PAINEWEBBER MORTGAGE ACCEPTANCE CORPORATION IV
424B5, 1999-09-22
ASSET-BACKED SECURITIES
Previous: PAINEWEBBER MORTGAGE ACCEPTANCE CORPORATION IV, 8-K, 1999-09-22
Next: CHARTER ONE FINANCIAL INC, 8-K, 1999-09-22




                                                      Pursuant to Rule 424(b)(5)
                                                              File No. 333-79283

PROSPECTUS SUPPLEMENT DATED SEPTEMBER 20, 1999
(To prospectus dated August 20, 1999)

                           $500,257,334 (APPROXIMATE)
               HOME LOAN ASSET BACKED CERTIFICATES, SERIES 1999-3
                                 [COMPANY LOGO]
                         FREMONT HOME LOAN TRUST 1999-3
                                     ISSUER
                 PAINEWEBBER MORTGAGE ACCEPTANCE CORPORATION IV
                                    DEPOSITOR
                            FREMONT INVESTMENT & LOAN
                         TRANSFEROR AND MASTER SERVICER
                          COUNTRYWIDE HOME LOANS, INC.
                                    SERVICER

      The Fremont Home Loan Trust 1999-3 is issuing  certificates  in 5 classes.
Only the Class A-1, Class A-2 and Class B certificates are being offered by this
prospectus supplement.

      o     The  trust's  main source of funds for making  distributions  on the
            offered  certificates  will be  collections  on the related pools of
            first lien mortgage loans secured by one-to-four  family  residences
            and other properties as described in this prospectus supplement.

      o     Credit  enhancement  consisting of an unconditional  and irrevocable
            guarantee  of timely  payment of interest  and  ultimate  payment of
            principal on the Class A-1 and Class A-2 certificates is provided by
            a financial  guaranty  insurance  policy  issued by Ambac  Assurance
            Corporation.


     PRICE TO PUBLIC      UNDERWRITING DISCOUNT      PROCEEDS TO DEPOSITOR
      $486,000,000             $1,093,500                $484,906,500
       100.00%                  0.225%

      The price to public,  underwriting  discount and proceeds to the depositor
are shown for the Class A-1 and Class A-2  certificates  in the  aggregate.  The
Class B certificates will be offered at negotiated prices determined at the time
of sale with an underwriting  discount of 0.75%.  The aggregate  proceeds to the
depositor  for the  Class  A-1,  Class  A-2 and  Class  B  certificates  will be
$492,008,831,  which  includes  accrued  interest  with  respect  to the Class B
certificates. See "Underwriting" in this prospectus supplement.

      The proceeds to the depositor shown above are before  deducting  expenses,
estimated at $400,000.

                                  [AMBAC LOGO]

- --------------------------------------------------------------------------------
      YOU SHOULD CONSIDER  CAREFULLY THE RISK FACTORS  BEGINNING ON PAGE S-16 OF
THIS PROSPECTUS SUPPLEMENT AND PAGE 16 IN THE PROSPECTUS.
      The certificates  will not represent  obligations of PaineWebber  Mortgage
Acceptance  Corporation IV or any other person or entity. No governmental agency
or any other person will insure the certificates or the collateral  securing the
certificates,  except that Ambac Assurance Corporation will insure the Class A-1
and  Class  A-2   certificates  to  the  extent  described  in  this  prospectus
supplement.  The  certificates are not obligations of a bank and are not insured
or guaranteed by the FDIC.
      You should  consult  with your own  advisors to determine if the notes are
appropriate  investments  for you and to determine the  applicable  legal,  tax,
regulatory and accounting treatment of the certificates.
- --------------------------------------------------------------------------------

      NEITHER THE  SECURITIES AND EXCHANGE  COMMISSION NOR ANY STATE  SECURITIES
COMMISSION  HAS APPROVED THE  CERTIFICATES  OR DETERMINED  THAT THIS  PROSPECTUS
SUPPLEMENT  OR  THE  ACCOMPANYING   PROSPECTUS  IS  ACCURATE  OR  COMPLETE.  ANY
REPRESENTATION TO THE CONTRARY IS A CRIMINAL OFFENSE.

      We will not list the  certificates  on any  securities  exchange or on any
automated quotation system.

      PaineWebber  Incorporated,  Credit Suisse First Boston Corporation,  First
Union Capital Markets Corp.,  Banc One Capital  Markets,  Inc., Chase Securities
Inc. and Deutsche Bank Securities Inc., as the  underwriters,  will purchase the
offered  certificates from PaineWebber  Mortgage  Acceptance  Corporation IV and
offer them to the public.

      The underwriters expect to deliver the offered  certificates to purchasers
on or about  September 23, 1999 in book-entry form through the facilities of The
Depository Trust Company, Cedelbank and The Euroclear System.

PAINEWEBBER INCORPORATED
      CREDIT SUISSE FIRST BOSTON
                  FIRST UNION CAPITAL MARKETS CORP.
                             BANC ONE CAPITAL MARKETS, INC.
                                          CHASE SECURITIES INC.
                                                       DEUTSCHE BANC ALEX. BROWN

<PAGE>

              IMPORTANT NOTICE ABOUT INFORMATION PRESENTED IN THIS
                    PROSPECTUS SUPPLEMENT AND THE PROSPECTUS

      Information  about the offered  certificates  is provided in two  separate
documents that progressively include more detail:

      o     the  accompanying  prospectus  dated August 20, 1999, which provides
            general  information,  some of which  may not  apply to the  offered
            certificates; and

      o     this  prospectus  supplement,  which describes the specific terms of
            the offered certificates.

      Sales of the offered  certificates  may not be  completed  unless you have
received both this prospectus  supplement and the  prospectus.  Please read this
prospectus supplement and the prospectus in full.

      IF THE TERMS OF THE OFFERED  CERTIFICATES  VARY  BETWEEN  THIS  PROSPECTUS
SUPPLEMENT  AND  THE  ACCOMPANYING  PROSPECTUS,  THEN  YOU  SHOULD  RELY  ON THE
INFORMATION IN THIS PROSPECTUS SUPPLEMENT.

      Cross-references  in  this  prospectus  supplement  and  the  accompanying
prospectus  to captions in these  materials  are  included to assist in locating
further  related  discussions.  The following table of contents and the table of
contents  in the  accompanying  prospectus  provide  the  pages on  which  these
captions are located.

      All statistical  data with respect to the loans are  approximate,  and are
based on the  actual  principal  balances  of the loans as of August  25,  1999,
except  where  otherwise  noted.  The data  with  respect  to the  loans in this
prospectus  supplement  does not include  information  with respect to the loans
that may be acquired  by the trust after the closing  date and prior to December
23, 1999.


                                      S-2

<PAGE>

                                TABLE OF CONTENTS

                                                                          PAGE
                                                                          ----

Important Notice About Information Presented in this Prospectus
  Supplement and the Prospectus............................................S-2
Summary....................................................................S-5
Risk Factors..............................................................S-16
      Basis Risk May Adversely Affect Yield...............................S-16
      Actual Yield to Maturity May Be Less Than Anticipated...............S-17
      Unpredictability of Prepayments Could Adversely Affect Yield........S-17
      Inability to Acquire Subsequent Loans May Cause Significant
        Principal Payments on the Certificates............................S-18
      Limited Liquidity May Adversely Affect Market Value of Certificates.S-18
      Credit Enhancement May Not Be Adequate..............................S-18
      Certificateholders' Rights Are Limited by Securities Insurer........S-19
      Risks Relating to Non-Conforming Underwriting Guidelines............S-19
      Transfers of Servicing May Adversely Affect Distributions
        on the Certificates...............................................S-20
      Failure of Servicer to Perform May Adversely Affect Distributions
        on the Certificates...............................................S-20
      Inadequacy of Value of Properties Could Affect Severity of Losses...S-20
      Bankruptcy of Borrower May Adversely Affect Distributions on
        the Certificates..................................................S-21
      Geographic Concentration Could Increase Losses on the Loans.........S-21
      Non-Recordation of Assignments Could Increase Losses on the Loans...S-21
      Insolvency of Transferor May Adversely Affect Distributions
        on the Certificates...............................................S-22
      Bankruptcy of Other Parties May Adversely Affect Distributions
        on the Certificates...............................................S-22
      Violations of Federal and State Laws May Adversely Affect
        Ability to Collect on Loans.......................................S-22
      Transferor May Not Be Able to Repurchase or Replace Defective Loans.S-23
      Year 2000 Non-Compliance May Adversely Affect Distributions
        on the Certificates...............................................S-23
      Year 2000 Legislation May Affect Timely Exercise to Remedies........S-24
Forward-Looking Statements................................................S-25
Defined Terms.............................................................S-25
The Pools.................................................................S-25
      General.............................................................S-25
      Payments on the Loans...............................................S-27
      Characteristics of the Loans........................................S-29
      Initial Pool 1 Loan Statistics......................................S-30
      Initial Pool 2 Loan Statistics......................................S-39
      Conveyance of Subsequent Loans......................................S-47
Fremont Investment & Loan.................................................S-48
      General.............................................................S-48
Master Servicer...........................................................S-48
      Master Servicer Duties..............................................S-48
Servicer..................................................................S-50
      General.............................................................S-50
      Servicing Procedures................................................S-51
      Collection Procedures...............................................S-52
      Foreclosure and Delinquency Experience..............................S-52
Underwriting Criteria.....................................................S-54
      General.............................................................S-54
Prepayment and Yield Considerations.......................................S-59
      General.............................................................S-59
      Excess Spread and Reduction of Overcollateralization Target Amount..S-64
      Reinvestment Risk...................................................S-65
      Yield Considerations Relating to Adjustable-Rate Loans..............S-65
      Weighted Average Lives of the Offered Certificates..................S-66


                                       S-3

<PAGE>

      Class B Certificates................................................S-72
Description of the Certificates...........................................S-75
      General.............................................................S-75
      Distributions on the Certificates...................................S-77
      Priority of Distributions...........................................S-79
      Securities Insurer Reimbursement Amount.............................S-83
      Pre-Funding Account.................................................S-83
      Capitalized Interest Account........................................S-84
      Optional Termination................................................S-84
Description of Credit Enhancement.........................................S-85
      General.............................................................S-85
      Excess Spread and Overcollateralization.............................S-85
      Reserve Account.....................................................S-87
      Subordination.......................................................S-87
      Financial Guaranty Insurance Policy.................................S-88
      The Securities Insurer..............................................S-89
Description of the Transfer and Servicing Agreements......................S-91
      Sale and Assignment of the Loans....................................S-91
      Representations and Warranties......................................S-92
      Repurchase of Loans.................................................S-93
      Fees and Expenses...................................................S-93
      Servicing...........................................................S-94
      Collection Account and Distribution Account.........................S-95
      Income From Accounts................................................S-95
      Collection and Other Servicing Procedures For Loans.................S-96
      Maintenance of Hazard Insurance Policies and Errors
        and Omissions and Fidelity Coverage...............................S-96
      Realization on Defaulted Loans......................................S-97
      Evidence as to Compliance...........................................S-98
      Certain Matters Regarding the Master Servicer.......................S-99
      Master Servicer Events of Default..................................S-100
      Certain Matters Regarding the Servicer.............................S-101
      Servicer Determinations and Events of Default......................S-101
      Restrictions on Certificateholders' Rights.........................S-102
      The Trustee........................................................S-103
      Duties of the Trustee..............................................S-103
      Reports to Certificateholders......................................S-104
Federal Income Tax Consequences..........................................S-106
      General............................................................S-106
      Characterization of Investments in  the Offered Certificates.......S-107
      Taxation of Basis Risk Arrangements................................S-107
ERISA Considerations.....................................................S-109
Legal Investment.........................................................S-111
Use of Proceeds..........................................................S-112
Underwriting.............................................................S-112
Experts..................................................................S-114
Legal Matters............................................................S-114
Ratings..................................................................S-114
Glossary of Terms........................................................S-116


                                      S-4

<PAGE>

                                     SUMMARY

     This summary  highlights  selected  information from this document and does
not  contain  all of the  information  that you need to  consider  in  making an
investment  decision.  To  understand  all of the terms of the  offering  of the
offered  certificates,  you should read carefully  this entire  document and the
accompanying prospectus.

RELEVANT PARTIES

 Trust............................. Fremont Home Loan Trust  1999-3,  a New York
                                    common   law   trust.   The  trust  will  be
                                    established pursuant to a pooling and master
                                    servicing agreement among the depositor, the
                                    trustee and Fremont Investment & Loan.

 Depositor......................... PaineWebber Mortgage Acceptance  Corporation
                                    IV, a Delaware corporation.  The depositor's
                                    address is 1285 Avenue of the Americas,  New
                                    York, New York 10019, telephone number (212)
                                    713-2000.   See  "The   Depositor"   in  the
                                    accompanying prospectus.

 Transferor and Master Servicer.... Fremont Investment & Loan, a thrift and loan
                                    organized  as a California  industrial  loan
                                    company.   Fremont   Investment  &  Loan  is
                                    regulated by the Federal  Deposit  Insurance
                                    Corporation and the California Department of
                                    Financial Institutions. Fremont's address is
                                    175   North   Riverview   Drive,    Anaheim,
                                    California  92808,  telephone  number  (714)
                                    283-6500.  See  "Fremont  Investment & Loan"
                                    and  "Master  Servicer"  in this  prospectus
                                    supplement.  Fremont  Investment & Loan will
                                    also act as the initial servicer.

 Servicer.......................... Countrywide Home Loans,  Inc. Its address is
                                    4500  Park  Granada,  Calabasas,  California
                                    91302,  telephone number (818) 225-3000. See
                                    "Servicer"  in this  prospectus  supplement.
                                    Countrywide  Home  Loans,  Inc.  will  begin
                                    servicing  the loans on or  before  November
                                    30,    1999.    However,    the    servicing
                                    commencement date may be extended to January
                                    31,  2000  if the  rating  agencies  deliver
                                    written   confirmation  that  the  extension
                                    would not result in a downgrade,  withdrawal
                                    or qualification of the then current ratings
                                    of the offered certificates.

 Securities Insurer................ Ambac     Assurance      Corporation,      a
                                    Wisconsin-domiciled      stock     insurance
                                    corporation.    The   securities   insurer's
                                    address is One State Street Plaza, New York,
                                    New  York  10004,   telephone  number  (212)
                                    668-0340.   See   "Description   of   Credit
                                    Enhancement--The Securities Insurer" in this
                                    prospectus supplement.


                                       S-5

<PAGE>

 Trustee........................... The Bank of New  York,  a New  York  banking
                                    corporation. Its principal office is located
                                    at 101  Barclay  Street-12E,  New York,  New
                                    York 10286, telephone number (212) 815-8727.
                                    See  "The   Trustee"   in  this   prospectus
                                    supplement.

RELEVANT DATES

 Closing Date...................... On or about September 23, 1999.

 Cut-Off Date...................... The close of business on  September  1, 1999
                                    with   respect   to   the   initial    loans
                                    transferred  to the  trust  on  the  closing
                                    date. With respect to any loans subsequently
                                    transferred to the trust, the date specified
                                    as  the  cut-off  date  in  the   applicable
                                    transfer agreement.

 Distribution Date................. The 25th day of each  month  or, if that day
                                    is not a  business  day,  the next  business
                                    day, commencing in October 1999.

 Statistical Calculation Date...... The  loans   described  in  this  prospectus
                                    supplement  represent  the pools of loans as
                                    of  the  statistical   calculation  date  of
                                    August 25, 1999 that have been identified by
                                    Fremont. We anticipate that additional loans
                                    will be conveyed to the trust at closing and
                                    during the three months  following  closing.
                                    In addition,  other loans may be substituted
                                    for  the  currently  identified  loans.  The
                                    information  regarding  the  loans  in  this
                                    prospectus  supplement  does not include any
                                    information:

                                    o   with  respect  to  the  initial
                                        loans  that are  identified  by
                                        the transferor after August 25,
                                        1999  and  transferred  to  the
                                        trust on the closing date and

                                    o   with  respect to the loans that
                                        may be  acquired  by the  trust
                                        after  the  closing   date  and
                                        prior to December 23, 1999.

                                    See   "The   Pools"   in   this   prospectus
                                    supplement.

 Due Period........................ For  each  distribution   date,  the  period
                                    commencing  on the 2nd  day of the  calendar
                                    month  preceding  the  month  in  which  the
                                    relevant   distribution  date  occurs,   and
                                    ending  on the 1st day of the month in which
                                    the relevant distribution date occurs.

 Determination Date................ The 18th  calendar  day of each month or, if
                                    that  day is not a  business  day,  then the
                                    preceding business day.

 Accrual Period.................... With  respect to the Class A-1 and Class A-2
                                    certificates and for the first  distribution
                                    date,  the period  beginning  on the closing
                                    date  and  ending  on the day  prior  to the
                                    first distribution date. With respect to the
                                    Class A-1 and Class A-2 certificates and for
                                    each  other  distribution  date,  the period
                                    beginning on the prior distribution date and
                                    ending  on the  day  prior  to the  relevant
                                    distribution date. With respect to the


                                       S-6


<PAGE>

                                    Class B certificates  and each  distribution
                                    date,   the  calendar  month  prior  to  the
                                    related distribution date.

OFFERED SECURITIES................. We are offering the Class A-1, Class A-2 and
                                    Class B  certificates.  Each  class  will be
                                    issued   with  the   following   approximate
                                    original  principal  balance,  subject  to a
                                    permitted variance of plus or minus 5%:

                                         CLASS    ORIGINAL PRINCIPAL BALANCE
                                         -----    --------------------------

                                          A-1            $325,000,000

                                          A-2            $161,000,000

                                           B             $ 14,257,334

                                    The Series 1999-3  certificates will consist
                                    of a total of 5 classes.  However, the Class
                                    X and the Class R certificates are not being
                                    offered by this  prospectus  supplement.  In
                                    general,  distributions on the Class A-1 and
                                    Class  A-2  certificates  will be made  from
                                    separate    loan    pools.    In    general,
                                    distributions  on the  Class B  certificates
                                    will be made from the principal and interest
                                    payments  available  in each  loan pool on a
                                    subordinated  basis.  These  loan  pools are
                                    described in the section under  "--Assets of
                                    the Trust--Loans" below.

 Interest Distributions............ On each distribution date,  interest accrued
                                    during the preceding  accrual period will be
                                    due on the offered certificates. The offered
                                    certificates  will accrue  interest for each
                                    accrual  period  on their  unpaid  principal
                                    balance.

                                    The offered  certificates will bear interest
                                    at the following rates per annum:

                                      Class     Pass-Through Rate
                                      -----     -----------------

                                       A-1      one-month  LIBOR +  0.355%,  or
                                                commencing  on the first day of
                                                the accrual period in which the
                                                optional    termination    date
                                                occurs,   one-month   LIBOR   +
                                                0.710%.

                                       A-2      one-month  LIBOR +  0.395%,  or
                                                commencing  on the first day of
                                                the accrual period in which the
                                                optional    termination    date
                                                occurs,   one-month   LIBOR   +
                                                0.790%.


