so considered. FASIT Regular Securities held by a
Thrift  Institution  taxed as a "domestic  building and loan  association"  will
represent  qualifying assets for purposes of the qualification  requirements set
forth in Code Section 7701(a)(19) to the same extent that REMIC Securities would
be so considered.  See "Material  Federal Income Tax  Consequences--REMICs."  In
addition,  FASIT Regular  Securities  held by a financial  institution  to which
Section 585 of the Code applies will be treated as evidences of indebtedness for
purposes of Section  582(c)(1) of the Code. FASIT Securities will not qualify as
"Government Securities" for either REIT or RIC qualification purposes.

     Treatment of  High-Yield  Interests.  High-Yield  Interests  are subject to
     -----------------------------------
special rules regarding the  eligibility of holders of such  interests,  and the
ability of such holders to offset income  derived from their FASIT Security with
losses.  High-Yield  Interests may be held only by Eligible  Corporations  other
FASITs, and dealers in securities who acquire such interests as inventory.  If a
securities  dealer  (other than an Eligible  Corporation)  initially  acquires a
High-Yield  Interest as inventory,  but later begins to hold it for  investment,
the  dealer  will be  subject  to an  excise  tax equal to the  income  from the
High-Yield  Interest  multiplied  by the highest  corporate  income tax rate. In
addition,  transfers of  High-Yield  Interests to  disqualified  holders will be
disregarded  for federal income tax purposes,  and the transferor  still will be
treated as the holder of the High-Yield Interest.

     The holder of a High-Yield Interest may not use non-FASIT current losses or
net operating loss carryforwards or carrybacks to offset any income derived from
the High-Yield  Interest,  for either regular Federal income tax purposes or for
alternative minimum tax purposes.  In addition,  the FASIT provisions contain an
anti-abuse rule that imposes corporate income tax on income derived from a FASIT
Regular  Security  that is held by a  pass-through  entity  (other than  another
FASIT)  that  issues  debt or equity  securities  backed  by the  FASIT  Regular
Security and that have the same features as High-Yield Interests.

     Tax Treatment of FASIT Ownership  Securities.  A FASIT  Ownership  Security
     --------------------------------------------
represents  the residual  equity  interest in a FASIT.  As such, the holder of a
FASIT  Ownership  Security  determines its taxable income by taking into account
all assets, liabilities and items of income, gain, deduction, loss and credit of
a FASIT.  In  general,  the  character  of the  income to the  holder of a FASIT
Ownership  Interest  will be the same as the  character  of such  income  of the
FASIT,  except that any  tax-exempt  interest  income  taken into account by the
holder  of a  FASIT  Ownership  Interest  is  treated  as  ordinary  income.  In
determining that taxable income,  the holder of a FASIT Ownership  Security must
determine the amount of interest,  original issue discount,  market discount and
premium  recognized  with  respect to the FASIT's  assets and the FASIT  Regular
Securities  issued by the FASIT  according to a constant yield  methodology  and
under an accrual method of accounting.  In addition,  holders of FASIT Ownership
Securities are subject to the same limitations on their ability to use losses to
offset  income  from their  FASIT  Security  as are the  holders  of  High-Yield
Interests.   See  "Material  Federal  Income  Tax   Consequences--Treatment   of
High-Yield Interests."

     Rules  similar  to  the  wash  sale  rules  applicable  to  REMIC  Residual
Securities also will apply to FASIT Ownership Securities. Accordingly, losses on
dispositions of a FASIT Ownership  Security  generally will be disallowed where,
within six months before or after the  disposition,  the seller of such Security
acquires any other FASIT  Ownership  Security or, in the case of a FASIT holding
mortgage  assets,  any interest in a Taxable  Mortgage Pool that is economically
comparable to a FASIT Ownership Security.  In addition,  if any security that is
sold or  contributed  to a FASIT by the holder of the  related  FASIT  Ownership
Security  was  required to be  marked-to-market  under Code  section 475 by such
holder, then section 475 will continue to apply to such securities,  except that
the  amount  realized  under the  mark-to-market  rules will be a greater of the
securities'  value under  present law or the  securities'  value after  applying
special  valuation  rules  contained  in the  FASIT  provisions.  Those  special
valuation rules generally  require that the value of debt  instruments  that are
not traded on an established  securities market be determined by calculating the
present value of the reasonably  expected  payments under the instrument using a
discount rate of 120% of the applicable Federal rate, compounded semiannually.

     The holder of a FASIT Ownership  Security will be subject to a tax equal to
100% of the net income derived by the FASIT from any "prohibited  transactions."
Prohibited  transactions  include (i) the receipt of income  derived from assets
that are not permitted  assets,  (ii) certain  dispositions of permitted assets,
(iii) the receipt of any income derived from any loan originated by a FASIT, and
(iv) in certain  cases,  the receipt of income  representing  a servicing fee or
other compensation. Any Series for which a FASIT election is made generally will
be structured in order to avoid application of the prohibited transaction tax.