                                        B       9.250%,  or  commencing  on the
                                                first day of the accrual period
                                                in    which    the     optional
                                                termination     date    occurs,
                                                9.750%.


                                       S-7


<PAGE>

                                    The   interest    rates   on   the   offered
                                    certificates will be subject to an available
                                    funds  cap.  The  available   funds  cap  is
                                    different for each class and is described in
                                    "Description  of the  Certificates--General"
                                    in this prospectus supplement. Any shortfall
                                    resulting   from  the   imposition   of  the
                                    available  funds cap together  with interest
                                    on the shortfall will be carried forward and
                                    will  be   distributed  on  the  current  or
                                    following  distribution  dates to the extent
                                    there  are  funds  available.  The  guaranty
                                    insurance policy will not cover any of these
                                    shortfalls.

                                    The   ratings   assigned   to  the   offered
                                    certificates  do not address the  likelihood
                                    of your receipt of interest  carried forward
                                    to  later  distribution  dates  due  to  the
                                    available funds cap.

                                    Interest  on the  Class  A-1 and  Class  A-2
                                    certificates will be calculated on the basis
                                    of the actual  number of days elapsed in the
                                    accrual period and a 360-day year.  Interest
                                    on  the   Class  B   certificates   will  be
                                    calculated  on the basis of a  360-day  year
                                    consisting of twelve 30-day months.

                                    See   "Description  of  the   Certificates--
                                    Distributions  on the  Certificates" in this
                                    prospectus supplement.

 Principal Distributions........... On  each  distribution  date,  one or  more
                                    classes of the offered certificates will be
                                    due   distributions   of   principal.   See
                                    "Description    of    the    Certificates--
                                    Distributions on the  Certificates" in this
                                    prospectus   supplement   for  a   detailed
                                    discussion  of the  amount  and  timing  of
                                    principal payments.

 Allocation and Distributions to
    the Offered Certificates....... Interest and principal  distributions due on
                                    the Class  A-1 and  Class  A-2  certificates
                                    will generally be distributable from:

                                    o  any  available  funds from  payments  and
                                       collections   from   the  pool  of  loans
                                       related to the applicable class;

                                    o  any  available  funds from  payments  and
                                       collections  from the other pool of loans
                                       to   the   extent   described   in   this
                                       prospectus supplement; and

                                    o  any  payments  that  are made  under  the
                                       financial   insurance   guaranty   policy
                                       described below.

                                    Interest and principal  distributions due on
                                    the Class B  certificates  will generally be
                                    distributable  from any available funds from
                                    payments and  collections  from each pool of
                                    loans after  distributions  of interest  and
                                    principal,  respectively,  to the  Class A-1
                                    and Class A-2 certificates.


                                       S-8


<PAGE>

                                    The  right of the  Class B  certificates  to
                                    receive  interest  is  subordinated  to  the
                                    rights  of  the  Class  A-1  and  Class  A-2
                                    certificates to receive interest.  The right
                                    of  the  Class  B  certificates  to  receive
                                    principal is  subordinated  to the rights of
                                    the Class A-1 and Class A-2  certificates to
                                    receive  principal.   On  each  distribution
                                    date, the priority of  distributions  to the
                                    applicable  classes of certificates  will be
                                    as described in this  prospectus  supplement
                                    under  the  caption   "Description   of  the
                                    Certificates--Priority of Distributions."

OTHER SECURITIES ISSUED............ In addition to the offered certificates, the
                                    trust is also  issuing  the  Class X and the
                                    Class R certificates.  The Class X and Class
                                    R  certificates   are   subordinate  to  the
                                    offered certificates.

                                    We are not offering the Class X or the Class
                                    R  certificates   through  this   prospectus
                                    supplement or the accompanying prospectus.

ASSETS OF THE TRUST

 Loans............................. The  assets  of  the  trust   will   consist
                                    primarily  of two pools of  mortgage  loans.
                                    The pool 1 loans will back the Class A-1 and
                                    Class B  certificates,  in that  payments on
                                    pool 1 loans will  generally be used to make
                                    distributions  on the  Class A-1 and Class B
                                    certificates.  Similarly,  the  pool 2 loans
                                    will   back  the   Class  A-2  and  Class  B
                                    certificates.  The loans  will be secured by
                                    first liens on one- to four-unit residences,
                                    condominium units and manufactured  housing.
                                    Each pool of loans to be  transferred to the
                                    trust on the  closing  date is  expected  to
                                    have   the   following    aggregate   unpaid
                                    principal balance as of the cut-off date, in
                                    each case  subject to a variance  of plus or
                                    minus 5%:

                                            Pool 1          $253,500,430

                                            Pool 2          $125,648,916

                                    On or prior to December 23, 1999,  the trust
                                    may purchase  additional loans for each pool
                                    having the following  approximate  aggregate
                                    unpaid  principal  balance,   in  each  case
                                    subject to a variance of plus or minus 5%:

                                            Pool 1          $81,033,795

                                            Pool 2          $40,074,193

                                    Unless the context indicates otherwise,  any
                                    numerical or  statistical  information  with
                                    respect  to  the  loans  presented  in  this
                                    prospectus  supplement  is  based  upon  the
                                    characteristics,  as of August 25, 1999,  of
                                    the portion of the total pools of loans that
                                    have been identified.


                                       S-9

<PAGE>

                                    The portion of the pool 1 loans described in
                                    this  prospectus  supplement  will  have  an
                                    aggregate principal balance of approximately
                                    $250,394,077 as of August 25, 1999.

                                    The portion of the pool 2 loans described in
                                    this  prospectus  supplement  will  have  an
                                    aggregate principal balance of approximately
                                    $115,584,286 as of August 25, 1999.

                                    The  loans  will bear  interest  at fixed or
                                    adjustable rates.

                                    The  loans   have  been   originated   using
                                    underwriting   standards   that   are   less
                                    stringent  than  FHLMC  or  FNMA  guidelines
                                    concerning  first-lien  mortgage loans.  See
                                    "The  Pools" in this  prospectus  supplement
                                    and "The Trust Funds--Residential  loans" in
                                    the accompanying prospectus.

PRE-FUNDING ACCOUNT................ On   the   closing    date,    approximately
                                    $121,107,988   will   be   deposited   in  a
                                    pre-funding  account  in  the  name  of  the
                                    trustee,  subject to a  variance  of plus or
                                    minus 5%. $81,033,795, subject to a variance
                                    of  plus  or  minus  5%,  may be used by the
                                    trustee to purchase pool 1 loans  subsequent
                                    to the closing date. $40,074,193, subject to
                                    a variance  of plus or minus 5%, may be used
                                    by the  trustee  to  purchase  pool 2  loans
                                    subsequent  to  the  closing   date.   These
                                    subsequently  acquired  loans  will back the
                                    applicable  class  of  certificates.   These
                                    subsequently  acquired  loans  may  only  be
                                    acquired during the period commencing on the
                                    closing  date and  ending  generally  on the
                                    earlier to occur of:

                                    (1) the date on which the  amount on deposit
                                    in the pre-funding  account as it relates to
                                    the  applicable  pool, net of any investment
                                    earnings  on  that  amount,   is  less  than
                                    $50,000; and

                                    (2) December 23, 1999.

                                    See   "Description  of  the   Certificates--
                                    Pre-Funding   Account"  in  this  prospectus
                                    supplement.

CAPITALIZED INTEREST
   ACCOUNT......................... On the closing  date,  a portion of the sale
                                    proceeds of the offered certificates will be
                                    deposited in a capitalized interest account.
                                    Funds in this account will be applied by the
                                    trustee on the distribution  dates occurring
                                    in October 1999,  November 1999 and December
                                    1999 to cover shortfalls in distributions on
                                    the  certificates  that may arise due to the
                                    utilization  of the  pre-funding  account as
                                    described in this prospectus supplement. Any
                                    amounts in the capitalized  interest account
                                    that  are  not   required   to  cover  these
                                    interest


                                      S-10


<PAGE>

                                    shortfalls will be paid to the transferor.

SERVICING OF THE LOANS............. Countrywide   Home  Loans,   Inc.,   as  the
                                    servicer,  will  perform the loan  servicing
                                    and  receive  a  monthly  servicing  fee and
                                    other servicing  compensation.  The servicer
                                    also  will  make  reasonable  and  customary
                                    expense  advances with respect to the loans,
                                    in accordance  with reasonable and customary
                                    servicing procedures.  The servicer will not
                                    be  required to make  advances of  principal
                                    and   interest   due  on  the   loans.   See
                                    "Description  of the Transfer and  Servicing
                                    Agreements--Servicing"  in  this  prospectus
                                    supplement.  Fremont  Investment & Loan will
                                    be the master servicer.

                                    The master servicer will generally:

                                    o  advance  delinquent  payments of interest
                                       and principal on the loans,

                                    o  pay   compensating   interest   to  cover
                                       prepayment  interest  shortfalls  to  the
                                       extent   described  in  this   prospectus
                                       supplement,

                                    o  monitor the  servicing  activities of the
                                       servicer, and

                                    o  be available  to assume the  servicing if
                                       the servicer is  terminated.  See "Master
                                       Servicer" in this prospectus supplement.

                                    The master  servicer  will service the loans
                                    for  an  interim  period  beginning  on  the
                                    closing date until  Countrywide  Home Loans,
                                    Inc. has assumed its duties as servicer.

CREDIT ENHANCEMENT................. Credit  enhancement  for the  Class  A-1 and
                                    Class A-2  certificates  will be provided by
                                    the following:

                                    o  excess  payments of interest on the loans
                                       in  the   pool  of  loans   backing   the
                                       applicable class;

                                    o  excess  payments of interest on the loans
                                       in the pool of loans  backing  the  other
                                       class  of  Class A  certificates,  to the
                                       extent not needed for the other  class of
                                       Class  A   certificates   and  under  the
                                       circumstances     as     described     in
                                       "Description   of   the    Certificates--
                                       Priority of Payments" in this  prospectus
                                       supplement;

                                    o  the  overcollateralization  that  results
                                       from the cash flow structure described in
                                       "Description of the Certificates-Priority
                                       of   Payments"    in   this    prospectus
                                       supplement;

                                    o  a reserve  fund funded by certain  excess
                                       payments of interest on the loans;

                                    o  the  subordination  of the  right  of the
                                       Class B certificates to receive  interest
                                       and       principal        distributions,
                                       respectively,


                                      S-11


<PAGE>

                                       and the subordination of the right of the
                                       Class  X  and  Class  R  certificates  to
                                       receive  distributions  of any  remaining
                                       amounts from the loans; and

                                    o  a guaranty insurance policy issued by the
                                       securities insurer.

                                    The   guaranty    insurance    policy   will
                                    irrevocably and unconditionally  guaranty to
                                    the  trustee  timely  payment  of  interest,
                                    subject to any  applicable  available  funds
                                    caps,   as  described  in  this   prospectus
                                    supplement and ultimate payment of principal
                                    due  on  the   Class   A-1  and   Class  A-2
                                    certificates.  The guaranty insurance policy
                                    may  not be  canceled  for any  reason.  The
                                    guaranty  insurance policy does not guaranty
                                    any  specified  rate  of  prepayments.   The
                                    guaranty  insurance  policy does not provide
                                    funds to  redeem  any of the  Class  A-1 and
                                    Class  A-2  certificates  upon  an  optional
                                    termination   of  the   trust,   unless  the
                                    termination   is  at  the   option   of  the
                                    securities  insurer.  The guaranty insurance
                                    policy will not cover any  shortfalls on the
                                    Class  A-1  and   Class   A-2   certificates
                                    resulting   from  the   imposition   of  the
                                    available funds cap.

                                    Credit   enhancement   for   the   Class   B
                                    certificates   will  be   provided   by  the
                                    following:

                                    o  excess  payments of interest on the loans
                                       in both pools of loans;

                                    o  the  overcollateralization  that  results
                                       from the cash flow structure described in
                                       "Description of the Certificates-Priority
                                       of   Payments"    in   this    prospectus
                                       supplement; and

                                    o  the  subordination  of the  right  of the
                                       Class X and the Class R  certificates  to
                                       receive  distributions  of any  remaining
                                       amounts from the loans.

                                    See  "Description of Credit  Enhancement" in
                                    this prospectus supplement.

                                    These  sources  of  credit  enhancement  are
                                    intended to increase the likelihood that you
                                    will  receive the full and timely  amount of
                                    interest   payments   and  full   amount  of
                                    principal  payments  due on  the  applicable
                                    class of offered certificates.  In addition,
                                    these  sources  of  credit  enhancement  are
                                    intended  to  provide   protection   against
                                    losses on the loans. The credit  enhancement
                                    for  the  offered  certificates  is for  the
                                    benefit of the  offered  certificates  only.
                                    The   offered   certificates   will  not  be
                                    entitled to the benefits of any other credit
                                    enhancement.   See   "Risk   Factors--Credit
                                    Enhancement  May  Not Be  Adequate"  in this
                                    prospectus supplement.


                                      S-12

<PAGE>

 Optional Termination.............. The  holders  of  the  majority   percentage
                                    interest  in the Class R  certificates  have
                                    the option to effect an early termination of
                                    the trust on or after any distribution  date
                                    on which the outstanding aggregate principal
                                    balance of the loans declines to 10% or less
                                    of an amount equal to the sum of :

                                    o  the aggregate  principal  balance,  as of
                                       the   cut-off    date,   of   the   loans
                                       transferred  to the trust on the  closing
                                       date and

                                    o  the aggregate  principal  balance,  as of
                                       the applicable cut-off date, of the loans
                                       transferred   to  the  trust   after  the
                                       closing  date and on or prior to December
                                       23, 1999.

                                    If the  exercise of this option would result
                                    in  a  draw  under  the  guaranty  insurance
                                    policy,   the   holders   of  the   Class  R
                                    certificates  may only  exercise this option
                                    with the consent of the securities  insurer.
                                    The securities  insurer or the servicer will
                                    have the  option  to effect  the same  early
                                    termination  of the trust if the  holders of
                                    the Class R  certificates  fail to  exercise
                                    this  early   termination   option  and  the
                                    aggregate  principal  balance  of the  loans
                                    declines   to  5%  or  less  of  the  amount
                                    described  in  the   immediately   preceding
                                    sentence.

                                    See   "Description  of  the   Certificates--
                                    Optional  Termination"  in  this  prospectus
                                    supplement.

CLEARANCE, SETTLEMENT AND
  DENOMINATIONS OF THE
  CERTIFICATES..................... The offered certificates will be issued only
                                    in book-entry form through DTC in the United
                                    States, or Cedelbank or Euroclear in Europe.
                                    Transfers  will be in  accordance  with  the
                                    usual rules and operating procedures of DTC,
                                    Cedelbank  and   Euroclear.   You  will  not
                                    receive     a     definitive     certificate
                                    representing  your  interest  in the  trust,
                                    except in limited circumstances described in
                                    the  accompanying   prospectus.   See  "Risk
                                    Factors--Book-Entry   System   for   Certain
                                    Classes  May  Decrease  Liquidity  and Delay
                                    Payment"    and    "Description    of    the
                                    Securities--Book-Entry    Registration    of
                                    Securities" in the accompanying prospectus.

                                    We will offer  beneficial  interests  in the
                                    trust in  minimum  denominations  of $25,000
                                    and  integral  multiples  of $1 in excess of
                                    that amount.  However,  one  certificate  of
                                    each class may be issued in any denomination
                                    as  may  be  necessary   to  represent   the
                                    remainder   of  the   aggregate   amount  of
                                    certificates of the class.

TAX STATUS......................... The  trustee  will make an election to treat
                                    designated portions of the trust fund as two
                                    REMICs for federal  income tax purposes.  In
                                    the  opinion of counsel,  those  portions of
                                    the trust will qualify for this treatment. A
                                    portion of the trust,


                                      S-13


<PAGE>

                                    which  includes the rights of the holders of
                                    the offered certificates to receive interest
                                    in excess of the weighted  average  interest
                                    rate of the loans, net of expenses,  will be
                                    treated as a grantor trust.

                                    Pertinent federal income tax consequences of
                                    an  investment  in the offered  certificates
                                    include:

                                    o  Your certificates will represent:

                                       o  a "regular interest" in a REMIC and

                                       o  the right to receive interest from the
                                          grantor  trust at the  excess of their
                                          pass-through rates,  without regard to
                                          their   respective   caps,   over  the
                                          weighted average interest rates on the
                                          loans, net of expenses.

                                    o  The regular  interests will be treated as
                                       newly originated debt instruments and the
                                       interests  in  the  grantor   trust  will
                                       represent  notional  principal  contracts
                                       for federal  income tax purposes,  to the
                                       extent   described  in  this   prospectus
                                       supplement.

                                    o  The  portion,  if any,  of your  purchase
                                       price   for  the   offered   certificates
                                       allocable   to  the   right  to   receive
                                       interest  on that  class in excess of the
                                       REMIC rate will be amortizable  under the
                                       rules for notional  principal  contracts,
                                       subject  to  limitations  if  you  are an
                                       individual.

                                    See  "Federal  Income Tax  Consequences"  in
                                    this   prospectus   supplement  and  in  the
                                    accompanying prospectus.

ERISA CONSIDERATIONS............... A fiduciary of any employee  benefit plan or
                                    other  retirement   arrangement  subject  to
                                    ERISA,  or  Section  4975  of  the  Internal
                                    Revenue  Code of 1986,  as  amended,  should
                                    carefully  review  with its  legal  advisors
                                    whether  the  purchase or holding of offered
                                    certificates    could   give   rise   to   a
                                    transaction   prohibited  or  not  otherwise
                                    permissible  under  ERISA  or  the  Internal
                                    Revenue Code.  The U.S.  Department of Labor
                                    has  issued  to   PaineWebber   Incorporated
                                    prohibited transaction exemption 90-36. This
                                    exemption   generally   exempts   from   the
                                    application  of  certain  of the  prohibited
                                    transaction  provisions  of  ERISA,  and the
                                    excise taxes and civil penalties  imposed on
                                    prohibited  transactions  by Section 4975(a)
                                    and (b) of the  Internal  Revenue  Code  and
                                    Section   502(i)  of   ERISA,   transactions
                                    relating to the  purchase,  sale and holding
                                    of  pass-through  certificates  such  as the
                                    Class A-1 and Class  A-2  certificates,  but
                                    not  the  Class  B  certificates,   and  the
                                    servicing  and operation of asset pools such
                                    as  the  trust,   provided  that   specified
                                    conditions   are   satisfied.   See   "ERISA
                                    Considerations"     in    this    prospectus
                                    supplement    and   in   the    accompanying
                                    prospectus.


                                      S-14


<PAGE>

LEGAL INVESTMENT................... Your   certificates   will  not   constitute
                                    "mortgage  related  securities" for purposes
                                    of the Secondary Mortgage Market Enhancement
                                    Act of 1984,  as  amended.  The  appropriate
                                    characterization  of your certificates under
                                    various legal investment  restrictions,  and
                                    therefore  your ability,  if you are subject
                                    to  these  restrictions,   to  purchase  the
                                    certificates  may be subject to  significant
                                    interpretive   uncertainties.   You   should
                                    consult your own legal advisors to determine
                                    whether the  certificates  constitute  legal
                                    investments for you. See "Legal  Investment"
                                    in  this  prospectus  supplement  and in the
                                    accompanying prospectus.