     Backup  Withholding,  Reporting  and Tax  Administration.  Holders of FASIT
     --------------------------------------------------------
Securities  will be subject to backup  withholding to the same extent holders of
REMIC   Securities   would  be  subject.   See  "Material   Federal  Income  Tax
Consequences--REMICs--Taxation      of     Owners      of     REMIC      Regular
Certificates--Information  Reporting  and Backup  Withholding."  For purposes of
reporting  and  tax  administration,  holders  of  record  of  FASIT  Securities
generally will be treated in the same manner as holders of REMIC Securities.

     DUE TO THE  COMPLEXITY  OF THE  FEDERAL  INCOME  TAX  RULES  APPLICABLE  TO
SECURITYHOLDERS  AND THE  CONSIDERABLE  UNCERTAINTY  THAT EXISTS WITH RESPECT TO
MANY ASPECTS OF THOSE RULES,  POTENTIAL  INVESTORS  SHOULD CONSULT THEIR OWN TAX
ADVISORS  REGARDING  THE  TAX  TREATMENT  OF  THE  ACQUISITION,  OWNERSHIP,  AND
DISPOSITION OF THE SECURITIES.

                            STATE TAX CONSIDERATIONS

     In addition to the federal income tax  consequences  described in "Material
Federal Income Tax  Considerations,"  potential  investors  should  consider the
state and local  income tax  consequences  of the  acquisition,  ownership,  and
disposition of the Offered Securities. State and local income tax law may differ
substantially  from the corresponding  federal law, and this discussion does not
purport to describe  any aspect of the income tax laws of any state or locality.
Therefore,  potential  investors  should  consult  their own tax  advisors  with
respect to the various state and local tax  consequences of an investment in the
Offered Securities.

                              ERISA CONSIDERATIONS

GENERAL

     The Employee  Retirement Income Security Act of 1974, as amended ("ERISA"),
imposes  certain  restrictions  on  employee  benefit  plans  subject  to  ERISA
("Plans")  and on persons who are parties in  interest or  disqualified  persons
("parties in interest")  with respect to such Plans.  Certain  employee  benefit
plans, such as governmental plans and church plans (if no election has been made
under Section 410(d) of the Code), are not subject to the restrictions of ERISA,
and assets of such plans may be invested in the Securities without regard to the
ERISA  considerations  described below,  subject to other applicable federal and
state law.  However,  any such  governmental  or church plan which is  qualified
under Section  401(a) of the Code and exempt from taxation  under Section 501(a)
of the Code is subject to the prohibited  transaction rules set forth in Section
503 of the Code.

     Investments by Plans are subject to ERISA's general fiduciary requirements,
including the  requirement of investment  prudence and  diversification  and the
requirement  that a Plan's  investments be made in accordance with the documents
governing the Plan.

PROHIBITED TRANSACTIONS

     General

     Section 406 of ERISA  prohibits  parties in interest with respect to a Plan
from engaging in certain  transactions  involving a Plan and its assets unless a
statutory or administrative  exemption applies to the transaction.  Section 4975
of the Code imposes certain excise taxes (or, in some cases, a civil penalty may
be assessed  pursuant to Section  502(i) of ERISA) on parties in interest  which
engage in non-exempt prohibited transactions.

     The  United  States  Department  of  Labor  ("Labor")  has  issued  a final
regulation (29 C.F.R. Section 2510.3-101)  containing rules for determining what
constitutes the assets of a Plan.  This  regulation  provides that, as a general
rule, the underlying assets and properties of corporations, partnerships, trusts
and certain other entities in which a Plan makes an "equity  investment" will be
deemed for purposes of ERISA to be assets of the Plan unless certain  exceptions
apply.

     Under the  terms of the  regulation,  the Trust  Fund may be deemed to hold
plan assets by reason of a Plan's  investment  in a  Security;  such plan assets
would include an undivided  interest in the Mortgage  Loans and any other assets
held by the Trust Fund. In such an event, the Asset Seller, the Master Servicer,
the Trustee,  any insurer of the Assets and other persons, in providing services
with  respect to the  assets of the Trust  Fund,  may be  parties  in  interest,
subject  to  the  fiduciary  responsibility  provisions  of  Title  I of  ERISA,
including the prohibited  transaction provisions of Section 406 of ERISA (and of
Section 4975 of the Code),  with respect to  transactions  involving such assets
unless such transactions are subject to a statutory or administrative exemption.

     The  regulations  contain a de minimis  safe-harbor  rule that  exempts any
entity from plan assets  status as long as the  aggregate  equity  investment in
such entity by plans is not significant.  For this purpose, equity participation
in the entity will be significant if  immediately  after any  acquisition of any
equity interest in the entity, "benefit plan investors" in the aggregate, own at
least 25% of the value of any class of equity interest. "Benefit plan investors"
are  defined as Plans as well as  employee  benefit  plans not  subject to ERISA
(e.g.,  governmental plans). The 25% limitation must be met with respect to each
class  of  certificates,  regardless  of  the  portion  of  total  equity  value
represented by such class, on an ongoing basis.

     One  such  exception  applies  if the  interest  described  is  treated  as
indebtedness  under  applicable  local law and which has no  substantial  equity
features. Generally, a profits interest in a partnership, an undivided ownership
interest in property and a beneficial  ownership  interest in a trust are deemed
to be "equity  interest"  under the final  regulation.  If Notes of a particular
Series were deemed to be  indebtedness  under  applicable  local law without any
substantial  equity  features,  an investing  Plan's  assets would  include such
Notes, but not, by reason of such purchase,  the underlying  assets of the Trust
Fund.

     Availability of Underwriter's Exemption for Certificates

     Labor has granted to Merrill  Lynch,  Pierce,  Fenner & Smith  Incorporated
Prohibited  Transaction  Exemption 90-29,  Exemption  Application No. D-8012, 55
Fed. Reg. 21459 (1990) (the  "Exemption")  which exempts from the application of
the prohibited  transaction rules transactions relating to: (1) the acquisition,
sale and  holding by Plans of certain  certificates  representing  an  undivided
interest in certain  asset-backed  pass-through  trusts,  with  respect to which
Merrill Lynch,  Pierce,  Fenner & Smith Incorporated or any of its affiliates is
the sole underwriter or the manager or co-manager of the underwriting syndicate;
and  (2)  the  servicing,   operation  and   management  of  such   asset-backed
pass-through  trusts,  provided  that the general  conditions  and certain other
conditions set forth in the Exemption are satisfied. With respect to a series of
Notes, the related Prospectus  Supplement will discuss whether the Exemption may
be applicable to such Notes.

     General Conditions of the Exemption. Section II of the Exemption sets forth
     -----------------------------------
the following  general  conditions  which must be satisfied before a transaction
involving the acquisition, sale and holding of the Certificates or a transaction
in connection  with the servicing,  operation and management of the Trust may be
eligible for exemptive relief thereunder:

          (1)  The  acquisition  of  the  Certificates  by a  Plan  is on  terms
     (including the price for such  Certificates) that are at least as favorable
     to the investing Plan as they would be in an arm's-length  transaction with
     an unrelated party;

          (2) The rights and interests evidenced by the Certificates acquired by
     the Plan are not  subordinated  to the rights and  interests  evidenced  by
     other certificates of the Trust;

          (3) The  Certificates  acquired by the Plan have  received a rating at
     the time of such  acquisition  that is in one of the three highest  generic
     rating  categories from any of Duff & Phelps Credit Rating Co., Fitch IBCA,
     Inc.,  Moody's  Investors  Service,  Inc.  and  Standard  & Poor's  Ratings
     Services, a division of The McGraw-Hill Companies, Inc.

          (4) The  Trustee is not an  affiliate  of the  Underwriter,  the Asset
     Seller,  the Master  Servicer,  any  insurer of the  Mortgage  Assets,  any
     borrower whose obligations under one or more Assets constitute more than 5%
     of the aggregate  unamortized  principal balance of the assets in the Trust
     Fund, or any of their respective affiliates (the "Restricted Group");

          (5) The sum of all payments made to and retained by the Underwriter in
     connection with the  distribution of the  Certificates  represents not more
     than reasonable compensation for underwriting such Certificates; the sum of
     all payments made to and retained by the Asset Seller  pursuant to the sale
     of the Assets to the Trust Fund  represents  not more than the fair  market
     value of such Assets;  the sum of all payments  made to and retained by the
     Master  Servicer  represent not more than reasonable  compensation  for the
     Master  Servicer's  services under the Agreement and  reimbursement  of the
     Master Servicer's reasonable expenses in connection therewith; and

          (6) The Plan investing in the Certificates is an "accredited investor"
     as defined in Rule 501(a)(1) of Regulation D of the Securities and Exchange
     Commission under the Securities Act of 1933 as amended.

     Before  purchasing  a  Certificate,  a fiduciary  of a Plan  should  itself
confirm (a) that the Certificates constitute  "certificates" for purposes of the
Exemption  and (b) that the  specific  and general  conditions  set forth in the
Exemption  and the  other  requirements  set  forth  in the  Exemption  would be
satisfied.