CERTIFICATE RATINGS................ On   the   closing    date,    the   offered
                                    certificates  are  required  to be  rated by
                                    Moody's Investors Service,  Inc., Standard &
                                    Poor's,   a  division  of  The   McGraw-Hill
                                    Companies,  Inc.  and Duff &  Phelps  Credit
                                    Rating Co. as follows:

                                         CLASS     MOODY'S     S&P      DCR
                                         -----     -------     ---      ---

                                          A-1        Aaa       AAA      AAA
                                          A-2        Aaa       AAA      AAA
                                          B          NR        BBB-     BBB

                                    See "Ratings" in this prospectus  supplement
                                    and "Rating" in the accompanying  prospectus
                                    for a discussion  of the primary  factors on
                                    which the ratings are based.

IMPORTANT COVENANTS OF
  CERTIFICATEHOLDERS............... By accepting your certificate,  you agree to
                                    allow the securities insurer to exercise all
                                    of your voting  rights with  respect to your
                                    certificates.     See    "Risk     Factors--
                                    Certificateholders'  Rights  are  Limited by
                                    Securities  Insurer" and "Description of the
                                    Transfer    and    Servicing    Agreements--
                                    Restrictions on Certificateholders'  Rights"
                                    in this prospectus supplement.


                                      S-15


<PAGE>

                                  RISK FACTORS

      Before making an investment  decision,  you should carefully  consider the
following  risks which we believe  describe the  principal  factors that make an
investment in the offered  certificates  speculative  or risky.  In  particular,
payments on your  certificates  will  depend on  payments  received on and other
recoveries with respect to the loans.

BASIS RISK MAY ADVERSELY AFFECT YIELD

      The yield on the Class A-1 and Class A-2 certificates will be sensitive to
fluctuations in the level of one-month  LIBOR. The yield on the Class A-1, Class
A-2 and Class B certificates  may also be adversely  affected by the application
of the  available  funds  cap.  The  prepayment  of the loans with  higher  loan
interest rates may result in a lower available funds cap. If on any distribution
date the application of the available  funds cap results in an interest  payment
lower than the pass-through rate on the certificates  during the related accrual
period, the value of your certificates may decline.

      Although you will be entitled to receive on subsequent  distribution dates
the amount of any  interest  shortfall  resulting  from the  application  of the
available  funds  cap  on  your  certificates,  in  light  of  the  distribution
priorities on the relevant  distribution dates, there is no assurance that funds
will be available. The guaranty insurance policy does not cover, and the ratings
of the offered  certificates do not address,  the likelihood of the distribution
of those amounts carried forward.

      The mortgage pools will contain adjustable-rate mortgage loans that, after
a period of six months, one year, two years, three years or five years following
the date of  origination,  adjust  semi-annually  based on the London  interbank
offered rate for  six-month  United States dollar  deposits.  Consequently,  the
interest due on the related  mortgage  loans during any due period may not equal
the amount of interest that would accrue at one-month  LIBOR plus the applicable
margin on the Class A-1 and Class A-2  certificates  during the related  accrual
period.  The mortgage  pools will also contain  fixed-rate  loans.  If there are
significant  losses on or prepayments of the adjustable rate loans in the pools,
interest  distributions  on the  Class A-1 and  Class  A-2  certificates  may be
supported  primarily by the fixed-rate mortgage loans remaining in the pools. In
particular, in a rising interest rate environment, because the pass-through rate
on the Class A-1 and Class A-2 certificates adjusts monthly,  while the interest
rates on the adjustable-rate  loans adjust semi-annually after an initial period
where the interest rate is fixed and the interest rates on the fixed-rate  loans
do not adjust, the amount of interest distributed on the Class A-1 and Class A-2
certificates on any distribution  date may be less than one-month LIBOR plus the
applicable  margin.  If there are  significant  losses on or  prepayments of the
fixed  rate  loans  in  the  pools,  interest   distributions  on  the  Class  B
certificates, which bear interest at a fixed-rate, may be supported primarily by
the adjustable-rate loans remaining in the pools.

      The  yield  to  maturity  on  your  certificates  may be  affected  by the
resetting  of the  interest  rates on the  adjustable-rate  loans.  In addition,
because the interest  rate for the  adjustable-rate  loans is based on six-month
LIBOR plus the related margin,  this rate could be higher than prevailing market
interest  rates,  which may result in an increase in the rate of  prepayments on
the loans after the adjustment.

      See "Certain  Legal Aspects of Residential  Loans--Prepayment  Charges and
Prepayments" in the prospectus.


                                      S-16

<PAGE>

ACTUAL YIELD TO MATURITY MAY BE LESS THAN ANTICIPATED

      The degree to which the actual  yield of your  certificates  may vary from
the anticipated yield will depend on:

      o     the price of your certificates,  including the amount of any premium
            or discount;

      o     the degree to which the timing of payments on your  certificates  is
            sensitive to the prepayment  experience of loans and the application
            of excess  payments  of interest  on the loans as  principal  on the
            certificates;

      o     the timing of delinquencies, defaults and losses on the loans to the
            extent not covered by the credit enhancement, including the guaranty
            insurance  policy  in the  case  of the  Class  A-1  and  Class  A-2
            certificates; and

      o     a change in the  overcollateralization  target  amount for the Class
            A-1 or Class A-2 certificates or a change in the delinquency  levels
            with  respect to the loans used to determine an increase or decrease
            in the overcollateralization target amount.

The allocation of excess payments of interest on the loans backing the Class A-1
or Class A-2  certificates  as an additional  distribution  of principal on that
class  until the  amount of  overcollateralization  for that  class  equals  the
overcollateralization target amount for that class will accelerate the principal
amortization  of that  class  of  certificates  relative  to the  speed at which
principal  is  paid  on  the  related  loans.  However,  any  reduction  in  the
overcollateralization target amount will slow the principal amortization of that
class. See "Prepayment and Yield Considerations" in this prospectus supplement.

      The yield to maturity of the Class B  certificates  will be sensitive,  in
varying degrees,  to delinquencies  and losses on the loans.  This is so because
any  realized  losses  on the  loans  will be borne by the  Class R and  Class X
certificates  in the first instance and then by the Class B  certificates.  As a
result,  holders  of  the  Class  B  certificates  may  incur  a loss  on  their
investment.  In addition, the yield to maturity of the Class B certificates will
also be sensitive to fluctuations in the level of one-month  LIBOR. As one-month
LIBOR  increases,  excess  payments  of  interest  from the loans  available  to
distribute  to the  Class B  certificates  will be  reduced.  As a  result,  the
amortization  of  principal of the Class B  certificates  will be slowed in that
event and the yield of the Class B certificates would be adversely affected.

UNPREDICTABILITY OF PREPAYMENTS COULD ADVERSELY AFFECT YIELD

      The rate and timing of payments  of  principal  on the loans,  among other
factors,  will affect the rates of principal  payments on your  certificates and
the aggregate amount of payments and the yield to maturity of your certificates.
While a  substantial  majority of the "1/29,"  "2/28,"  "3/27" and "5/25"  loans
impose prepayment  penalties if a loan is prepaid,  generally during the initial
five years of the loan,  the penalties for the "2/28" loans and the "3/27" loans
are  typically   suspended  during  the  60-day  period  following  the  initial
adjustment date. The servicer will be required to enforce  prepayment  penalties
unless doing so would be unlawful or the master  servicer  consents to waive the
prepayment penalties.  The suspension or waiving of the prepayment penalties may
result in increased  prepayments and this may cause your certificates to be paid
more quickly than  anticipated.  Because the prepayment  experience of the loans
will depend on future events and a variety of factors, the prepayment experience
of the  loans  is  uncertain  and in all  likelihood  will  not  conform  to any


                                      S-17

<PAGE>

projected rates of  prepayments.  These factors will include whether any amounts
are in the  pre-funding  account that are not used by the trust to acquire loans
subsequent to the closing date. See  "Prepayment  and Yield  Considerations"  in
this prospectus supplement.

INABILITY TO ACQUIRE  SUBSEQUENT LOANS MAY CAUSE SIGNIFICANT  PRINCIPAL PAYMENTS
 ON THE CERTIFICATES

      The ability of the transferor to acquire or originate loans  subsequent to
the closing date and on or prior to December 23, 1999 that meet the requirements
for  transfer to the trust is affected  by a variety of factors.  These  factors
include interest rates, employment levels, the rate of inflation and the general
consumer perception of economic conditions.  We expect that substantially all of
the funds in the pre-funding  account will be used to transfer  additional loans
to the trust prior to December 23, 1999,  so that you will not receive  material
unanticipated principal  distributions.  However, we cannot assure you that this
will occur.  If  significant  amounts  remain in the  pre-funding  account after
December 23, 1999, you will receive a significant unanticipated  distribution of
principal in December 1999.

LIMITED LIQUIDITY MAY ADVERSELY AFFECT MARKET VALUE OF CERTIFICATES

      A secondary market for the offered  certificates may not develop or, if it
does  develop,  it may not provide you with  liquidity of investment or continue
while your  certificates  are outstanding.  Limited  liquidity could result in a
substantial  decrease  in the  market  value  of your  certificates.  See  "Risk
Factors--Limited  Liquidity of Securities  May Adversely  Affect Market Value of
Securities" in the accompanying prospectus.

      Because the Class B  certificates  are  subordinated  to the Class A-1 and
Class A-2  certificates,  the  requirements  of certain  prohibited  transaction
exemptions will not be satisfied. As a result, the purchase or holding of any of
the  Class  B  certificates  by a plan  investor  may  constitute  a  non-exempt
prohibited  transaction  or result in the  imposition  of excise  taxes or civil
penalties.  Accordingly,  the  Class  B  certificates  are  not  offered  to  or
transferable   to  plan  investors   unless  the  plan  investor  meets  certain
requirements.  See "ERISA  Considerations" in this prospectus  supplement and in
the accompanying prospectus.

CREDIT ENHANCEMENT MAY NOT BE ADEQUATE

      RATINGS OF SECURITIES  INSURER.  Any reduction in a rating assigned to the
claims-paying ability of the securities insurer may result in a reduction in the
rating of the Class A-1 and Class A-2 certificates. Future events may reduce the
rating of the securities insurer or impair the ability of the securities insurer
to pay  claims for  insured  payments  under the  financial  guaranty  insurance
policy.  In that event,  the  securities  insurer  might not have the ability to
cover delays or shortfalls in payments of interest or ultimate  principal due on
the  Class  A-1  and  Class  A-2   certificates.   See  "Description  of  Credit
Enhancement--Financial Guaranty Insurance Policy" in this prospectus supplement.

      LOAN DELINQUENCIES, DEFAULTS AND LOSSES. Delinquencies, if not advanced by
the master  servicer,  defaults  and losses on the loans will  reduce the credit
enhancement  available  from  the  overcollateralization   feature.  If  amounts
available from this credit  enhancement  are not adequate to protect against the
delinquencies,  defaults  and losses  experienced  on the loans,  then delays or
shortfalls in distributions of interest or principal due on the Class A-1, Class
A-2 and Class B certificates  will occur,  unless,  in the case of the Class A-1
and Class A-2  certificates,  these delays or


                                      S-18

<PAGE>

shortfalls  are covered  under the  financial  guaranty  insurance  policy.  See
"Description of Credit Enhancement" in this prospectus supplement.

      AVAILABILITY OF EXCESS SPREAD FOR  OVERCOLLATERALIZATION.  Excess payments
of interest on each pool of loans may not be generated in sufficient  amounts to
create and maintain the related  amount of  overcollateralization  for the Class
A-1 and Class  A-2  certificates  at the  related  overcollateralization  target
amount at all times. In particular, delinquencies, if not advanced by the master
servicer or the trustee,  defaults and principal  prepayments  on the loans will
reduce the excess  payments  of interest  on the loans that  otherwise  would be
available on a distribution date. The reduction of the available excess payments
of interest on the pools of loans will result in a slower principal amortization
of the related  classes of offered  certificates.  This in turn will result in a
lower  level of  overcollateralization  for  that  class  of  certificates.  See
"Description of Credit Enhancement-Excess  Spread and  Overcollateralization" in
this prospectus supplement.

      SUBORDINATION   IS  LIMITED  IN  SCOPE.   The  Class  B  certificates  are
subordinated  to the Class A-1 and Class A-2  certificates.  Realized  losses in
excess of the  subordination  provided  by the Class R and Class X  certificates
will be borne by the Class B certificates. Thereafter, realized losses in excess
of the  subordination  provided by the Class R, Class X and Class B certificates
will be borne by the Class A-1 and Class A-2 certificates to the extent that the
securities insurer defaults under the financial guaranty insurance policy.

      The holders of the Class R, Class X and Class B certificates are generally
never obligated to refund amounts  previously  distributed to them to holders of
more senior classes of certificates, including payments of excess interest. This
is the case even if on a subsequent  distribution  date  insufficient  funds are
available to  distribute  interest or principal  due on your  certificates.  See
"Description   of   Credit   Enhancement--Subordination"   in  this   prospectus
supplement.

CERTIFICATEHOLDERS' RIGHTS ARE LIMITED BY SECURITIES INSURER

      Generally,  the  securities  insurer may exercise all of the voting rights
with respect to the Class A-1 and Class A-2 certificates  without the consent of
the related holders. The exercise,  or a refusal to consent to the exercise,  by
the securities insurer of some certificateholder rights could be adverse to your
interest.     See     "Description     of    the    Transfer    and    Servicing
Agreements--Restrictions  on  Certificateholders'  Rights"  in  this  prospectus
supplement.

RISKS RELATING TO NON-CONFORMING UNDERWRITING GUIDELINES

      The  originator's  underwriting  standards  are  intended  to  assess  the
creditworthiness  of the borrower and the value of the mortgaged property and to
evaluate the adequacy of the mortgaged  property as collateral  for the loan. In
comparison  to first  lien  mortgage  loans  that  conform  to the  underwriting
guidelines  of FNMA or FHLMC,  the loans have  generally  been  underwritten  or
reunderwritten with more lenient underwriting  criteria.  For example, the loans
may have been made to borrowers having imperfect credit histories,  ranging from
minor delinquencies to bankruptcies,  or borrowers with higher ratios of monthly
mortgage payments to income or higher ratios of total monthly credit payments to
income.

      Accordingly,  the  loans  will  likely  experience  higher,  and  possibly
substantially higher, rates of delinquencies, defaults and losses than the rates
experienced by loans  underwritten  according to FNMA or FHLMC guidelines.  As a
result,  the risk  that you will  suffer  losses  could  increase.  Furthermore,
changes in the values of the mortgaged  properties  may have a greater effect on
the


                                      S-19

<PAGE>

delinquency,  foreclosure,  bankruptcy and loss  experience of the loans than on
mortgage  loans  originated  according  to FNMA or FHLMC  guidelines.  We cannot
assure you that the values of the  mortgaged  properties  have  remained or will
remain at the levels in effect on the dates of origination of the related loans.
See  "--Credit  Enhancement  May  Not  Be  Adequate"  above,  and  "Underwriting
Criteria" in this prospectus supplement.

TRANSFERS OF SERVICING MAY ADVERSELY AFFECT DISTRIBUTIONS ON THE CERTIFICATES

      The  servicing  of loans  like  those  originated  under the  underwriting
guidelines  described  above,  as compared to the  servicing  of prime  mortgage
loans,  requires  special skill and  diligence.  The servicing of these types of
loans generally requires:

      o     more attention to each account;

      o     earlier and more frequent contact with borrowers in default; and

      o     commencing the foreclosure process at an earlier stage of default.

The  loans  are not  currently  being  serviced  by the  servicer.  On or before
November  30, 1999,  the  servicing  of the loans will be  transferred  from the
master servicer to the servicer.  However,  this servicing  transfer date may be
extended to January 31, 2000 if the rating agencies deliver written confirmation
that this extension would not result in a downgrade, withdrawal or qualification
of the then current  ratings of the offered  certificates.  Following that time,
the servicer will directly service all of the loans.  Interruptions in servicing
may occur during the transfer of servicing to the servicer.

      The term of the servicer  will be extendable  for  successive 90 day terms
until the Class A-1 and Class A-2 certificates  are paid in full,  provided that
prior to the expiration of each term the  securities  insurer  delivers  written
notice of renewal to the servicer. If this renewal notice is not delivered and a
successor servicer is appointed, the servicing of the loans will be transferred.
During this period,  interruptions in servicing may occur potentially  resulting
in the loans suffering a higher default rate.

FAILURE OF  SERVICER  TO  PERFORM  MAY  ADVERSELY  AFFECT  DISTRIBUTIONS  ON THE
 CERTIFICATES

      The amount and timing of distributions on the certificates  generally will
be dependent  upon the  servicer  performing  its  servicing  obligations  in an
adequate  and  timely  manner.  See  "Servicer--Servicing  Procedures"  in  this
prospectus  supplement.  The failure of the securities insurer to renew the term
of the servicer  every 90 days or the occurrence of events of default may result
in the  termination  of the  servicer.  See  "Description  of the  Transfer  and
Servicing  Agreements--Servicer  Determinations  and Events of  Default" in this
prospectus  supplement.  The master servicer or other successor appointed by the
master  servicer  and  approved by the  securities  insurer will assume the loan
servicing  functions if the servicer is terminated.  This termination,  with its
transfer  of daily  collection  activities,  will likely  increase  the rates of
delinquencies,  defaults  and  losses  on the  loans.  See  "Servicer--Servicing
Procedures" in this prospectus supplement.

INADEQUACY OF VALUE OF PROPERTIES COULD AFFECT SEVERITY OF LOSSES

      Assuming that the mortgaged  properties  provide adequate security for the
loans,  substantial  delays in  recoveries  may occur  from the  foreclosure  or
liquidation of defaulted loans. No assurance can be given that the values of the
mortgaged properties have remained or will remain at the levels in effect on the
dates of  origination  of the  related  loans.  Further,  liquidation  expenses,
including legal


                                      S-20

<PAGE>

fees, real estate taxes,  servicing  advances and  maintenance and  preservation
expenses,  will reduce the proceeds  payable on the  mortgage  notes and thereby
reduce the  security for the loans.  As a result,  the risk that you will suffer
losses  could  increase.  If any of the  mortgaged  properties  fail to  provide
adequate  security  for  the  related  loan,  you may  experience  a loss if the
securities  insurer  were unable to perform its  obligations  under the guaranty
insurance   policy.   See   "Description   of   the   Transfer   and   Servicing
Agreements--Realization  on Defaulted Loans" in this prospectus supplement,  and
"Certain Legal Aspects of Residential Mortgage  Loans--Foreclosure on Mortgages"
in the prospectus.

BANKRUPTCY OF BORROWER MAY ADVERSELY AFFECT DISTRIBUTIONS ON THE CERTIFICATES

      The application of federal and state laws, including bankruptcy and debtor
relief laws,  may interfere  with or adversely  affect the ability to realize on
the mortgaged  properties,  enforce  deficiency  judgments or pursue  collection
litigation with respect to defaulted loans. As a consequence, borrowers who have
defaulted on their loans and sought,  or are considering  seeking,  relief under
bankruptcy or debtor relief laws will have substantially less incentive to repay
their loans. These loans will likely experience more severe losses, which may be
total losses. As a result,  the risk that you will suffer losses could increase.
See  "--Credit  Enhancement  May Not Be  Adequate"  above and  "--Violations  of
Federal and State Laws May Adversely Affect Ability to Collect on Loans" below.

GEOGRAPHIC CONCENTRATION COULD INCREASE LOSSES ON THE LOANS

      Because of the geographic  concentration  of mortgaged  properties  within
California,  an economic  downturn or  recession  in  California  may affect the
ability of the  borrowers  to timely pay their  loans.  In  addition,  mortgaged
properties  located in California  may experience  special  hazards that are not
covered by any available casualty insurance,  including  earthquakes,  mudslides
and other disasters. Accordingly, the pools of loans may experience higher rates
of  delinquencies,  defaults and losses than the rates  experienced  by pools of
loans having greater  geographical  diversification.  See  "--Adequacy of Credit
Enhancement May Not Be Adequate" above.

NON-RECORDATION OF ASSIGNMENTS COULD INCREASE LOSSES ON THE LOANS

      The transferor will not be required to record assignments of the mortgages
to the trustee in the real property records of California and some other states.
The master servicer will retain record title to the related  mortgages on behalf
of the trustee. See "Description of the Transfer and Servicing  Agreements--Sale
and Assignment of the Loans" in this prospectus supplement.

      The  recordation  of the  assignments  of the  mortgages  in  favor of the
trustee  is not  necessary  to effect a  transfer  of the loans to the  trustee.
However,  if the  transferor or the depositor were to sell,  assign,  satisfy or
discharge  any loan prior to recording  the related  assignment  in favor of the
trustee, the other parties to this sale,  assignment,  satisfaction or discharge
may have rights superior to those of the trustee. In some states, in the absence
of a related  recordation of the  assignments of the mortgages,  the transfer to
the  indenture  trustee  of the loans may not be  effective  against  particular
creditors  of, or purchasers  from the  transferor or a trustee in bankruptcy of
the transferor.  If these other parties,  creditors or purchasers have rights to
the loans that are superior to those of the trustee, you could lose the right to
future  payments of principal and interest from the related  loans.  As a result
you  could  suffer a loss of  principal  and  interest  to the  extent  that the
relevant loss is not otherwise covered by the applicable credit enhancement.


                                      S-21

<PAGE>

Insolvency of TRANSFEROR May Adversely Affect Distributions on the Certificates

      If the FDIC is appointed  receiver or conservator of the  transferor,  the
FDIC's  administrative  expenses  may have  priority  over the  interest  of the
trustee in the loans. In addition, the Federal Deposit Insurance Act, as amended
by the Financial  Institutions  Reform,  Recovery and  Enforcement  Act of 1989,
gives the FDIC particular powers in its capacity as a receiver or conservator of
the  transferor.   If  these  powers  are  exercised  delays  or  reductions  in
distributions  of principal  and  interest on your  certificates  could  result,
unless these distributions are covered under the guaranty insurance policy.

      The  FDIC  has the  power as  receiver  or  conservator  to  disaffirm  or
repudiate any of the transferor's  contracts or leases if the performance  would
be burdensome and the  disaffirmance  or  repudiation  would promote the orderly
administration of the transferor's  affairs.  It is unclear whether the FDIC can
utilize this power to repudiate  the transfer of the loans to the  depositor and
administer  the  loans as part of any  receivership  or  conservatorship  of the
transferor.  Any attempt by the FDIC to  repudiate  the transfer of the loans to
the depositor in a receivership or  conservatorship  of the transferor,  even if
unsuccessful, could result in delays or reductions in distributions of principal
and interest on your  certificates,  unless these payments are covered under the
guaranty insurance policy.

      On  September  9,  1999,  the  FDIC  gave  formal  notice  of  a  proposed
rulemaking.  Under  the  proposed  rule,  the FDIC  will  not seek to  repudiate
transfers made as part of a  securitization.  These  transfers would include the
transfer of the loans to the depositor. Although the rule is not yet final, much
of it merely confirms the FDIC's existing  practice and substantive  changes are
not expected.  The transfer of the loans to the  depositor  has been  structured
with the specific intent to satisfy the requirements of the proposed rule.

      See  "Description  of the  Transfer  and  Servicing  Agreements--Sale  and
Assignment of the Loans" in this prospectus supplement.

BANKRUPTCY  OF  OTHER  PARTIES  MAY  ADVERSELY   AFFECT   DISTRIBUTIONS  ON  THE
 CERTIFICATES

      If a bankruptcy or insolvency of the master  servicer or servicer  occurs,
the bankruptcy  trustee or receiver may have the power to prevent the securities
insurer,  the  trustee or the  depositor  from  appointing  a  successor  master
servicer or servicer.

      If an  insolvency  of the  servicer  occurs  and if cash  collections  are
commingled with the servicer's own funds for at least ten days, the trustee will
likely not have an ownership interest in these collections.  This is because the
collections  would not have been  deposited in a segregated  account  within ten
days after the  related  collection.  The  inclusion  of these cash  collections
within the  bankruptcy  estate of the servicer in this  situation  may result in
delays  in  distribution   and  failure  to  distribute   amounts  due  on  your
certificates.

      In addition, 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 on its security.
See "Certain Legal Aspects of Residential Loans" in the prospectus.

VIOLATIONS OF FEDERAL AND STATE LAWS MAY ADVERSELY  AFFECT ABILITY TO COLLECT ON
 LOANS

      Federal and state laws regulate the underwriting,  origination,  servicing
and  collection  of the loans.  These laws could change over time and may become
more  restrictive or stringent  with respect


                                      S-22

<PAGE>

to some of these  activities of the servicer,  master  servicer and  transferor.
Violations of these federal and state laws may:

      o     limit the  ability of the  servicer  or master  servicer  to collect
            principal or interest on the loans,

      o     entitle the borrowers to a refund of amounts previously paid, and

      o     subject the trust,  the servicer,  master  servicer or transferor to
            damages and administrative sanctions.

The  inability  to  collect  principal  or  interest  on the  loans  because  of
violations  of federal or state laws will likely  cause the loans to  experience
higher rates of delinquencies,  defaults and losses. An assessment of damages or
sanctions   against  the  trust  could  result  in  the  trust's   assets  being
insufficient to distribute all interest and principal due on your  certificates.
An assessment of damages or sanctions  against the servicer,  master servicer or
the  transferor  may  adversely  affect the  ability of the  servicer  or master
servicer  to  service  the loans or the  transferor  to  repurchase  or  replace
defective  loans.  See "Risk  Factors--Violations  of Federal Laws May Adversely
Affect Ability to Collect on Loans" in the  prospectus.  The transferor  will be
required to repurchase or replace any loan that did not  materially  comply with
applicable  federal  and  state  laws.  See  "--Transferor  May  Not Be  Able to
Repurchase or Replace Defective Loans" below.

      POTENTIAL  LAWSUITS  AGAINST   TRANSFEROR.   Because  the  nature  of  the
transferor's business involves the collection of numerous accounts, the validity
of liens and compliance  with state and federal  lending laws, the transferor is
subject to claims  and legal  actions in the  ordinary  course of its  business.
Several  class-action  lawsuits  have been  filed  against a number of  consumer
finance companies alleging that the compensation of mortgage brokers through the
payment of yield spread  premiums  violates  various  federal and state consumer
protection laws. While the transferor is not a party to any suit of this nature,
lawsuits could be filed against the transferor in the future, and the results of
any lawsuits are uncertain.

TRANSFEROR MAY NOT BE ABLE TO REPURCHASE OR REPLACE DEFECTIVE LOANS

      If  the  transferor   fails  to  cure  a  material   breach  of  its  loan
representations and warranties with respect to any loan in a timely manner, then
the transferor is required to repurchase or replace the related  defective loan.
See "Description of the Transfer and Servicing  Agreements--Representations  and
Warranties" in this prospectus supplement.  The transferor may not be capable of
repurchasing or replacing any defective  loans,  for financial or other reasons.
The transferor's inability to repurchase or replace defective loans would likely
cause  the loans to  experience  higher  rates of  delinquencies,  defaults  and
losses. As a result,  shortfalls in distributions due on your certificates could
occur if not covered by the guaranty insurance policy. See "--Credit Enhancement
May Not Be Adequate" above, and "Fremont  Investment & Loan" and "Description of
Credit Enhancement" in this prospectus supplement.

YEAR 2000 NON-COMPLIANCE MAY ADVERSELY AFFECT DISTRIBUTIONS ON THE CERTIFICATES

      The transferor and the depositor are aware of the issues  associated  with
the programming  code in existing  computer systems as the year 2000 approaches.
The "year 2000 problem" is pervasive and complex.  The rollover of the two-digit
year value to 00 will affect  virtually every computer in some way. The issue is
whether the computer systems will properly recognize date-sensitive  information


                                      S-23

<PAGE>

when the year  changes to 2000.  Systems  that do not  properly  recognize  this
information could generate erroneous data or cause a system to fail.

      The master  servicer,  the servicer and the trustee will certify that they
are committed either to:

      o     implement  modifications to their respective existing systems to the
            extent required to cause them to be year 2000 ready; or

      o     acquire  computer  systems  that are year 2000  ready,  in each case
            prior to January 1, 2000.

      However,  the depositor has not made any independent  investigation of the
computer  systems  of the master  servicer,  the  servicer  or the  trustee.  If
computer  problems  arise out of a failure of these  efforts to be  completed on
time,  or if the computer  systems of the master  servicer,  the servicer or the
trustee  are not  fully  year  2000  ready,  the  resulting  disruptions  in the
collection  or  distribution  of  receipts  on the loans  could  materially  and
adversely affect your investment.

      DTC has informed members of the financial  community that it has developed
and is  implementing  a program for the year 2000  problem.  The purpose of this
program  is to make  its  systems,  as they  relate  to the  timely  payment  of
distributions,  including  principal and interest  payments to security holders,
book-entry deliveries, and settlement of trades within DTC, continue to function
appropriately  on and after January 1, 2000.  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
on other parties, including but not limited to, its participating organizations,
through which you will hold your  certificates,  as well as the computer systems
of third party service providers.  DTC has informed the financial community that
it is contacting  and will continue to contact third party vendors from whom DTC
acquires services to:

      o     impress on them the  importance  of these  services  being year 2000
            compliant; and

      o     determine  the extent of their  efforts  for year 2000  remediation,
            and, as appropriate, testing, of their services.

In  addition,  DTC has  stated  that it is in the  process of  developing  those
contingency plans as it deems appropriate.

      If  problems  associated  with the year 2000  problem  were to occur  with
respect to DTC and the services  described above,  distributions to you could be
delayed or otherwise adversely affected.

YEAR 2000 LEGISLATION MAY AFFECT TIMELY EXERCISE TO REMEDIES

      In July  1999,  Congress  approved,  and the  President  signed  into law,
legislation   that  limits  legal   liability   for  losses  due  to  year  2000
computer-related  errors.  This legislation,  among other things,  also protects
borrowers from foreclosure if their residential mortgage loans become delinquent
because an actual year 2000 failure  results in the  inability to  accurately or
timely process their mortgage payments.

      This  legislation  is not intended to  extinguish  or  otherwise  affect a
borrower's payment obligations but instead delays the enforcement of obligations
on  an  otherwise   defaulted  mortgage


                                      S-24

<PAGE>

loan.  Borrowers  seeking  foreclosure  protection  under this  legislation must
provide timely written notice and  documentation  to the servicer of the failure
of their  mortgage  payments  to be  accurately  or  timely  applied.  Absent an
extension from the servicer, borrowers will then have four weeks to make up late
payments on their loans.  This  legislation does not apply to mortgage loans for
which a default  occurs  before  December  15,  1999,  or for which an  imminent
default is foreseeable  before that date.  Moreover,  this  legislation does not
protect  borrowers  who deliver  notice of a year 2000  failure  after March 15,
2000.  Mortgage loans that remain in default after the  applicable  grace period
will be subject to foreclosure or other enforcement.

      This legislation  could delay the servicer's  ability to foreclose on some
loans during the first quarter of the year 2000. These delays could consequently
affect the timing of payments on your certificates.


                           FORWARD-LOOKING STATEMENTS

      In this  prospectus  supplement and the  accompanying  prospectus,  we use
certain forward-looking  statements.  These forward-looking statements are found
in the material, including each of the tables set forth under "Risk Factors" and
"Prepayment and Yield Considerations." Forward-looking statements are also found
elsewhere in this  prospectus  supplement  and prospectus and include words like
"expects," "intends," "anticipates,"  "estimates" and other similar words. These
statements are intended to convey our projections or expectations as of the date
of this  prospectus  supplement.  These  statements are inherently  subject to a
variety of risks and uncertainties.  Actual results could differ materially from
those we anticipate due to changes in, among other things:

      o     economic conditions and industry competition,

      o     political and/or social conditions, and

      o     the law and government regulatory initiatives.

      We will not  update or revise  any  forward-looking  statement  to reflect
changes in our  expectations  or changes in the conditions or  circumstances  on
which the statements were originally based.


                                  DEFINED TERMS

      We define and use capitalized terms in this prospectus  supplement and the
prospectus to assist you in understanding the terms of the offered  certificates
and this offering.  We define the  capitalized  terms we use in this  prospectus
supplement under the caption "Glossary of Terms" beginning on page S-116 in this
prospectus  supplement.  We define  capitalized terms we use in the accompanying
prospectus  under the caption  "Glossary of Terms"  beginning on page 168 in the
prospectus.


                                    THE POOLS

GENERAL

      On or about  September  23,  1999,  the  depositor  will  acquire from the
transferor two pools of loans. On the Closing Date, the Initial Pool 1 Loans are
expected  to  have  an  aggregate  unpaid  principal  balance  of  approximately
$253,500,430 as of the Cut-Off Date,  subject to a permitted variance of plus or
minus 5%. On the Closing Date,  the Initial Pool 2 Loans are expected to have an


                                      S-25

<PAGE>

aggregate  unpaid  principal  balance of  approximately  $125,648,916  as of the
Cut-Off Date, subject to a permitted variance of plus or minus 5%. The depositor
will  transfer  the Initial  Pool 1 Loans and Initial  Pool 2 Loans to the trust
under the Pooling and Master Servicing  Agreement.  The statistical  information
presented  in this  prospectus  supplement  with  respect to the  Initial  Loans
includes a portion of the Initial Loans that are expected to be  transferred  to
the trust on the closing date.  This  information  is presented as of August 25,
1999,  the  Statistical  Calculation  Date.  On or prior to December  23,  1999,
additional  Pool 1 Loans and Pool 2 Loans may be transferred to the trust having
an unpaid principal balance of up to $81,033,795 and $40,074,193,  respectively,
in each  case,  subject  to a  variance  of plus or minus 5%.  The trust will be
entitled to all payments of  principal  and interest in respect of the loans due
after the Cut-Off Date. The loans will be secured by first lien mortgages, deeds
of trust and security deeds of trust and security  deeds on residences.  None of
the loans will be insured or guaranteed by any governmental agency.

      The loans will have been originated for the purpose of:

      o     purchasing and refinancing single-family residences,

      o     consolidating debt,

      o     financing property improvements,

      o     providing cash to the borrower for unspecified purposes, or

      o     a combination of the foregoing.

The  majority  of the  loans  will  have  been  originated  or  acquired  by the
transferor  on a flow  basis,  through a network of small  independent  mortgage
brokers.  The remaining  loans will have been acquired by the transferor  either
through  a  network  of  correspondents,  direct  origination  or will have been
purchased  by  the  transferor  through  bulk  acquisitions.  See  "Underwriting
Criteria" in this prospectus supplement.

      All of the loans will be fully  amortizing  adjustable-rate  or fixed-rate
home loans.  The Pool 1 Loans will have  original  principal  balances  that are
equal  to  or  less  than  the  amounts  set  forth  in  the  following   table.
Approximately  45.83% of the Initial Pool 2 Loans by Statistical  Pool Principal
Balance will have  original  principal  balances  that exceed the  corresponding
amounts for the Pool 1 Loans set forth in the following table.

               MAXIMUM ORIGINAL PRINCIPAL BALANCES OF POOL 1 LOANS

      NUMBER OF UNITS      CONTINENTAL UNITED STATES      ALASKA OR HAWAII
      ---------------      -------------------------      ----------------

             1                     $240,000                   $360,000
             2                     $307,100                   $460,650
             3                     $371,200                   $556,800
             4                     $461,350                   $692,025


      The loans will have been  underwritten in compliance with the underwriting
standards of the  transferor.  See  "Underwriting  Criteria" in this  prospectus
supplement.


                                      S-26

<PAGE>

PAYMENTS ON THE LOANS

      Interest  on each loan is  payable  monthly on its  outstanding  principal
balance at a per annum loan interest  rate.  Approximately  8.22% of the Initial
Pool 1 Loans, by Statistical  Pool Principal  Balance for the Pool 1 Loans,  and
approximately  6.31% of the Initial Pool 2 Loans, by Statistical  Pool Principal
Balance for the Pool 2 Loans, bear interest at a fixed interest rate.

      The loan  interest  rate on each  adjustable-rate  loan will be subject to
adjustment based on Six-Month LIBOR after an initial period. Approximately 0.13%
of the Initial  Pool 1 Loans,  by  Statistical  Pool  Principal  Balance for the
Initial Pool 1 Loans,  and none of the Initial Pool 2 Loans, by Statistical Pool
Principal Balance for the Initial Pool 2 Loans, known as "1/29" loans, will bear
interest  at  a  fixed-rate  for   approximately   1  year  after   origination.
Approximately  51.15% of the Initial Pool 1 Loans, by Statistical Pool Principal
Balance for the Initial Pool 1 Loans,  and  approximately  53.93% of the Initial
Pool 2 Loans,  by  Statistical  Pool  Principal  Balance for the Initial  Pool 2
Loans,  known  as  "2/28"  loans,  will  bear  interest  at  a  fixed  rate  for
approximately two years after origination.  Approximately  27.37% of the Initial
Pool 1 Loans,  by  Statistical  Pool  Principal  Balance for the Initial  Pool 1
Loans, and approximately 29.63% of the Initial Pool 2 Loans, by Statistical Pool
Principal Balance for the Initial Pool 2 Loans,  known as "3/27 loans" will bear
interest  at a fixed  rate for  approximately  three  years  after  origination.
Approximately  2.32% of the Initial Pool 1 Loans, by Statistical  Pool Principal
Balance for the Initial  Pool 1 Loans,  and  approximately  3.14% of the Initial
Pool 2 Loans,  by  Statistical  Pool  Principal  Balance for the Initial  Pool 2
Loans,  will bear  interest  at a fixed rate for six months  after  origination.
Approximately  10.81% of the Initial Pool 1 Loans, by Statistical Pool Principal
Balance for the Initial  Pool 1 Loans,  and  approximately  6.99% of the Initial
Pool 2 Loans,  by Statistical  Pool Principal  Balance for Initial Pool 2 Loans,
known as "5/25" loans, will bear interest at a fixed rate for approximately five
years after origination.