REVIEW BY PLAN FIDUCIARIES

     Any Plan fiduciary considering whether to purchase any Securities on behalf
of a Plan should  consult with its counsel  regarding the  applicability  of the
fiduciary  responsibility and prohibited transaction provisions of ERISA and the
Code to such investment. Among other things, before purchasing any Securities, a
fiduciary of a Plan subject to the fiduciary responsibility  provisions of ERISA
or an employee benefit plan subject to the prohibited  transaction provisions of
the  Code  should  make  its own  determination  as to the  availability  of the
exemptive  relief provided in the Exemption,  and also consider the availability
of any other prohibited  transaction  exemptions.  In particular,  in connection
with a contemplated  purchase of Securities  representing a beneficial ownership
interest in a pool of single family  residential first mortgage loans, such Plan
fiduciary  should  consider the  availability  of the  Exemption  or  Prohibited
Transaction  Class  Exemption  83-1  ("PTCE  83-1")  for  certain   transactions
involving  mortgage pool  investment  trusts.  The  Prospectus  Supplement  with
respect to a series of Securities may contain additional  information  regarding
the  application  of the  Exemption,  PTCE 83-1,  or any other  exemption,  with
respect  to the  Securities  offered  thereby.  PTCE 83-1 is not  applicable  to
manufactured  housing  contract pool investment  trusts or multifamily  mortgage
pool investment trusts.

     Purchasers that are insurance  companies  should consult with their counsel
with respect to the recent United States  Supreme  Court case  interpreting  the
fiduciary  responsibility rules of ERISA, John Hancock Mutual Life Insurance Co.
v. Harris Trust & Savings Bank (decided December 13, 1993). In John Hancock, the
Supreme Court ruled that assets held in an insurance  company's  general account
may  be  deemed  to  be  "plan   assets"  for  ERISA   purposes   under  certain
circumstances.  Prospective  purchasers  should  determine  whether the decision
affects their ability to make purchases of the Securities.  In particular,  such
an insurance  company should consider the exemptive  relief granted by Labor for
transactions   involving   insurance  company  general  accounts  in  Prohibited
Transactions Exemption 95-60, 60 Fed. Reg. 35925 (July 12, 1995).

                                LEGAL INVESTMENT

     Each class of Offered  Securities  will be rated at the date of issuance in
one of the four highest  rating  categories by at least one Rating  Agency.  The
related Prospectus  Supplement will specify which classes of the Securities,  if
any, will constitute  "mortgage  related  securities"  ("SMMEA  Securities") for
purposes of the Secondary  Mortgage  Market  Enhancement  Act of 1984 ("SMMEA").
SMMEA  Securities  will  constitute  legal  investments  for  persons,   trusts,
corporations,  partnerships, associations, business trusts and business entities
(including, but not limited to, state chartered savings banks, commercial banks,
savings and loan associations and insurance  companies,  as well as trustees and
state government  employee  retirement  systems) created pursuant to or existing
under the laws of the United States or of any state  (including  the District of
Columbia  and Puerto  Rico) whose  authorized  investments  are subject to state
regulation to the same extent that, under applicable law,  obligations issued by
or guaranteed as to principal and interest by the United States or any agency or
instrumentality thereof constitute legal investments for such entities.  Alaska,
Arkansas, Colorado,  Connecticut,  Delaware, Florida, Georgia, Illinois, Kansas,
Maryland, Michigan, Missouri, Nebraska, New Hampshire, New York, North Carolina,
Ohio, South Dakota,  Utah, Virginia and West Virginia enacted legislation before
the October 4, 1991 cutoff established by SMMEA for such enactments, limiting to
varying  extents  the  ability of certain  entities  (in  particular,  insurance
companies) to invest in mortgage related securities,  in most cases by requiring
the affected  investors to rely solely upon  existing  state law, and not SMMEA.
Investors  affected by such  legislation  will be  authorized to invest in SMMEA
Certificates  only to the extent provided in such  legislation.  SMMEA provides,
however,  that in no event will the enactment of any such legislation affect the
validity of any contractual commitment to purchase,  hold or invest in "mortgage
related   securities,"  or  require  the  sale  or  other  disposition  of  such
securities,  so long as such contractual  commitment was made or such securities
acquired prior to the enactment of such legislation.

     SMMEA also amended the legal  investment  authority of federally  chartered
depository  institutions as follows:  federal savings and loan  associations and
federal  savings  banks may invest in,  sell or  otherwise  deal with  "mortgage
related  securities"  without  limitation  as to the  percentage of their assets
represented  thereby,  federal credit unions may invest in such securities,  and
national banks may purchase such securities for their own account without regard
to the limitations generally applicable to investment securities set forth in 12
U.S.C. 24 (Seventh),  subject in each case to such regulations as the applicable
federal regulatory authority may prescribe.  In this connection,  federal credit
unions should review the National Credit Union Administration ("NCUA") Letter to
Credit  Unions No. 96, as  modified by Letter to Credit  Unions No.  108,  which
includes  guidelines  to assist  federal  credit  unions  in  making  investment
decisions for mortgage related securities, and the NCUA's regulation "Investment
and  Deposit  Activities"  (12  C.F.R.  Part  703),  which  sets  forth  certain
restrictions  on  investment  by  federal  credit  unions  in  mortgage  related
securities.