      At the end of the six-month,  one-year, two-year,  three-year or five-year
periods and at six month  intervals  after those  periods,  the interest rate on
each adjustable-rate loan will be adjusted to a rate equal to the sum of:

      (1)   Six-Month LIBOR, as published in The Wall Street Journal; and

      (2)   the Gross Margin stated in the mortgage note.

The new loan  interest  rate will be rounded and may be subject to Periodic Rate
Caps,  Lifetime Caps and Lifetime  Floors.  Certain of the loans may have larger
Periodic  Rate Caps on their initial  reset dates of up to  approximately  3%. A
Periodic  Rate Cap  limits  changes  in the  interest  rate  for each  loan on a
particular  reset date. The Lifetime Cap for a loan is the maximum interest rate
that may be charged on a loan. The Lifetime  Floor is the minimum  interest rate
that  may  be  charged  on a  loan.  The  loans  do  not  provide  for  negative
amortization or limits on changes in monthly payments.

      SIX-MONTH  LIBOR.  Listed below are monthly  Six-Month  LIBOR rates on the
last business day of the related  calendar month beginning in 1995, as published
by Bloomberg  L.P. The Six-Month  LIBOR rates may fluctuate  significantly  from
month to month as well as over longer  periods and may not  increase or decrease
in a constant pattern.  There can be no assurance that levels of Six-Month LIBOR
published in Bloomberg on a different  LIBOR  reference  date would have been at
the same levels as those set forth below.  The following  does not purport to be
representative of future levels of Six-Month LIBOR. No assurance can be given as
to the level of Six-Month LIBOR on any reset date or during the life of any loan
based on Six-Month LIBOR.


                                      S-27

<PAGE>

                                 SIX-MONTH LIBOR


  MONTH                1999         1998         1997         1996         1995
  -----                ----         ----         ----         ----         ----

January............   4.971%       5.625%       5.688%       5.266%       6.688%
February...........   5.127%       5.695%       5.688%       5.297%       6.438%
March..............   5.060%       5.750%       5.938%       5.500%       6.500%
April..............   5.043%       5.813%       6.000%       5.563%       6.375%
May................   5.245%       5.750%       6.000%       5.633%       6.000%
June...............   5.650%       5.781%       5.906%       5.789%       5.996%
July...............   5.705%       5.750%       5.801%       5.883%       5.875%
August.............   5.919%       5.594%       5.844%       5.773%       5.906%
September..........                5.246%       5.844%       5.734%       5.945%
October............                4.978%       5.785%       5.566%       5.875%
November...........                5.148%       5.914%       5.543%       5.688%
December...........                5.066%       5.844%       5.602%       5.508%


      The initial interest rate in effect on an  adjustable-rate  loan generally
will be lower, and may be significantly lower, than the interest rate that would
have been in effect  based on the rate of  Six-Month  LIBOR and the Gross Margin
specified in the mortgage note at the origination of the loan. Therefore, unless
Six-Month LIBOR declines after  origination of a loan, the related loan interest
rate will generally  increase on the first reset date  following  origination of
the loan, subject to the periodic rate cap. The repayment of the adjustable-rate
loans will be dependent on the ability of the  borrowers to make larger  monthly
payments following adjustments of the loan interest rate.  Adjustable-rate loans
that have the same initial interest rate at the cut-off date may not always bear
interest at the same interest rate. This is so because the adjustable-rate loans
may have  different  reset dates,  and the loan  interest  rates  therefore  may
reflect  different levels of Six-Month LIBOR,  Gross Margins,  Lifetime Caps and
Lifetime Floors.

      The principal balance of a loan on any day is equal to:

      (1)   its unpaid  principal as of the Cut-Off Date after giving  effect to
            scheduled  principal  payments  due on the  loan on or  prior to the
            Cut-Off Date, whether or not received, minus

      (2)   all principal  reductions  credited against the principal balance of
            the related loan since the Cut-Off  Date,  including  any  principal
            losses recorded by the servicer on account of a short pay-off, short
            sale or other  modification  of that loan  affecting the  applicable
            principal balance.

However, any Liquidated Loan will have a principal balance of zero. With respect
to any  date,  the  principal  balance  of loans in a pool  will be equal to the
aggregate principal balances of all loans in the pool as of that date.

      Although the loans may be prepaid at any time,  prepayment may subject the
borrower to a prepayment  penalty,  subject to state regulation.  The prepayment
penalties may be in effect during a period  ranging from one year to five years.
Generally, approximately 91.53% of the Initial Pool 1 Loans, by Statistical Pool
Principal Balance for the Initial Pool 1 Loans and  approximately  90.91% of the
Initial Pool 2 Loans, by Statistical Pool Principal Balance for the Initial Pool
2 Loans,  provide for a prepayment  penalty for certain partial  prepayments and
any  prepayments in full.  With respect to the "2/28" and 3/27" loans,  however,
the prepayment  penalties are typically  suspended during the 60-day period that
coincides with the initial adjustment date for the loan. The prepayment penalty


                                      S-28

<PAGE>

would equal,  generally, a specified amount of advance interest on the amount of
the prepayment of the loan.  Because the master servicer is entitled to keep the
prepayment  penalties as  additional  compensation,  it will not be available to
make  payments on the  certificates.  The  servicer  will be required to enforce
prepayment  penalties  unless doing so would be unlawful or the master  servicer
consents to waive the prepayment penalties.

      The loans will be serviced  under an  actuarial  interest  method in which
interest is charged to the related  borrowers,  and  payments are due from those
borrowers  as of a  scheduled  day  each  month  that is  fixed  at the  time of
origination.  Payments received after a grace period following the scheduled day
are subject to a late charge.  Therefore, each regular scheduled payment made by
the  borrower is treated as  containing a  predetermined  amount of interest and
principal.  Scheduled monthly payments made by the borrowers on the loans either
earlier or later than their scheduled due dates will not affect the amortization
schedule  or the  relative  application  of  those  payments  to  principal  and
interest.  Interest  accrued on each loan will be  calculated  on the basis of a
360-day year consisting of twelve 30-day months.

      In connection with a partial prepayment,  the servicer,  at the request of
the borrower,  may recalculate the amortization  schedule of the related loan to
reduce the scheduled monthly payment over the remaining term to maturity.

CHARACTERISTICS OF THE LOANS

      Set forth below is statistical information regarding  characteristics,  as
of August 25, 1999, the Statistical  Calculation  Date, of only a portion of the
Initial Loans to be transferred to the trust on the closing date and included in
the pools.  With respect to the Initial Pool 1 Loans,  this portion  consists of
loans  having  an  aggregate   principal  balance  of  $250,394,077  as  of  the
Statistical  Calculation  Date.  With respect to the Initial Pool 2 Loans,  this
portion consists of loans having an aggregate  principal balance of $115,584,286
as of the Statistical  Calculation Date. Unless the context indicates otherwise,
any numerical or statistical information presented in this prospectus supplement
is based on the  characteristics  of the  portion  of the  total of each pool of
Initial  Loans that comprise the  Statistical  Pool  Principal  Balance for each
pool.

      Before the  closing  date,  the  transferor  may remove any of the Initial
Loans identified as of the date of this prospectus  supplement or may substitute
comparable  loans for any of the Initial Loans identified as of the date of this
prospectus   supplement.   However,  the  aggregate  principal  balance  of  the
substituted  Initial  Loans will not exceed 5% of the  principal  balance of the
Initial Loans as of the Cut-Off Date. As a result,  the statistical  information
presented  below regarding the  characteristics  of the portion of Initial Loans
identified  for  inclusion in each related pool may vary in some  respects  from
comparable  information  based on the actual  composition  of the Initial  Loans
included in the pool on the closing date.  In addition,  after the Cut-Off Date,
the  characteristics  of the actual Initial Loans may  materially  vary from the
information below due to a number of factors.  These factors include prepayments
of the Initial Loans after the Cut-Off Date, the  substitution  or repurchase of
Initial  Loans after the closing date or the transfer to the trust of Subsequent
Loans after the closing date.

      If the trust  acquires  Subsequent  Loans,  a  Current  Report on Form 8-K
containing a description of the loans at the end of the Pre-Funding  Period will
be filed with the SEC within 15 days after the end of the Pre-Funding Period.


                                      S-29

<PAGE>

INITIAL POOL 1 LOAN STATISTICS

      As of the Statistical  Calculation Date, the portion of the Initial Pool 1
Loans that have been identified had the following approximate characteristics:

                              INITIAL POOL 1 LOANS


Number of Initial Pool 1 Loans...................... 2,492

Principal Balance
   Aggregate........................................ $250,394,077
   Average.......................................... $100,479
   Range............................................ $11,965 to $291,000

Current Loan Rate
   Weighted Average................................. 9.952%
   Range............................................ 7.250% to 14.000%

Current Loan Rate (fixed-rate loans)
   Weighted Average................................. 10.042%
   Range............................................ 7.750% to 13.900%

Current Loan Rate (adjustable-rate loans)
   Weighted Average................................. 9.944%
   Range............................................ 7.250% to 14.000%

Gross Margin (adjustable-rate loans)
   Weighted Average................................. 6.233%
   Range............................................ 3.750% to 10.000%

Lifetime Caps (adjustable-rate loans)
   Weighted Average................................. 16.838%
   Range............................................ 13.500% to 21.000%

Lifetime Floors (adjustable-rate loans)
   Weighted Average................................. 9.929%
   Range............................................ 7.250% to 14.000%

Months to Next Change Date (adjustable-rate loans)
   Weighted Average................................. 29 months
   Range............................................ 2 months to 60 months

Remaining Term to Maturity (months)
   Weighted Average................................. 356 months
   Range............................................ 119 months to 360 months

Seasoning (months)
   Weighted Average................................. 2 months
   Range............................................ 0 months to 18 months

Loan-to-Value Ratio
   Weighted Average................................. 78.500%
   Range............................................ 14.370% to 90.000 %


                                      S-30

<PAGE>

      As of the  Statistical  Calculation  Date, all of the Initial Pool 1 Loans
had original stated  maturities of not more than 30 years, and no Initial Pool 1
Loan was scheduled to mature later than September 1, 2029.

      As of the  Statistical  Calculation  Date, all of the Initial Pool 1 Loans
were  secured by mortgaged  properties  located in 46 states and the District of
Columbia.


                                      S-31

<PAGE>

      The following  tables are based on statistical  characteristics  as of the
Statistical  Calculation Date, with respect to the portion of the Initial Pool 1
Loans that have been  identified.  The sum of the dollar amounts and percentages
in the following tables may not equal the totals due to rounding.

<TABLE>
                                   POOL 1 - GEOGRAPHIC DISTRIBUTION

<CAPTION>
                                                              AGGREGATE         % OF STATISTICAL POOL
    JURISDICTION                      NUMBER OF LOANS     PRINCIPAL BALANCE       PRINCIPAL BALANCE
    ------------                      ---------------     -----------------       -----------------

<S>                                   <C>                 <C>                   <C>
California.........................         576             $ 76,332,459                30.48%
Illinois...........................         195               17,894,756                 7.15
Florida............................         203               17,212,726                 6.87
Washington.........................         142               16,651,218                 6.65
New York...........................         112               11,417,820                 4.56
New Jersey.........................         103               10,764,441                 4.30
Utah...............................          93                9,561,841                 3.82
Michigan...........................         135                9,212,219                 3.68
Ohio...............................         102                7,178,782                 2.87
Arizona............................          80                7,061,485                 2.82
Massachusetts......................          54                6,865,154                 2.74
Oregon.............................          62                6,739,093                 2.69
Colorado...........................          60                6,209,288                 2.48
Nevada.............................          40                4,551,684                 1.82
Missouri...........................          63                4,305,274                 1.72
Indiana............................          58                3,965,013                 1.58
Pennsylvania.......................          57                3,428,446                 1.37
Georgia............................          34                3,207,038                 1.28
North Carolina.....................          31                2,835,912                 1.13
Idaho..............................          34                2,737,884                 1.09
Wisconsin..........................          37                2,688,091                 1.07
Connecticut........................          21                1,979,647                 0.79
New Hampshire......................          17                1,682,406                 0.67
Minnesota..........................          21                1,644,873                 0.66
Kansas.............................          19                1,606,778                 0.64
South Carolina.....................          15                1,407,608                 0.56
Texas..............................          16                1,399,712                 0.56
Maryland...........................          13                1,363,902                 0.54
Oklahoma...........................          17                1,309,058                 0.52
New Mexico.........................          12                1,087,299                 0.43
Alaska.............................           9                1,073,715                 0.43
Tennessee..........................          11                  790,296                 0.32
Montana............................           8                  674,580                 0.27
Rhode Island.......................           7                  658,552                 0.26
Maine..............................           5                  457,169                 0.18
Virginia...........................           4                  415,691                 0.17
Delaware...........................           3                  357,374                 0.14
Kentucky...........................           5                  352,378                 0.14
Hawaii.............................           2                  257,500                 0.10
Mississippi........................           2                  186,963                 0.07
Vermont............................           2                  177,816                 0.07
West Virginia......................           3                  164,960                 0.07
Arkansas...........................           2                  150,940                 0.06
Nebraska...........................           2                  121,184                 0.05
Louisiana..........................           3                  114,799                 0.05
District of Columbia...............           1                   75,824                 0.03
Iowa...............................           1                   62,428                 0.02
                                          -----             ------------               ------

      Total........................       2,492             $250,394,077               100.00%
                                          =====             ============               ======
</TABLE>


                                      S-32

<PAGE>

<TABLE>
                                     POOL 1 - PRINCIPAL BALANCES

<CAPTION>
                                              NUMBER          AGGREGATE         % OF STATISTICAL POOL
RANGE OF PRINCIPAL BALANCES                  OF LOANS     PRINCIPAL BALANCE       PRINCIPAL BALANCE
- ---------------------------                  --------     -----------------       -----------------

<S>                                          <C>          <C>                   <C>
  $ 10,000.01-$ 15,000.00...............          2         $     26,939                 0.01%
  $ 15,000.01-$ 20,000.00...............          5               99,946                 0.04
  $ 20,000.01-$ 30,000.00...............         56            1,519,129                 0.61
  $ 30,000.01-$ 40,000.00...............        150            5,328,826                 2.13
  $ 40,000.01-$ 50,000.00...............        183            8,372,555                 3.34
  $ 50,000.01-$100,000.00...............      1,020           75,671,096                30.22
  $100,000.01-$250,000.00...............      1,073          158,556,078                63.32
  $250,000.01-$500,000.00...............          3              819,508                 0.33
                                              -----         ------------               ------
       Total............................      2,492         $250,394,077               100.00%
                                              =====         ============               ======

      As of the Statistical  Calculation  Date, the average principal balance of
the Initial Pool 1 Loans was approximately $100,479.


                                  POOL 1 - CURRENT LOAN RATES

                                       NUMBER          AGGREGATE         % OF STATISTICAL POOL
RANGE OF LOAN RATES                   OF LOANS     PRINCIPAL BALANCE       PRINCIPAL BALANCE
- -------------------                   --------     -----------------       -----------------
<S>                                   <C>          <C>                     <C>

 7.001%  -  8.000%...............         49         $  6,710,843                 2.68%
 8.001%  -  9.000%...............        438           53,135,852                21.22
 9.001%  - 10.000%...............        855           90,674,410                36.21
10.001%  - 11.000%...............        699           63,888,360                25.52
11.001%  - 12.000%...............        323           27,396,221                10.94
12.001%  - 13.000%...............        102            7,099,822                 2.84
13.001%  - 14.000%...............         26            1,488,569                 0.59
                                       -----         ------------               ------
     Total.......................      2,492         $250,394,077               100.00%
                                       =====         ============               ======

      As of the Statistical Calculation Date, the weighted average loan interest
rate of the Initial Pool 1 Loans was approximately 9.952% per annum.


                                 POOL 1 - CURRENT LOAN RATES - FIXED-RATE LOANS

                                              NUMBER          AGGREGATE         % OF STATISTICAL POOL PRINCIPAL
RANGE OF LOAN RATES                          OF LOANS     PRINCIPAL BALANCE       BALANCE OF FIXED-RATE LOANS
- -------------------                          --------     -----------------       ---------------------------
<S>                                          <C>          <C>                   <C>

 7.001%  -  8.000%.....................          2           $   354,120                      1.72%
 8.001%  -  9.000%.....................         43             4,591,621                     22.31
 9.001%  - 10.000%.....................         78             7,432,445                     36.12
10.001%  - 11.000%.....................         66             4,892,269                     23.77
11.001%  - 12.000%.....................         30             1,954,116                      9.50
12.001%  - 13.000%.....................         20               877,837                      4.27
13.001%  - 14.000%.....................         11               475,179                      2.31
                                               ---           -----------                    ------
     Total.............................        250           $20,577,587                    100.00%
                                               ===           ===========                    ======

      As of the Statistical Calculation Date, the weighted average loan interest
rate of the fixed-rate Initial Pool 1 Loans was approximately 10.042% per annum.
</TABLE>


                                      S-33

<PAGE>

<TABLE>
                                    POOL 1 - CURRENT LOAN RATES - ADJUSTABLE-RATE LOANS

<CAPTION>
                                                               AGGREGATE         % OF STATISTICAL POOL PRINCIPAL
RANGE OF LOAN RATES                    NUMBER OF LOANS     PRINCIPAL BALANCE     BALANCE OF ADJUSTABLE-RATE LOANS
- -------------------                    ---------------     -----------------     --------------------------------
<S>                                    <C>                 <C>                   <C>

 7.001%  -  8.000%................             47            $  6,356,723                      2.77%
 8.001%  -  9.000%................            395              48,544,231                     21.12
 9.001%  - 10.000%................            777              83,241,965                     36.22
10.001%  - 11.000%................            633              58,996,091                     25.67
11.001%  - 12.000%................            293              25,442,105                     11.07
12.001%  - 13.000%................             82               6,221,984                      2.71
13.001%  - 14.000%................             15               1,013,390                      0.44
                                            -----            ------------                    ------
   Total..........................          2,242            $229,816,489                    100.00%
                                            =====            ============                    ======

      As of the Statistical Calculation Date, the weighted average loan interest
rate of the  adjustable-rate  Initial Pool 1 Loans was approximately  9.944% per
annum.
</TABLE>

<TABLE>
                        POOL 1 - DISTRIBUTION OF GROSS MARGINS - ADJUSTABLE RATE LOANS

<CAPTION>
    RANGE OF                                                AGGREGATE         % OF STATISTICAL POOL PRINCIPAL
 GROSS MARGINS                      NUMBER OF LOANS     PRINCIPAL BALANCE     BALANCE OF ADJUSTABLE-RATE LOANS
 -------------                      ---------------     -----------------     --------------------------------
<S>                                 <C>                 <C>                   <C>

3.501% -  3.750%...............              1            $     48,490                      0.02%
3.751% -  4.000%...............              1                  55,584                      0.02
4.251% -  4.500%...............              3                 337,708                      0.15
4.501% -  4.750%...............              7                 719,183                      0.31
4.751% -  5.000%...............             17               1,928,620                      0.84
5.001% -  5.250%...............             31               3,046,037                      1.33
5.251% -  5.500%...............            170              19,976,674                      8.69
5.501% -  5.750%...............            119              12,970,027                      5.64
5.751% -  6.000%...............            543              58,223,275                     25.33
6.001% -  6.250%...............            552              56,856,677                     24.74
6.251% -  6.500%...............            197              20,726,639                      9.02
6.501% -  6.750%...............            264              26,750,620                     11.64
6.751% -  7.000%...............             77               7,202,043                      3.13
7.001% -  7.250%...............            119               9,714,161                      4.23
7.251% -  7.500%...............             49               3,915,448                      1.70
7.501% -  7.750%...............             38               2,945,775                      1.28
7.751% -  8.000%...............             23               1,980,354                      0.86
8.001% -  8.250%...............              9                 892,413                      0.39
8.251% -  8.500%...............             11                 703,076                      0.31
8.501% -  8.750%...............              5                 409,351                      0.18
8.751% -  9.000%...............              3                 246,975                      0.11
9.001% -  9.250%...............              1                  88,971                      0.04
9.251% -  9.500%...............              1                  42,575                      0.02
9.751% - 10.000%...............              1                  35,816                      0.02
                                         -----            ------------                    ------

      Total....................          2,242            $229,816,489                    100.00%
                                         =====            ============                    ======

      As of the Statistical  Calculation Date, the weighted average Gross Margin
of the adjustable-rate Initial Pool 1 Loans was approximately 6.233% per annum.

</TABLE>


                                      S-34

<PAGE>

<TABLE>
                  POOL 1 - DISTRIBUTION OF LIFETIME CAPS - ADJUSTABLE RATE LOANS

<CAPTION>
                                                                             % OF STATISTICAL POOL
                                                                               PRINCIPAL BALANCE
   RANGE OF                                                AGGREGATE          OF ADJUSTABLE-RATE
 LIFETIME CAPS                     NUMBER OF LOANS     PRINCIPAL BALANCE             LOANS
 -------------                     ---------------     -----------------             -----
<S>                                <C>                 <C>                   <C>

13.001%-14.000%...............              8            $    958,786                 0.42%
14.001%-15.000%...............             75              10,198,373                 4.44
15.001%-16.000%...............            429              51,464,286                22.39
16.001%-17.000%...............            778              82,145,076                35.74
17.001%-18.000%...............            585              54,336,695                23.64
18.001%-19.000%...............            277              23,985,156                10.44
19.001%-20.000%...............             78               5,887,116                 2.56
20.001%-21.000%...............             12                 841,001                 0.37
                                        -----            ------------                -----
      Total ..................          2,242            $229,816,489               100.00%
                                        =====            ============               ======

      As of the Statistical  Calculation Date, the weighted average Lifetime Cap
on the adjustable-rate Initial Pool 1 Loans was approximately 16.838% per annum.

</TABLE>

<TABLE>
                 POOL 1 - DISTRIBUTION OF LIFETIME FLOORS - ADJUSTABLE-RATE LOANS

<CAPTION>
                                                                             % OF STATISTICAL POOL
                                                                               PRINCIPAL BALANCE
   RANGE OF                                                AGGREGATE          OF ADJUSTABLE-RATE
LIFETIME FLOORS                    NUMBER OF LOANS     PRINCIPAL BALANCE             LOANS
- ---------------                    ---------------     -----------------             -----
<S>                                <C>                 <C>                   <C>

 7.001%- 8.000%...............             49            $   6,530,634                2.84%
 8.001%- 9.000%...............            404               49,990,345               21.75
 9.001%-10.000%...............            777               82,863,145               36.06
10.001%-11.000%...............            626               58,182,492               25.32
11.001%-12.000%...............            290               25,079,869               10.91
12.001%-13.000%...............             81                6,156,614                2.68
13.001%-14.000%...............             15                1,013,390                0.44
                                        -----             ------------              ------
   Total......................          2,242             $229,816,489              100.00%
                                        =====             ============              ======

      As of the  Statistical  Calculation  Date, the weighted  average  Lifetime
Floor of the adjustable-rate  Initial Pool 1 Loans was approximately  9.929% per
annum.

</TABLE>


                                      S-35


<PAGE>

<TABLE>
                    POOL 1 - MONTH OF NEXT CHANGE DATE - ADJUSTABLE-RATE LOANS

<CAPTION>
                                                                            % OF STATISTICAL POOL
                                                                              PRINCIPAL BALANCE
                                        NUMBER OF         AGGREGATE          OF ADJUSTABLE RATE
MONTH OF NEXT CHANGE DATE                 LOANS       PRINCIPAL BALANCE             LOANS
- -------------------------                 -----       -----------------             -----
<S>                                     <C>           <C>                   <C>

     October, 1999.................           6         $    865,549                 0.38%
     November, 1999................           9              940,063                 0.41
     December, 1999................          10              884,068                 0.38
     January, 2000.................          18            1,607,013                 0.70
     February, 2000................           8              857,196                 0.37
     March, 2000...................           3              648,707                 0.28
     April, 2000...................           5              414,231                 0.18
     June, 2000....................           3              279,857                 0.12
     July, 2000....................           9              462,670                 0.20
     August, 2000..................          11              867,894                 0.38
     September, 2000...............          17            1,868,826                 0.81
     October, 2000.................          73            7,478,369                 3.25
     November, 2000................         126           12,726,897                 5.54
     December, 2000................          51            5,153,257                 2.24
     January, 2001.................          22            2,321,364                 1.01
     February, 2001................          52            5,347,973                 2.33
     March, 2001...................          48            4,840,351                 2.11
     April, 2001...................          28            2,633,269                 1.15
     May, 2001.....................          25            2,453,512                 1.07
     June, 2001....................          65            7,054,366                 3.07
     July, 2001....................         345           37,672,743                16.39
     August, 2001..................         303           30,773,142                13.39
     September, 2001...............          65            6,293,733                 2.74
     October, 2001.................          11              948,216                 0.41
     November, 2001................          17            1,560,726                 0.68
     December, 2001................           8              605,477                 0.26
     January, 2002.................           4              463,975                 0.20
     February, 2002................           5              331,084                 0.14
     March, 2002...................          16            1,577,043                 0.69
     April, 2002...................          22            2,729,483                 1.19
     May, 2002.....................          83            8,598,066                 3.74
     June, 2002....................          27            2,745,456                 1.19
     July, 2002....................         231           23,432,438                10.20
     August, 2002..................         201           19,899,589                 8.66
     September, 2002...............          52            5,273,040                 2.29
     June, 2003....................           1               63,489                 0.03
     December, 2003................           1              139,031                 0.06
     May, 2004.....................           1              179,772                 0.08
     June, 2004....................          13            1,307,217                 0.57
     July, 2004....................         128           13,274,584                 5.78
     August, 2004..................          93           10,040,223                 4.37
     September, 2004...............          26            2,202,530                 0.96
                                          -----         ------------               ------
          Total ...................       2,242         $229,816,489               100.00%
                                          =====         ============               ======

      As of the Statistical Calculation Date, the weighted average month of next
interest  rate  change  date of the  adjustable-rate  Initial  Pool 1 Loans  was
approximately January 1, 2002.

</TABLE>


                                      S-36

<PAGE>

<TABLE>
                                      POOL 1 - LOAN-TO-VALUE RATIOS

<CAPTION>
                                                                 AGGREGATE         % OF STATISTICAL POOL
RANGE OF LOAN-TO-VALUE RATIO             NUMBER OF LOANS     PRINCIPAL BALANCE       PRINCIPAL BALANCE
- ----------------------------             ---------------     -----------------     ---------------------
<S>                                      <C>                 <C>                   <C>

      10.001%-15.000%...............              1            $     25,000                 0.01%
      15.001%-20.000%...............              2                  59,900                 0.02
      20.001%-25.000%...............              5                 232,470                 0.09
      25.001%-30.000%...............              7                 523,188                 0.21
      30.001%-35.000%...............             10                 573,658                 0.23
      35.001%-40.000%...............             11                 486,403                 0.19
      40.001%-45.000%...............             16                 948,526                 0.38
      45.001%-50.000%...............             35               2,464,039                 0.98
      50.001%-55.000%...............             26               1,924,702                 0.77
      55.001%-60.000%...............             74               5,349,278                 2.14
      60.001%-65.000%...............            130              10,622,053                 4.24
      65.001%-70.000%...............            241              21,088,817                 8.42
      70.001%-75.000%...............            374              38,585,940                15.41
      75.001%-80.000%...............            827              82,539,421                32.96
      80.001%-85.000%...............            361              40,422,345                16.14
      85.001%-90.000%...............            372              44,548,338                17.79
                                              -----            ------------               ------
           Total....................          2,492            $250,394,077               100.00%
                                              =====            ============               ======
</TABLE>

      As of the Statistical Calculation Date, the weighted average Loan-to-Value
Ratio of the Initial Pool 1 Loans was approximately 78.50%.


<TABLE>
                                       POOL 1 - OCCUPANCY STATUS

<CAPTION>
                                                              AGGREGATE            % OF STATISTICAL
    OCCUPANCY                         NUMBER OF LOANS     PRINCIPAL BALANCE     POOL PRINCIPAL BALANCE
    ---------                         ---------------     -----------------     ----------------------
<S>                                   <C>                 <C>                   <C>

Owner Occupied...................          2,244            $232,362,796                92.80%
Non-Owner Occupied...............            248              18,031,281                 7.20
                                           -----            ------------               ------
     Total.......................          2,492            $250,394,077               100.00%
                                           =====            ============               ======



                                    POOL 1 - MORTGAGED PROPERTY TYPES

                                                                AGGREGATE            % OF STATISTICAL
   PROPERTY TYPE                        NUMBER OF LOANS     PRINCIPAL BALANCE     POOL PRINCIPAL BALANCE
   -------------                        ---------------     -----------------     ----------------------
<S>                                     <C>                 <C>                   <C>

Single Family......................          2,176             $220,670,482               88.13%
2-4 Family.........................            184               18,733,684                7.48
Condominium........................            100                8,588,697                3.43
Manufactured Housing...............             32                2,401,214                0.96
                                             -----             ------------              ------
     Total.........................          2,492             $250,394,077              100.00%
                                             =====             ============              ======
</TABLE>


                                      S-37


<PAGE>

<TABLE>
                                   POOL 1 - MONTHS SINCE ORIGINATION

<CAPTION>
                                                               AGGREGATE            % OF STATISTICAL
RANGE OF LOAN AGE (IN MONTHS)          NUMBER OF LOANS     PRINCIPAL BALANCE     POOL PRINCIPAL BALANCE
- -----------------------------          ---------------     -----------------     ----------------------
<S>                                    <C>                 <C>                   <C>

          0.......................            909            $ 88,119,593                35.19%
          1.......................            770              79,636,119                31.80
          2.......................            147              15,403,675                 6.15
          3.......................            102              10,838,089                 4.33
          4.......................             56               5,806,591                 2.32
          5.......................             65               6,355,670                 2.54
          6.......................             60               5,918,785                 2.36
          7.......................             51               5,193,120                 2.07
          8 or more...............            332              33,122,433                13.23
                                            -----            ------------               ------
               Total..............          2,492            $250,394,077               100.00%
                                            =====            ============               ======

      As of the  Statistical  Calculation  Date, the weighted  average number of
months since origination of the Initial Pool 1 Loans was approximately 2 months.

                                POOL 1 - REMAINING TERMS TO MATURITY

RANGE OF REMAINING TERMS                                    AGGREGATE            % OF STATISTICAL
 TO MATURITY (IN MONTHS)            NUMBER OF LOANS     PRINCIPAL BALANCE     POOL PRINCIPAL BALANCE
 -----------------------            ---------------     -----------------     ----------------------
<S>                                 <C>                 <C>                   <C>

       Up to 352...............            372            $ 35,983,008                14.37%
       353.....................             50               5,144,826                 2.05
       354.....................             57               5,634,656                 2.25
       355.....................             64               6,303,233                 2.52
       356.....................             55               5,774,904                 2.31
       357.....................             98              10,438,938                 4.17
       358.....................            147              15,403,675                 6.15
       359.....................            756              78,698,393                31.43
       360.....................            893              87,012,443                34.75
                                         -----            ------------               ------
            Total..............          2,492            $250,394,077               100.00%
                                         =====            ============               ======

      As of the Statistical  Calculation  Date, the weighted  average  remaining
term to maturity of the Initial Pool 1 Loans was approximately 356 months.

                                POOL 1 - TRANSFEROR ASSIGNED RISK CATEGORIES

                                                                    AGGREGATE            % OF STATISTICAL
TRANSFEROR ASSIGNED RISK CATEGORIES         NUMBER OF LOANS     PRINCIPAL BALANCE     POOL PRINCIPAL BALANCE
- -----------------------------------         ---------------     -----------------     ----------------------
<S>                                         <C>                 <C>                   <C>

           Loan Class A................            369            $ 38,090,914                15.21%
           Loan Class A-...............            801              92,684,755                37.02
           Loan Class B................            693              67,813,059                27.08
           Loan Class C................            483              40,744,355                16.27
           Loan Class C-...............             97               7,390,150                 2.95
           Loan Class D................             49               3,670,844                 1.47
                                                 -----            -------------              ------
                Total..................          2,492            $250,394,077               100.00%
                                                 =====            =============              ======

</TABLE>


                                      S-38

<PAGE>

INITIAL POOL 2 LOAN STATISTICS

      As of the Statistical  Calculation Date, the portion of the Initial Pool 2
Loans that have been identified as of the date of this prospectus supplement had
the following approximate characteristics:

                              INITIAL POOL 2 LOANS


Number of Initial Pool 2 Loans......................... 789

Principal Balance
   Aggregate........................................... $115,584,286
   Average............................................. $146,495
   Range............................................... $19,268 to $500,000

Current Loan Rate
   Weighted Average.................................... 9.784%
   Range............................................... 7.500% to 14.000%

Current Loan Rate (fixed-rate loans)
   Weighted Average.................................... 10.069%
   Range............................................... 7.990% to 14.000%

Current Loan Rate (adjustable-rate loans)
   Weighted Average.................................... 9.765%
   Range............................................... 7.5000% to 13.240%

Gross Margin (adjustable-rate loans)
   Weighted Average.................................... 6.217%
   Range............................................... 4.250% to 8.750%

Lifetime Caps (adjustable-rate loans)
   Weighted Average.................................... 16.658%
   Range............................................... 12.990% to 20.240%

Lifetime Floors (adjustable-rate loans)
   Weighted Average.................................... 9.740%
   Range............................................... 6.990% to 13.240%

Months to Next Change Date (adjustable-rate loans)
   Weighted Average.................................... 27 months
   Range............................................... 2 months to 60 months

Remaining Term to Maturity (months)
   Weighted Average.................................... 357 months
   Range............................................... 174 months to 360 months

Seasoning (months)
   Weighted Average.................................... 2 months
   Range............................................... 0 months to 15 months

Loan-to-Value Ratio
   Weighted Average.................................... 78.62%
   Range............................................... 23.130% to 90.000 %


                                      S-39

<PAGE>

      As of the  Statistical  Calculation  Date, all of the Initial Pool 2 Loans
had original stated  maturities of not more than 30 years, and no Initial Pool 2
Loan was scheduled to mature later than September 1, 2029.

      As of the  Statistical  Calculation  Date, all of the Initial Pool 2 Loans
were secured by mortgaged properties located in 42 states.

      The following tables are based on statistical  characteristics,  as of the
Statistical  Calculation Date, with respect to the portion of the Initial Pool 2
Loans that have been  identified.  The sum of the dollar amounts and percentages
in the following tables may not equal the totals due to rounding.

<TABLE>

                                 POOL 2 - GEOGRAPHIC DISTRIBUTION

<CAPTION>
                                                          AGGREGATE         % OF STATISTICAL POOL
 JURISDICTION                     NUMBER OF LOANS     PRINCIPAL BALANCE       PRINCIPAL BALANCE
 ------------                     ---------------     -----------------       -----------------
<S>                                                   <C>                   <C>

California...................           239             $ 50,129,942                43.37%
Illinois.....................            78                9,170,093                 7.93
Washington...................            51                7,130,382                 6.17
New Jersey...................            43                6,976,709                 6.04
Florida......................            58                6,020,586                 5.21
Michigan.....................            32                3,770,524                 3.26
New York.....................            32                3,728,605                 3.23
Utah.........................            19                2,965,306                 2.57
Arizona......................            22                2,828,061                 2.45
Massachusetts................            18                2,122,180                 1.84
Nevada.......................            14                1,985,591                 1.72
Georgia......................             9                1,869,356                 1.62
Oregon.......................            14                1,816,254                 1.57
Ohio.........................            25                1,674,634                 1.45
Connecticut..................            10                1,394,827                 1.21
Colorado.....................            16                1,325,637                 1.15
Pennsylvania.................            16                1,131,463                 0.98
Maryland.....................             4                  757,042                 0.65
Wisconsin....................             6                  745,684                 0.65
Minnesota....................             5                  743,399                 0.64
Missouri.....................            12                  732,634                 0.63
Kansas.......................             6                  726,974                 0.63
Hawaii.......................             3                  644,840                 0.56
North Carolina...............             4                  642,747                 0.56
Montana......................             4                  559,471                 0.48
New Mexico...................             5                  558,414                 0.48
Idaho........................             6                  477,154                 0.41
Virginia.....................             2                  434,164                 0.38
Indiana......................             8                  402,145                 0.35
Oklahoma.....................             3                  345,430                 0.30
South Carolina...............             4                  328,646                 0.28
New Hampshire................             4                  282,556                 0.24
Alaska.......................             2                  216,088                 0.19
Vermont......................             2                  171,108                 0.15
Kentucky.....................             3                  154,755                 0.13
Texas........................             3                  139,074                 0.12
Arkansas.....................             2                  128,687                 0.11
Louisiana....................             1                  113,955                 0.10
Delaware.....................             1                   93,934                 0.08
Tennessee....................             1                   69,700                 0.06
Maine........................             1                   39,920                 0.03
Iowa.........................             1                   35,613                 0.03
                                        ---             ------------               ------
     Total...................           789             $115,584,286               100.00%
                                        ===             ============               ======

</TABLE>


                                      S-40

<PAGE>

<TABLE>
                                         POOL 2 - PRINCIPAL BALANCES

<CAPTION>
                                                                     AGGREGATE         % OF STATISTICAL POOL
RANGE OF PRINCIPAL BALANCES                  NUMBER OF LOANS     PRINCIPAL BALANCE       PRINCIPAL BALANCE
- ---------------------------                  ---------------     -----------------       -----------------
<S>                                          <C>                 <C>                   <C>

$ 15,000.01 - $ 20,000.00...............             3             $     59,260                 0.05%
$ 20,000.01 - $ 30,000.00...............            12                  334,114                 0.29
$ 30,000.01 - $ 40,000.00...............            38                1,346,418                 1.16
$ 40,000.01 - $ 50,000.00...............            42                1,907,088                 1.65
$ 50,000.01 - $100,000.00...............           253               18,708,028                16.19
$100,000.01 - $250,000.00...............           293               46,875,749                40.56
$250,000.01 - $500,000.00...............           148               46,353,630                40.10
                                                   ---             ------------               ------
     Total..............................           789             $115,584,286               100.00%
                                                   ===             ============               ======
</TABLE>

      As of the Statistical  Calculation  Date, the average principal balance of
the Initial Pool 2 Loans was approximately $146,495.