     Institutions  whose  investment  activities are subject to legal investment
laws or regulations or review by certain  regulatory  authorities may be subject
to  restrictions  on investment in certain  classes of Offered  Securities.  Any
financial institution which is subject to the jurisdiction of the Comptroller of
the Currency,  the Board of Governors of the Federal Reserve System, the Federal
Deposit  Insurance  Corporation  ("FDIC"),  the  Office  of  Thrift  Supervision
("OTS"),  the NCUA or other  federal or state  agencies  with similar  authority
should  review  any  applicable  rules,  guidelines  and  regulations  prior  to
purchasing any Offered Security. The Federal Financial Institutions  Examination
Council,  for example,  has issued a Supervisory  Policy Statement on Securities
Activities  effective February 10, 1992 (the "Policy  Statement")  setting forth
guidelines  for  and  significant  restrictions  on  investments  in  "high-risk
mortgage  securities."  The Policy Statement has been adopted by the Comptroller
of the Currency, the Federal Reserve Board, the FDIC, the OTS and the NCUA (with
certain  modifications),  with respect to the depository  institutions that they
regulate.  The Policy Statement  generally  indicates that a mortgage derivative
product will be deemed to be high risk if it exhibits  greater price  volatility
than a standard  fixed rate  thirty-year  mortgage  security.  According  to the
Policy Statement,  prior to purchase, a depository  institution will be required
to  determine  whether a  mortgage  derivative  product  that it is  considering
acquiring is high-risk, and if so that the proposed acquisition would reduce the
institution's overall interest rate risk. Reliance on analysis and documentation
obtained  from a  securities  dealer or other  outside  party  without  internal
analysis by the  institution  would be  unacceptable.  There can be no assurance
that any classes of Offered  Securities  will not be treated as high-risk  under
the Policy Statement.

     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. In accordance with Section 402 of the Financial Institutions Reform,
Recovery and  Enhancement  Act of 1989,  the  foregoing  bulletin will remain in
effect  unless and until  modified,  terminated,  set aside or superseded by the
FDIC.   Similar  policy   statements  have  been  issued  by  regulators  having
jurisdiction over the types of depository institutions.

     In September  1993 the  National  Association  of  Insurance  Commissioners
released a draft model  investment  law (the "Model Law") which sets forth model
investment  guidelines  for the  insurance  industry.  Institutions  subject  to
insurance  regulatory  authorities  may be subject to restrictions on investment
similar to those set forth in the Model Law and other restrictions.

     If specified in the related Prospectus Supplement, other classes of Offered
Securities  offered  pursuant to this Prospectus  will not constitute  "mortgage
related  securities"  under  SMMEA.  The  appropriate  characterization  of this
Offered  Security  under various  legal  investment  restrictions,  and thus the
ability of  investors  subject to these  restrictions  to purchase  such Offered
Securities, may be subject to significant interpretive uncertainties.

     The   Depositor   will   make   no   representations   as  to  the   proper
characterization  of the Offered  Certificates for legal investment or financial
institution regulatory purposes, or as to the ability of particular investors to
purchase   any  Offered   Certificates   under   applicable   legal   investment
restrictions.  The  uncertainties  described above (and any  unfavorable  future
determinations  concerning legal investment or financial institution  regulatory
characteristics of the Offered Securities) may adversely affect the liquidity of
the Offered Securities.

     The  foregoing  does not  take  into  consideration  the  applicability  of
statutes,  rules,  regulations,   orders,  guidelines  or  agreements  generally
governing investments made by a particular investor,  including, but not limited
to, "prudent investor"  provisions,  percentage-of-assets  limits and provisions
which may restrict or prohibit  investment in securities which are not "interest
bearing" or "income paying."

     There  may be other  restrictions  on the  ability  of  certain  investors,
including depository  institutions,  either to purchase Offered Securities or to
purchase Offered Securities representing more than a specified percentage of the
investor's assets.  Accordingly,  all investors whose investment  activities are
subject  to  legal   investment  laws  and   regulations,   regulatory   capital
requirements or review by regulatory  authorities  should consult with their own
legal advisors in determining  whether and to what extent the Offered Securities
of any class constitute legal investments or are subject to investment,  capital
or other restrictions.

                              PLAN OF DISTRIBUTION

     The  Offered  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 Offered Securities will be
distributed  in a  firm  commitment  underwriting,  subject  to  the  terms  and
conditions of the underwriting  agreement,  by Merrill Lynch,  Pierce,  Fenner &
Smith   Incorporated   ("Merrill   Lynch")  acting  as  underwriter  with  other
underwriters,  if any,  named  therein.  Merrill  Lynch is an  affiliate  of the
Depositor.  In such event,  the Prospectus  Supplement may also specify that the
underwriters  will not be obligated to pay for any Offered  Securities agreed to
be purchased by  purchasers  pursuant to purchase  agreements  acceptable to the
Depositor. In connection with the sale of Offered Certificates, underwriters may
receive compensation from the Depositor or from purchasers of Offered 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  Offered
Securities  will be  distributed  by Merrill  Lynch  and/or any other  person or
persons named therein acting as agent or in some cases as principal with respect
to Offered Securities that it has previously purchased or agreed to purchase. If
Merrill  Lynch or such persons act as agents in the sale of Offered  Securities,
they will receive a selling commission with respect to such Offered  Securities,
depending  on market  conditions,  expressed as a  percentage  of the  aggregate
principal  balance  or  notional  amount of such  Offered  Securities  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 Merrill Lynch
or such persons elect to purchase  Offered  Securities  as  principal,  they 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 Offered Securities of such series.

     This  Prospectus may be used, to the extent  required,  by Merrill Lynch or
any other  Underwriter  in  connection  with offers and sales  related to market
making transactions.

     The Depositor will  indemnify  Merrill Lynch and any  underwriters  against
certain civil  liabilities,  including  liabilities  under the Securities Act of
1933, or will contribute to payments  Merrill Lynch and any  underwriters may be
required to make in respect thereof.

     In the ordinary  course of business,  Merrill Lynch and its  affiliates may
engage in various securities and financing  transactions,  including  repurchase
agreements to provide  interim  financing of the  Depositor's  or Asset Seller's
Assets  pending  the sale of such Assets or  interests  therein,  including  the
Securities.

     As to each series of Securities,  only those classes rated in an investment
grade  rating  category  by any  Rating  Agency  will  be  offered  hereby.  Any
non-investment-grade  class may be initially  retained by the Depositor or Asset
Seller, and may be sold by the Depositor or Asset Seller at any time.

     Upon  receipt of a request by an investor  who has  received an  electronic
Prospectus  Supplement and Prospectus  from the Underwriter or a request by such
investor's  representative within the period during which there is an obligation
to  deliver  a  Prospectus  Supplement  and  Prospectus,  the  Depositor  or the
Underwriter will promptly deliver,  or cause to be delivered,  without charge, a
paper copy of the Prospectus Supplement and Prospectus.

                                  LEGAL MATTERS

     Certain legal matters in connection with the Securities,  including certain
federal income tax consequences,  will be passed upon for the Depositor by Brown
& Wood LLP,  New York,  New York.  Certain  matters with respect to Delaware law
will be passed  upon for the  Depositor  by  Richards,  Layton &  Finger,  P.A.,
Wilmington, Delaware.

                              FINANCIAL INFORMATION

     A new Trust Fund will be formed with  respect to each series of  Securities
and no Trust Fund will engage in any business  activities  or have any assets or
obligations  prior  to  the  issuance  of  the  related  series  of  Securities.
Accordingly,  no  financial  statements  with  respect to any Trust Fund will be
included in this Prospectus or in the related Prospectus Supplement.

                                     RATING

     It is a condition to the issuance of any class of Offered  Securities  that
they shall have been rated not lower than investment  grade,  that is, in one of
the four highest rating categories, by a Rating Agency.

     Ratings on asset backed  securities  address the  likelihood  of receipt by
securityholders  of all  distributions on the underlying  assets.  These ratings
address the structural,  legal and  issuer-related  aspects associated with such
certificates,  the nature of the underlying assets and the credit quality of the
guarantor,  if any.  Ratings on asset backed  securities  do not  represent  any
assessment  of the  likelihood of principal  prepayments  by borrowers or of the
degree by which such prepayments might differ from those originally anticipated.
As a result,  securityholders  might suffer a lower than anticipated yield, and,
in addition,  holders of stripped  interest  certificates in extreme cases might
fail to recoup their initial investments.

     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.