<TABLE>
                                     POOL 2 - CURRENT LOAN RATES

                                                              AGGREGATE         % OF STATISTICAL POOL
RANGE OF LOAN RATES                   NUMBER OF LOANS     PRINCIPAL BALANCE       PRINCIPAL BALANCE
- -------------------                   ---------------     -----------------       -----------------
<S>                                   <C>                 <C>                   <C>

  7.001% -  8.000%...............            22             $  3,506,838                 3.03%
  8.001% -  9.000%...............           135               25,822,201                22.34
  9.001% - 10.000%...............           304               47,857,531                41.40
 10.001% - 11.000%...............           218               28,235,260                24.43
 11.001% - 12.000%...............            86                8,093,574                 7.00
 12.001% - 13.000%...............            19                1,661,588                 1.44
 13.001% - 14.000%...............             5                  407,293                 0.35
                                            ---             ------------               ------
      Total......................           789             $115,584,286               100.00%
                                            ===             ============               ======

      As of the Statistical Calculation Date, the weighted average loan interest
rate of the Initial Pool 2 Loans was approximately 9.784% per annum.

</TABLE>

<TABLE>
                            POOL 2 - CURRENT LOAN RATES - FIXED-RATE LOANS

<CAPTION>
                                                                                % OF STATISTICAL POOL
                                                              AGGREGATE         PRINCIPAL BALANCE OF
RANGE OF LOAN RATES                   NUMBER OF LOANS     PRINCIPAL BALANCE       FIXED-RATE LOANS
- -------------------                   ---------------     -----------------       ----------------
<S>                                   <C>                 <C>                   <C>

  7.001% -  8.000%...............            1              $   92,675                   1.27%
  8.001% -  9.000%...............           11               1,457,892                  19.99
  9.001% - 10.000%...............           22               2,331,154                  31.96
 10.001% - 11.000%...............           18               2,310,303                  31.68
 11.001% - 12.000%...............            7                 662,780                   9.09
 12.001% - 13.000%...............            3                 184,327                   2.53
 13.001% - 14.000%...............            4                 254,293                   3.49%
                                            --              ----------                 ------
      Total......................           66              $7,293,424                 100.00%
                                            ==              ==========                 ======

      As of the Statistical Calculation Date, the weighted average loan interest
rate of the fixed-rate Initial Pool 2 Loans was approximately 10.069% per annum.

</TABLE>


                                      S-41

<PAGE>

<TABLE>
                         POOL 2 - CURRENT LOAN RATES - ADJUSTABLE-RATE LOANS

<CAPTION>
                                                                                % OF STATISTICAL POOL
                                                              AGGREGATE         PRINCIPAL BALANCE OF
RANGE OF LOAN RATES                   NUMBER OF LOANS     PRINCIPAL BALANCE     ADJUSTABLE-RATE LOANS
- -------------------                   ---------------     -----------------     ---------------------
<S>                                   <C>                 <C>                   <C>

  7.001% -  8.000%...............            21             $  3,414,163                 3.15%
  8.001% -  9.000%...............           124               24,364,309                22.50
  9.001% - 10.000%...............           282               45,526,377                42.04
 10.001% - 11.000%...............           200               25,924,957                23.94
 11.001% - 12.000%...............            79                7,430,794                 6.86
 12.001% - 13.000%...............            16                1,477,261                 1.36
 13.001% - 14.000%...............             1                  153,000                 0.14
                                            ---             ------------               ------
      Total......................           723             $108,290,862               100.00%
                                            ===             ============               ======

      As of the Statistical Calculation Date, the weighted average loan interest
rate of the  adjustable-rate  Initial Pool 2 Loans was approximately  9.765% per
annum.

</TABLE>

<TABLE>
                  POOL 2 - DISTRIBUTION OF GROSS MARGINS - ADJUSTABLE-RATE LOANS

<CAPTION>
                                                                            % OF STATISTICAL POOL
  RANGE OF                                                AGGREGATE         PRINCIPAL BALANCE OF
GROSS MARGINS                     NUMBER OF LOANS     PRINCIPAL BALANCE     ADJUSTABLE-RATE LOANS
- -------------                     ---------------     -----------------     ---------------------
<S>                               <C>                 <C>                   <C>

4.001 - 4.250%...............             2             $     99,151                 0.09%
4.501 - 4.750%...............             3                  531,888                 0.49
4.751 - 5.000%...............             7                1,252,956                 1.16
5.001 - 5.250%...............             9                1,664,469                 1.54
5.251 - 5.500%...............            52                7,818,170                 7.22
5.501 - 5.750%...............            32                6,639,910                 6.13
5.751 - 6.000%...............           182               29,234,532                27.00
6.001 - 6.250%...............           169               23,250,665                21.47
6.251 - 6.500%...............            76               12,149,031                11.22
6.501 - 6.750%...............            94               13,243,317                12.23
6.751 - 7.000%...............            22                4,305,533                 3.98
7.001 - 7.250%...............            41                4,239,070                 3.91
7.251 - 7.500%...............            13                1,557,162                 1.44
7.501 - 7.750%...............            12                1,003,190                 0.93
7.751 - 8.000%...............             5                  652,092                 0.60
8.001 - 8.250%...............             3                  451,770                 0.42
8.501 - 8.750%...............             1                  197,955                 0.18
                                        ---             ------------               ------
     Total...................           723             $108,290,862               100.00%
                                        ===             ============               ======

      As of the Statistical  Calculation Date, the weighted average Gross Margin
of the adjustable-rate Initial Pool 2 Loans was approximately 6.217% per annum.

</TABLE>


                                      S-42

<PAGE>

<TABLE>
                  POOL 2 - DISTRIBUTION OF LIFETIME CAPS - ADJUSTABLE-RATE LOANS

<CAPTION>
                                                                            % OF STATISTICAL POOL
    RANGE OF                                              AGGREGATE         PRINCIPAL BALANCE OF
  LIFETIME CAPS                      NUMBER LOANS     PRINCIPAL BALANCE     ADJUSTABLE-RATE LOANS
  -------------                      ------------     -----------------     ---------------------
<S>                                  <C>              <C>                   <C>

12.001% - 13.000%...............             1          $    303,599                 0.28%
13.001% - 14.000%...............             4               752,516                 0.69
14.001% - 15.000%...............            30             5,048,329                 4.66
15.001% - 16.000%...............           136            25,644,291                23.68
16.001% - 17.000%...............           274            44,392,646                40.99
17.001% - 18.000%...............           186            23,506,751                21.71
18.001% - 19.000%...............            75             7,012,469                 6.48
19.001% - 20.000%...............            16             1,477,261                 1.36
20.001% - 21.000%...............             1               153,000                 0.14
                                           ---          ------------               ------
      Total.....................           723          $108,290,862               100.00%
                                           ===          ============               ======

      As of the Statistical  Calculation Date, the weighted average Lifetime Cap
on the adjustable-rate Initial Pool 2 Loans was approximately 16.658% per annum.
</TABLE>

<TABLE>

                 POOL 2 - DISTRIBUTION OF LIFETIME FLOORS - ADJUSTABLE-RATE LOANS

<CAPTION>
                                                                            % OF STATISTICAL POOL
    RANGE OF                                              AGGREGATE         PRINCIPAL BALANCE OF
 LIFETIME FLOORS                     NUMBER LOANS     PRINCIPAL BALANCE     ADJUSTABLE-RATE LOANS
 ---------------                     ------------     -----------------     ---------------------
<S>                                  <C>              <C>                   <C>

 6.001% -  7.000%...............             1          $     303,599                0.28%
 7.001% -  8.000%...............            22              3,762,462                3.47
 8.001% -  9.000%...............           125             24,103,085               22.26
 9.001% - 10.000%...............           284             46,225,599               42.69
10.001% - 11.000%...............           196             24,941,464               23.03
11.001% - 12.000%...............            78              7,324,392                6.76
12.001% - 13.000%...............            16              1,477,261                1.36
13.001% - 14.000%...............             1                153,000                0.14
                                           ---          -------------              ------
     Total......................           723          $ 108,290,862              100.00%
                                           ===          =============              ======

      As of the  Statistical  Calculation  Date, the weighted  average  Lifetime
Floor of the adjustable-rate  Initial Pool 2 Loans was approximately  9.740% per
annum.

</TABLE>


                                      S-43

<PAGE>

<TABLE>
                            POOL 2 - MONTH OF NEXT CHANGE DATE - ADJUSTABLE-RATE LOANS

<CAPTION>
                                                                                            % OF STATISTICAL POOL
                                                                                            PRINCIPAL BALANCE OF
MONTH OF NEXT CHANGE DATE               NUMBER OF LOANS     AGGREGATE PRINCIPAL BALANCE     ADJUSTABLE-RATE LOANS
- -------------------------               ---------------     ---------------------------     ---------------------
<S>                                     <C>                 <C>                             <C>

     October, 1999.................             3                  $    626,840                      0.58%
     November, 1999................             5                       855,874                      0.79
     December, 1999................             2                       298,159                      0.28
     January, 2000.................             8                     1,210,577                      1.12
     February, 2000................             3                       557,701                      0.52
     April, 2000...................             1                       138,519                      0.13
     June, 2000....................             3                       617,058                      0.57
     July, 2000....................             2                       418,554                      0.39
     August, 2000..................             3                       520,061                      0.48
     September, 2000...............             6                     1,490,149                      1.38
     October, 2000.................            27                     3,735,217                      3.45
     November, 2000................            33                     5,947,880                      5.49
     December, 2000................            10                     1,224,110                      1.13
     January, 2001.................             6                       814,712                      0.75
     February, 2001................            20                     2,438,535                      2.25
     March, 2001...................            18                     2,565,306                      2.37
     April, 2001...................            12                     1,587,059                      1.47
     May, 2001.....................            10                     1,501,474                      1.39
     June, 2001....................            26                     3,961,140                      3.66
     July, 2001....................           112                    17,773,486                     16.41
     August, 2001..................           106                    15,831,342                     14.62
     September, 2001...............            19                     2,188,250                      2.02
     October, 2001.................             4                     1,002,540                      0.93
     November, 2001................             4                       619,094                      0.57
     December, 2001................             3                       362,586                      0.33
     January, 2002.................             4                       450,241                      0.42
     February, 2002................             2                       330,016                      0.30
     March, 2002...................             5                     1,329,815                      1.23
     April, 2002...................             5                       747,704                      0.69
     May, 2002.....................            20                     3,258,355                      3.01
     June, 2002....................            12                     1,412,408                      1.30
     July, 2002....................            74                    11,463,713                     10.59
     August, 2002..................            66                     9,553,857                      8.82
     September, 2002...............            16                     3,380,435                      3.12
     April, 2003...................             1                        75,461                      0.07
     May, 2003.....................             1                        80,078                      0.07
     June, 2004....................             5                       336,640                      0.31
     July, 2004....................            27                     3,509,568                      3.24
     August, 2004..................            33                     3,294,300                      3.04
     September, 2004...............             6                       782,050                      0.72
                                              ---                  ------------                    ------
          Total....................           723                  $108,290,862                    100.00%
                                              ===                  ============                    ======

      As of the Statistical Calculation Date, the weighted average month of next
interest  rate  change  date of the  adjustable-rate  Initial  Pool 2 Loans  was
approximately November 1, 2001.
</TABLE>


                                      S-44

<PAGE>

<TABLE>
                                           POOL 2 - LOAN-TO-VALUE RATIOS

<CAPTION>
                                                                                             % OF STATISTICAL POOL
RANGE OF LOAN-TO-VALUE RATIO             NUMBER OF LOANS     AGGREGATE PRINCIPAL BALANCE       PRINCIPAL BALANCE
- ----------------------------             ---------------     ---------------------------     ---------------------
<S>                                      <C>                 <C>                             <C>

      20.001%-25.000%...............            2                   $     56,992                      0.05%
      25.001%-30.000%...............            4                        170,408                      0.15
      30.001%-35.000%...............            4                        348,516                      0.30
      35.001%-40.000%...............            3                        144,498                      0.13
      40.001%-45.000%...............            9                        547,012                      0.47
      45.001%-50.000%...............            6                        311,336                      0.27
      50.001%-55.000%...............           13                      2,014,173                      1.74
      55.001%-60.000%...............           22                      3,289,696                      2.85
      60.001%-65.000%...............           28                      3,763,193                      3.26
      65.001%-70.000%...............           61                      7,664,278                      6.63
      70.001%-75.000%...............          127                     18,534,954                     16.04
      75.001%-80.000%...............          264                     39,132,837                     33.86
      80.001%-85.000%...............          126                     19,337,633                     16.73
      85.001%-90.000%...............          120                     20,268,761                     17.54
                                              ---                   ------------                    ------
           Total....................          789                   $115,584,286                    100.00%
                                              ===                   ============                    ======

      As of the Statistical Calculation Date, the weighted average Loan-to-Value
Ratio of the Initial Pool 2 Loans was approximately 78.62%.
</TABLE>


<TABLE>
                                           POOL 2 - OCCUPANCY STATUS

<CAPTION>
                                                                                          % OF STATISTICAL POOL
    OCCUPANCY                         NUMBER OF LOANS     AGGREGATE PRINCIPAL BALANCE       PRINCIPAL BALANCE
    ---------                         ---------------     ---------------------------       -----------------
<S>                                   <C>                 <C>                             <C>

Owner Occupied...................           722                  $107,823,501                     93.29%
Non-Owner Occupied...............            67                     7,760,785                      6.71
                                            ---                  ------------                    ------
     Total.......................           789                  $115,584,286                    100.00%
                                            ===                  ============                    ======


                                        POOL 2 - MORTGAGED PROPERTY TYPES

                                                                                            % OF STATISTICAL POOL
   PROPERTY TYPE                        NUMBER OF LOANS     AGGREGATE PRINCIPAL BALANCE       PRINCIPAL BALANCE
   -------------                        ---------------     ---------------------------       -----------------
<S>                                     <C>                 <C>                             <C>

Single Family......................           689                  $103,136,068                     89.23%
2-4 Family.........................            61                     7,568,291                      6.55
Condominium........................            31                     4,112,055                      3.56
Manufactured Housing...............             8                       767,873                      0.66
                                              ---                  ------------                    ------
     Total.........................           789                  $115,584,286                    100.00%
                                              ===                  =============                   ======
</TABLE>


                                      S-45

<PAGE>

<TABLE>
                                     POOL 2 - MONTHS SINCE ORIGINATION

<CAPTION>
                                                                                      % OF STATISTICAL POOL
RANGE OF LOAN AGE (IN MONTHS)     NUMBER OF LOANS     AGGREGATE PRINCIPAL BALANCE       PRINCIPAL BALANCE
- -----------------------------     ---------------     ---------------------------       -----------------
<S>                               <C>                 <C>                             <C>

         0...................           302                  $ 41,260,730                     35.70%
         1...................           215                    33,352,893                     28.86
         2...................            64                     8,280,822                      7.16
         3...................            26                     4,331,139                      3.75
         4...................            23                     3,685,435                      3.19
         5...................            23                     3,176,284                      2.75
         6...................            18                     2,465,110                      2.13
         7...................            17                     1,546,079                      1.34
         8 or more...........           101                    17,485,794                     15.13
                                        ---                  ------------                    ------
              Total..........           789                  $115,584,286                    100.00%
                                        ===                  ============                    ======

      As of the  Statistical  Calculation  Date, the weighted  average number of
months since origination of the Initial Pool 2 Loans was approximately 2 months.

</TABLE>

<TABLE>
                                 POOL 2 - REMAINING TERMS TO MATURITY

<CAPTION>
RANGE OF REMAINING TERMS                                                         % OF STATISTICAL POOL
TO MATURITY (IN MONTHS)      NUMBER OF LOANS     AGGREGATE PRINCIPAL BALANCE       PRINCIPAL BALANCE
- -----------------------      ---------------     ---------------------------       -----------------
<S>                          <C>                 <C>                             <C>

       Up to 352........             105                $ 18,017,223                     15.59%
       353..............              17                   1,546,079                      1.34
       354..............              17                   2,371,381                      2.05
       355..............              23                   3,176,284                      2.75
       356..............              23                   3,685,435                      3.19
       357..............              26                   4,331,139                      3.75
       358..............              64                   8,280,822                      7.16
       359..............             215                  33,352,893                     28.86
       360..............             299                  40,823,030                     35.32
                                     ---                ------------                    ------
            Total.......             789                $115,584,286                    100.00%
                                     ===                ============                    ======

      As of the Statistical  Calculation  Date, the weighted  average  remaining
term to maturity of the Initial Pool 2 Loans was approximately 357 months.