<PAGE>
                         INDEX OF PRINCIPAL DEFINITIONS

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

1986 Act.....................................................             70, 74
Accrual Securities...........................................              9, 27
Accrued Security Interest....................................                 29
adjusted issue price.........................................             71, 83
Agreement....................................................                 36
Agreements...................................................                  9
Amortizable Bond Premium Regulations.........................                 67
an accrual period............................................                 76
Applicable Amount............................................                 83
ARM Loans....................................................             20, 70
Asset Seller.................................................                 19
Assets.......................................................           1, 6, 18
Available Distribution Amount................................                 28
Balloon Mortgage Loans.......................................                 17
benefit plan investors.......................................                100
Book-Entry Securities........................................                 28
Buydown Mortgage Loans.......................................                 26
Buydown Period...............................................                 26
capital asset................................................             72, 79
Cash Flow Agreement..........................................              8, 22
Cash Flow Agreements.........................................                  1
Cede.........................................................              3, 33
CEDEL........................................................                 34
CEDEL Participants...........................................                 34
Certificateholder............................................                 95
Certificates.................................................          1, 6, 101
clearing agency..............................................                 33
clearing corporation.........................................             33, 38
Closing Date.................................................                 74
Code.........................................................                 11
Collection Account...........................................                 40
Commission...................................................                  3
Contributions Tax............................................                 84
Cooperative..................................................             35, 56
Cooperative Loans............................................                 56
Cooperatives.................................................                 19
Covered Trust................................................             16, 53
CPR..........................................................                 25
Credit Support...............................................           1, 8, 22
Crime Control Act............................................                 64
Cut-off Date.................................................                 10
daily accruals...............................................                 83
Daily portions...............................................             71, 75
Deferred Interest............................................                 71
Definitive Securities........................................             28, 36
Depositor....................................................              6, 19
Determination Date...........................................                 28
disqualified organization....................................                 86
Distribution Date............................................                 10
DTC..........................................................              3, 33
Due Period...................................................                 28
Eligible Corporations........................................                 97
equity of redemption.........................................                 59
ERISA........................................................             12, 99
Euroclear....................................................                 34
Euroclear operator...........................................                 34
Euroclear Participants.......................................                 34
Events of Default............................................                 49
Evidences of indebtedness....................................     72, 73, 79, 84
Excess inclusion.............................................                 83
excess inclusions............................................                 86
excess servicing.............................................                 69
Exchange Act.................................................                  4
Exemption....................................................                100
FASIT Qualification Test.....................................                 96
FDIC.........................................................            40, 102
Federal long-term rate.......................................                 83
FHLMC........................................................                 47
foreign person...............................................             87, 89
Government Securities........................................   1, 7, 19, 73, 98
Grantor Trust Certificates...................................                 11
High-Yield Interest..........................................                 97
Home Equity Loans............................................              7, 20
Home Improvement Contracts...................................              7, 20
Indenture....................................................             27, 36
Indenture Trustee............................................                 36
Indirect Participants........................................                 34
Insurance Proceeds...........................................                 40
L/C Bank.....................................................                 54
Labor........................................................                100
Legislative History..........................................                 70
Liquidation Proceeds.........................................                 40
Loan-to-Value Ratio..........................................                 19
Mark-to-Market Regulations...................................                 82
Master REMIC.................................................                 73
Master Servicer..............................................                  6
MBS..........................................................           1, 6, 18
MBS Agreement................................................                 21
MBS Issuer...................................................                 21
MBS Servicer.................................................                 21
MBS Trustee..................................................                 21
Merrill Lynch................................................                103
Model Law....................................................                103
Mortgage Assets..............................................              1, 19
Mortgage Loan Group..........................................              9, 27
Mortgage Loans...............................................           1, 6, 18
Mortgage Notes...............................................                 19
Mortgage Rate................................................              7, 20
Mortgage related securities..................................            101-103
Mortgages....................................................             19, 56
mortgagor....................................................                 56
NCUA.........................................................                102
new partnership..............................................                 91
New Regulations..............................................     72, 81, 93, 96
Nonrecoverable Advance.......................................                 31
Notes........................................................               1, 6
Offered Securities...........................................                  1
OID..........................................................             65, 67
OID Regulations..............................................                 67
Old partnership..............................................                 91
Originator...................................................                 19
OTS..........................................................                102
Ownership interests..........................................                 96
Participants.................................................             33, 35
Parties in interest..........................................                 99
pass-through entity..........................................                 86
pass-through interest holder.................................                 83
pass-through interest holders................................                 80
Pass-Through Rate............................................              9, 29
passive losses...............................................                 81
Payment Lag Certificates.....................................                 79
Permitted Investments........................................                 40
phantom income...............................................                 81
plan assets..................................................                101
Plans........................................................                 99
Policy Statement.............................................                102
Pooling and Servicing Agreement..............................                 36
portfolio income.............................................                 81
portfolio interest...........................................         85, 89, 93
Pre-Funded Amount............................................              8, 22
pre-issuance accrued interest................................                 79
prepayment...................................................                 24
Prepayment Assumption........................................                 70
Prohibited Transactions......................................             84, 99
Prohibited Transactions Tax..................................                 84
PTCE 83-1....................................................                101
Purchase Price...............................................                 39
qualified mortgage...........................................                 73
qualified stated interest....................................             74, 88
Rating Agency................................................                 13
real estate assets........................................... 11, 69, 73, 74, 98
Record Date..................................................                 28
Refinance Loans..............................................                 19
Regular interests............................................             11, 96
Related Proceeds.............................................                 31
Relief Act...................................................                 64
REMIC........................................................                 11
REMIC Certificates...........................................                 73
REMIC Regular Certificateholders.............................                 74
REMIC Regular Certificates...................................             11, 73
REMIC Regulations............................................                 65
REMIC Residual Certificateholder.............................                 80
REMIC Residual Certificates..................................             11, 73
Restricted Group.............................................                101
Retained Interest............................................                 47
RICO.........................................................                 64
Securities...................................................               1, 6
Securities Act...............................................                  3
Security.....................................................                 37
Security Balance.............................................              9, 30
Security Owners..............................................                 34
Securityholder...............................................                 34
Securityholders..............................................              3, 18
senior lien..................................................                 16
Senior Securities............................................              9, 27
Servicing Agreement..........................................                 36
Servicing Standard...........................................                 43
Short-Term Note..............................................                 88
Single Family Mortgage Loan..................................                 19
Single Family Properties.....................................                  6
Single Family Property.......................................                 19
single family residences.....................................                 73
single-class REMIC...........................................                 80
SMMEA........................................................            13, 101
SMMEA Securities.............................................                101
SPA..........................................................                 25
Stripped ARM Obligations.....................................                 71
Stripped Bond Certificates...................................                 68
stripped bonds...............................................             66, 68
Stripped Coupon Certificates.................................                 68
stripped coupons.............................................             66, 68
Stripped Interest Securities.................................              9, 27
Stripped Principal Securities................................              9, 27
Sub-Servicer.................................................                 43
Sub-Servicing Agreement......................................                 43
Subordinate Securities.......................................              9, 27
Subsequent Assets............................................              8, 22
Subsidiary REMIC.............................................                 73
Super-Premium Certificates...................................                 75
tax avoidance potential......................................                 87
Tax Counsel..................................................                 93
taxable mortgage pool........................................             84, 94
Terms and Conditions.........................................                 35
Title V......................................................                 63
Title VIII...................................................                 64
Trust Agreement..............................................                 36
Trust Assets.................................................                  3
Trust Fund...................................................               1, 6
Trustee......................................................                  6
U.S. Person..................................................             65, 87
UCC..........................................................                 33
Underlying MBS...............................................                 19
Underlying Mortgage Loans....................................                 19
Value........................................................                 19
Voting Rights................................................                 49
Warranting Party.............................................                 38
Whole Loans..................................................                 19

<PAGE>

                                  $500,000,000

                         [PROVIDIAN NATIONAL BANK LOGO]

                    PROVIDIAN HOME EQUITY LOAN TRUST 1999-1,
     PROVIDIAN HOME EQUITY LOAN ASSET BACKED CERTIFICATES, SERIES 1999-PNB1

                             PROVIDIAN NATIONAL BANK
                             TRANSFEROR AND SERVICER

                     MERRILL LYNCH MORTGAGE INVESTORS, INC.
                                    DEPOSITOR



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

                              PROSPECTUS SUPPLEMENT

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


MERRILL LYNCH & CO.

                                           NATIONSBANC MONTGOMERY SECURITIES LLC

     No  person  has  been  authorized  to give any  information  or to make any
representation  other than those contained in this prospectus  supplement or the
prospectus and, if given or made, such information or representation must not be
relied upon. This prospectus  supplement and the prospectus do not constitute an
offer to sell or a solicitation of an offer to buy any securities other than the
certificates  offered hereby,  nor an offer of the  certificates in any state or
jurisdiction  in which,  or to any person to whom, such offer would be unlawful.
The delivery of this  prospectus  supplement or the  prospectus at any time does
not  imply  that  information  herein  or  therein  is  correct  as of any  time
subsequent  to its date;  however,  if any  material  change  occurs  while this
prospectus supplement or the prospectus is required by law to be delivered, this
prospectus  supplement  or  the  prospectus  will  be  amended  or  supplemented
accordingly.

     Until  the  expiration  of  90  days  from  the  date  of  this  prospectus
supplement,  all dealers selling the certificates,  whether or not participating
in this distribution, will deliver a prospectus supplement and the prospectus to
which it relates.  This delivery requirement is in addition to the obligation of
dealers  to  deliver a  prospectus  supplement  and  prospectus  when  acting as
underwriters and with respect to their unsold allotments or subscriptions.

                                 APRIL __, 1999



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