</TABLE>

<TABLE>
                                                        POOL 2 - TRANSFEROR ASSIGNED RISK CATEGORIES

<CAPTION>
                                                                AGGREGATE         % OF STATISTICAL POOL
TRANSFEROR ASSIGNED RISK CATEGORIES     NUMBER OF LOANS     PRINCIPAL BALANCE       PRINCIPAL BALANCE
- -----------------------------------     ---------------     -----------------       -----------------
<S>                                     <C>                 <C>                   <C>

          Loan Class A.............           130             $ 21,831,492               18.89%
          Loan Class A-............           277               44,519,927               38.52
          Loan Class B.............           212               29,524,169               25.54
          Loan Class C.............           132               15,875,200               13.73
          Loan Class C-............            26                2,900,401                2.51
          Loan Class D.............            12                  933,097                0.81
                                              ---             ------------               -----
               Total...............           789             $115,584,286               100.00%
                                              ===             ============               ======
</TABLE>


                                      S-46

<PAGE>

CONVEYANCE OF SUBSEQUENT LOANS

      The trust may acquire  Subsequent Pool 1 Loans and Subsequent Pool 2 Loans
from the depositor after the closing date and prior to December 23, 1999, having
an unpaid principal balance of up to $81,033,795 and $40,074,193,  respectively,
in each case,  plus or minus a 5% variance.  The depositor  will purchase  these
Subsequent   Loans   from   the   transferor.   Accordingly,   the   statistical
characteristics  of all the loans after giving effect to the  acquisition of any
Subsequent  Loans will likely differ from the information  regarding the Initial
Loans  in  this  prospectus  supplement,   because  this  information  is  based
exclusively on the Initial  Loans.  The  acquisition of Subsequent  Loans by the
trust during the Pre-Funding Period is subject to the following requirements:

      (1)   no  Subsequent  Loans  may be 30 or more days  delinquent  as of the
            applicable Cut-Off Date;

      (2)   the Subsequent Loan must be secured by a first priority lien;

      (3)   the Subsequent Loan must have an outstanding principal balance of at
            least $2,500 as of the applicable Cut-Off Date;

      (4)   the first payment on the  Subsequent  Loan must be due no later than
            the last day of the Due Period immediately succeeding the Due Period
            in which it is transferred. However, if the transferor deposits into
            the Collection  Account 30 days' interest on the Subsequent  Loan at
            the applicable loan interest rate less the applicable  servicing fee
            rate, the first payment on the Subsequent  Loan must be due no later
            than the last day of the second Due Period  following the Due Period
            in which the transfer occurs;

      (5)   the Subsequent  Loan is a fully  amortizing loan with level payments
            over the  remaining  term of no fewer than 10 years and no more than
            30 years and the scheduled maturity will be no later than January 1,
            2030;

      (6)   the  Subsequent  Loan must have a fixed  interest  rate  equal to at
            least 7.750% per annum or an adjustable  loan interest rate equal to
            Six-Month LIBOR plus a Gross Margin equal to at least 3.750%;

      (7)   any Subsequent Loan must have an original  Loan-to-Value Ratio of no
            more than 90.00%;

      (8)   the  Subsequent  Loan  must  be  underwritten,   re-underwritten  or
            reviewed,  as  applicable,   in  accordance  with  the  underwriting
            guidelines similar to those of the Initial Loans;

      (9)   following the acquisition of the Subsequent  Loans by the trust, all
            the Pool 1 Loans and the Pool 2 Loans must have a  weighted  average
            remaining  term to maturity,  weighted  average loan interest  rate,
            weighted  average  Gross Margin and weighted  average  Loan-to-Value
            Ratio as of each respective  Cut-Off Date comparable to those of the
            Initial Loans transferred to the trust on the closing date;

      (10)  following the acquisition of the Subsequent  Loans by the trust, the
            percentage of the Pool 1 Loans and Pool 2 Loans that are  fixed-rate
            loans must be comparable to the respective  percentages based on the
            Initial Loans transferred to the trust on the closing date; and

      (11)  no  Subsequent  Loan  may  be  acquired  by  the  trust  unless  the
            securities insurer and the rating agencies shall consent.


                                      S-47

<PAGE>

                            FREMONT INVESTMENT & LOAN

GENERAL

      Fremont  Investment  & Loan,  a thrift and loan  organized as a California
industrial  loan company will sell the loans to the  depositor.  Fremont will be
the  master  servicer  of the  loans  under the  Pooling  and  Master  Servicing
Agreement.

      Fremont  was  established  in 1937 as a state  chartered  industrial  loan
company and is currently engaged in the businesses of residential sub-prime real
estate lending,  commercial real estate lending,  insurance  premium finance and
syndicated  loan  purchases.  Fremont  had total  assets of  approximately  $3.3
billion as of June 30, 1999 and is regulated by both the FDIC and the California
Department of Financial Institutions.  Fremont funds its loans primarily through
its 18 depository branches and, prior to 1999, has held its residential loans in
portfolio or participated in whole loan sale transactions.  As of year end 1998,
Fremont had 804 employees.

      Fremont  began  originating   sub-prime   residential  mortgage  loans  in
California in 1994 and currently  originates loans through a national network of
mortgage  brokers in  approximately  30 states  through five  regional  business
centers  located in  southern  California,  northern  California,  Illinois  and
Florida.   Two  of  the  regional  business  centers  are  located  in  southern
California.  Fremont also acquires loans from licensed  mortgage  originators in
approximately 40 states.  Fremont's residential loan originations are secured by
one  to  four  family   residential   properties,   planned  unit  developments,
condominiums,  manufactured  housing and  townhomes.  Fremont  originates  first
mortgages  to  borrowers  with  impaired  or limited  credit  profiles.  Fremont
reunderwrites  every loan prior to funding and maintains  strict quality control
procedures to maintain the quality of its originations at all locations.
Fremont originated  approximately $1.0 billion in sub-prime residential mortgage
loans in 1998.

      Fremont has its principal  offices at 175 North Riverview Drive,  Anaheim,
California 92808, and its telephone number is (714) 283-6500.

      Fremont  is a wholly  owned  subsidiary  of Fremont  General  Corporation.
Fremont General Corporation, a Nevada corporation, is an insurance and financial
services  holding  company  operating  select  businesses  nationally  in  niche
markets.  Fremont General's  business strategy includes achieving income balance
and geographic diversity among its business units in order to limit its exposure
to industry, market and regional concentrations.  Fremont General's common stock
is traded on the New York Stock Exchange under the symbol "FMT."

      Fremont  General's  principal  executive offices are located at 2020 Santa
Monica Boulevard, Santa Monica,  California,  90404, and its telephone number is
(310) 315-5500.


                                 MASTER SERVICER

MASTER SERVICER DUTIES

      Fremont,  as master servicer,  will be responsible for performing the loan
master servicing  functions for the loans under the Pooling and Master Servicing
Agreement.  In  consideration  for  the  performance  of  the  master  servicing
functions  for the loans,  the master  servicer is entitled to receive a monthly
servicing fee as to each loan in an amount equal to the Master Servicer Fee. The
Servicing  Fee payable to the  servicer  with  respect to each loan will be paid
from the Master  Servicer Fee. In


                                      S-48

<PAGE>

addition,  the  master  servicer  is  entitled  to  receive  on a monthly  basis
additional compensation attributable to:

      o     investment  earnings  from  amounts  on  deposit  in the  Collection
            Account and the Distribution Account;

      o     prepayment penalties; and

      o     late payment charges.

      The master servicer will service the loans for an interim period beginning
on the closing date and ending on or before  November 30,  1999.  However,  this
interim  period may be  extended  to  January  31,  2000 if the rating  agencies
deliver  written  confirmation  that  this  extension  would  not  result  in  a
downgrade,  withdrawal  or  qualification  of the then  current  ratings  of the
offered  certificates.  During this time the master servicer will be entitled to
all  Servicing  Compensation,  and shall be vested  with all of the  rights  and
obligations of the servicer.  The master servicer will transfer the servicing of
the loans to the servicer on or before the interim period.  After this date, the
servicer will perform the servicing functions with respect to the loans.

      Under the Pooling and Master Servicing Agreement, the master servicer will
perform the following master servicing functions:

      o     The master servicer will advance delinquent payments of interest and
            principal  on the  loans in  order to  maintain  a  regular  flow of
            scheduled  distributions  to holders of the  certificates.  Prior to
            each  distribution  date,  the master  servicer will remit a Monthly
            Advance,  if  necessary,   to  the  trustee  for  deposit  into  the
            Distribution  Account to be distributed on the related  distribution
            date.  The  Monthly  Advance  will  equal  delinquent  interest  and
            principal due on the loans,  net of the Master Servicer Fee, without
            reduction for the Servicing Fee payable to the servicer,  during the
            related  Due  Period.   The  master  servicer  may  recover  Monthly
            Advances,  first  from the  borrower  on whose  behalf  the  related
            Monthly Advance was made,  then from  subsequent  collections on the
            related  loan.  The  master  servicer  is not  required  to make any
            Monthly Advance it deems not recoverable from subsequent collections
            on the related loan;

      o     If a loan  prepays in full or in part in any month other than on the
            date the  related  monthly  payment  was due,  the  borrower is only
            required to pay interest to the date of  prepayment.  In this event,
            the master  servicer is obligated  to pay any  shortfall in interest
            due on each  loan  up to an  amount  equal  to the  Master  Servicer
            Compensation for the related  distribution date. The master servicer
            will be  reimbursed  for all amounts  paid by it in respect of these
            shortfall  payments from amounts that would otherwise be distributed
            to the holders of the Class X and Class R certificates;

      o     The master servicer will periodically  review the servicing reports,
            loan level  information  and other  relevant  information  as may be
            reasonably  required by the master servicer to ascertain whether the
            servicer is in compliance with the Servicing Agreement;

      o     If  the  reports   submitted  by  the  servicer  are  inaccurate  or
            incomplete,  then  the  master  servicer  will  prepare  and  submit
            exception  reports to the trustee,  the  securities  insurer and the
            rating agencies and notify the trustee,  the securities  insurer and
            the  rating  agencies  of any event of default  with  respect to the
            servicer under the Servicing Agreement;


                                      S-49

<PAGE>

      o     If the  servicer  is  terminated  as  servicer  under the  Servicing
            Agreement,  then the master servicer will accept  appointment as, or
            cause another  entity as directed by the  securities  insurer to act
            as, the successor servicer under the Servicing Agreement; and

      o     The master  servicer  will  either  maintain  computer  systems  and
            software  compatible  with the  computer  systems of the servicer or
            will obtain computer  systems allowing it to assume the servicing of
            the loans, if necessary.

      Under the Servicing  Agreement,  the servicer will  facilitate  the master
servicing functions of the master servicer as follows:

      o     the servicer will comply with the terms of the various agreements it
            is entering  into in  connection  with the loans,  including but not
            limited to, the Servicing Agreement;

      o     the  servicer  will  provide  to  the  master  servicer  information
            regarding the loans and its servicing activities of those loans; and

      o     the  servicer  will  permit  the  master  servicer  to  inspect  the
            servicer's books and records.

      In limited circumstances and conditions, the master servicer may resign or
be removed by the securities  insurer, in which event another third-party master
servicer  will be sought to become the  successor  master  servicer.  The master
servicer  has the  right to  resign  under  the  Pooling  and  Master  Servicing
Agreement with the consent of the securities insurer and the trustee if it gives
60 days' notice any time on or after one year from the closing  date. No removal
or resignation of the master  servicer will become  effective until the trustee,
or a successor master servicer appointed by the securities insurer,  has assumed
the master  servicer's  responsibilities  and obligations  under the Pooling and
Master Servicing Agreement.

      See  "Description  of the  Transfer  and  Servicing  Agreements"  in  this
prospectus supplement.


                                    SERVICER

GENERAL

      Countrywide  Home Loans,  Inc.  will act as servicer  and will service the
loans in accordance with the terms set forth in the Pooling and Master Servicing
Agreement and the terms of the servicing  agreement between the servicer and the
master servicer. Notwithstanding the terms of its servicing arrangement with the
servicer,  the master  servicer will remain liable for its servicing  duties and
obligations  under the Pooling and Master  Servicing  Agreement as if the master
servicer alone were servicing the loans.

      The servicer is a New York  corporation  and a subsidiary  of  Countrywide
Credit  Industries,  Inc.  The  servicer is engaged  primarily  in the  mortgage
banking  business,  and as  such,  originates,  purchases,  sells  and  services
mortgage loans. The servicer  originates  mortgage loans through a retail branch
system and through  mortgage  loan brokers and  correspondents  nationwide.  The
servicer's mortgage loans are principally  first-lien,  fixed or adjustable rate
mortgage loans secured by single-family residences.

      As of June 30, 1999,  the Servicer  provided  servicing for mortgage loans
with  an  aggregate   principal   balance  of   approximately   $230.1  billion,
substantially  all of which are being serviced for unaffiliated  persons.  As of
June 30, 1999, the servicer provided servicing for approximately $3.3 billion in
B&C quality mortgage loans.


                                      S-50

<PAGE>

      The principal  executive  offices of the servicer are located at 4500 Park
Granada,  Calabasas,  California  91302. Its telephone number is (818) 225-3000.
The servicer  conducts  operations  from its  headquarters in Calabasas and from
offices throughout the nation.

      The master servicer will service the loans for an interim period beginning
on the closing date and ending on or before  November 30,  1999.  However,  this
interim  period may be  extended  to  January  31,  2000 if the rating  agencies
deliver  written  confirmation  that  this  extension  would  not  result  in  a
downgrade,  withdrawal  or  qualification  of the then  current  ratings  of the
offered  certificates.  During this time the master servicer will be entitled to
all  Servicing  Compensation,  and will be  vested  with all of the  rights  and
obligations of the servicer.  The master servicer will transfer the servicing of
the loans to the servicer on or before the end of the interim period. After that
date the  servicer  will  perform the  servicing  functions  with respect to the
loans.  The servicer may be replaced by the master  servicer in accordance  with
the terms of the  Pooling  and  Master  Servicing  Agreement  and with the prior
consent of the securities insurer.

      The information contained in this prospectus supplement with regard to the
servicer  has been  provided  to the  depositor,  or compiled  from  information
provided to the depositor, by the servicer. None of the depositor,  the trustee,
the master  servicer,  the  transferor,  the securities  insurer or any of their
respective affiliates has made any independent investigation of that information
or has made or will make any  representation  as to the accuracy or completeness
of that information.

SERVICING PROCEDURES

      The  following  is a  general  description  of  the  servicer's  servicing
policies and procedures  currently  employed by the servicer with respect to B&C
quality  mortgage  loans.  For  a  description  of  other  servicing  procedures
applicable  to the  loans,  see  "Description  of  the  Transfer  and  Servicing
Agreements" in this prospectus supplement.

      The servicer has  established  standard  policies  for the  servicing  and
collection of mortgages. Servicing includes, but is not limited to:

      o     collecting, aggregating and remitting mortgage loan payments,

      o     accounting for principal and interest,

      o     holding escrow (impound) funds for payment of taxes and insurance,

      o     making inspections as required of the mortgaged properties,

      o     preparation  of tax  related  information  in  connection  with  the
            mortgage loans,

      o     supervision of delinquent mortgage loans,

      o     loss mitigation efforts,

      o     foreclosure  proceedings  and, if  applicable,  the  disposition  of
            mortgaged properties, and

      o     generally  administering  the mortgage loans,  for which it receives
            servicing fees.

      Billing  statements  with respect to mortgage  loans are mailed monthly by
the  servicer.  The  statement  details all debits and credits and specifies the
payment due.  Notice of changes in the applicable  loan rate are provided by the
servicer to the mortgagor with the statements.


                                      S-51

<PAGE>

COLLECTION PROCEDURES

      When a mortgagor  fails to make a payment on a B&C quality  mortgage loan,
the servicer attempts to cause the deficiency to be cured by corresponding  with
the mortgagor. In most cases,  deficiencies are cured promptly.  Pursuant to the
servicer's  B&C  servicing  procedures,  the  servicer  generally  mails  to the
mortgagor a notice of intent to  foreclose  after the loan  becomes 31 days past
due (two payments due but not received) and, within 30 days  thereafter,  if the
loan remains delinquent, institutes appropriate legal action to foreclose on the
mortgaged property. Foreclosure proceedings may be terminated if the delinquency
is  cured.  Mortgage  loans  to  borrowers  in  bankruptcy  proceedings  may  be
restructured  in accordance  with law and with a view to maximizing  recovery of
the loans, including any deficiencies.

      Once  foreclosure  is initiated by the servicer,  a  foreclosure  tracking
system is used to monitor the progress of the  proceedings.  The system includes
state specific  parameters to monitor whether proceedings are progressing within
the time frame typical for the state in which the mortgaged property is located.
During the  foreclosure  proceeding,  the servicer  determines the amount of the
foreclosure bid and whether to liquidate the mortgage loan.

      If foreclosed,  the mortgaged property is sold at a public or private sale
and may be  purchased  by the  servicer.  After  foreclosure,  the  servicer may
liquidate the mortgaged  property and  charge-off the loan balance which was not
recovered through liquidation proceeds.

      Servicing and charge-off policies and collection practices with respect to
B&C quality  mortgage loans may change over time in accordance with, among other
things, the servicer's business judgment, changes in the servicing portfolio and
applicable laws and regulations.

FORECLOSURE AND DELINQUENCY EXPERIENCE

      The following table summarizes the delinquency and foreclosure experience,
respectively,  on the dates  indicated,  of the servicer's B&C quality  mortgage
loans.  A B&C  quality  mortgage  loan is  characterized  as  delinquent  if the
borrower has not paid the monthly  payment due within one month of the Due Date.
The  delinquency  and  foreclosure  percentages  may be affected by the size and
relative lack of seasoning of the servicing  portfolio because many of the loans
in the portfolio were not outstanding long enough to give rise to some or all of
the  periods of  delinquency  indicated  in the chart  below.  Accordingly,  the
information  should not be considered  as a basis for assessing the  likelihood,
amount,  or  severity  of  delinquency  or losses on the  applicable  loans.  No
assurances can be given that the delinquency or foreclosure experience presented
in the  table  below  will  be  indicative  of the  delinquency  or  foreclosure
experience on the loans in the pools. The sum of the columns below may not equal
the total indicated due to rounding.

      For purposes of the following table:

      o     the period of  delinquency  is based on the number of days  payments
            are contractually past due,

      o     certain total  percentages  and dollar amounts may not equal the sum
            of the percentages  and dollar amounts  indicated in the columns due
            to differences in rounding,

      o     the  "Foreclosure  Rate" is the dollar  amount of mortgage  loans in
            foreclosure  as a  percentage  of the  total  principal  balance  of
            mortgage loans outstanding as of the date indicated, and


                                      S-52

<PAGE>

      o     the  "Bankruptcy  Rate" is the dollar  amount of mortgage  loans for
            which the related  borrower has declared  bankruptcy as a percentage
            of the total principal  balance of mortgage loans  outstanding as of
            the date indicated.

<TABLE>
                                                           DELINQUENCY AND FORECLOSURE EXPERIENCE


<CAPTION>
                                  AS OF DECEMBER 31, 1997           AS OF DECEMBER 31, 1998           AS OF JUNE 30, 1999
                             PRINCIPAL BALANCE     PERCENTAGE   PRINCIPAL BALANCE    PERCENTAGE  PRINCIPAL BALANCE   PERCENTAGE
<S>                          <C>                   <C>          <C>                  <C>         <C>                 <C>

Total Portfolio ...........   $1,370,527,327          --         $2,248,667,416         --        $3,287,852,345        --
                              --------------                     --------------                   --------------
Delinquency percentage
      30-59 Days ..........   $   48,214,088         3.52%       $  103,063,606        4.58%      $  142,423,532       4.33%
      60-89 Days ..........       13,795,882         1.01            23,791,571        1.06           46,489,104       1.41
      90 + Days ...........        5,486,264         0.40             3,913,233        0.17           12,127,203       0.37
                              --------------         ----        --------------        ----       --------------       ----
      Total ...............   $   67,496,234         4.92%       $  130,768,410        5.82%      $  201,039,839       6.11%
                              ==============         ====        ==============        ====       ==============       ====
Foreclosure Rate ..........   $   12,191,592         0.89%       $   40,596,310        1.81%      $   52,848,533       1.61%
Bankruptcy Rate ...........   $   12,022,391         0.88%       $   20,237,252        0.90%      $   33,064,024       1.01%

</TABLE>


      Historically,  a variety of factors,  including the  appreciation  of real
estate values,  have limited the loss and delinquency  experience on B&C quality
mortgage  loans.  There can be no assurance  that factors  beyond the servicer's
control,  such as national or local economic  conditions or downturn in the real
estate  markets of its  lending  areas,  will not result in  increased  rates of
delinquencies and foreclosure losses in the future.


                                      S-53

<PAGE>

                              UNDERWRITING CRITERIA

GENERAL

      The Initial Loans were, and it is expected that the Subsequent  Loans will
be,  underwritten or  reunderwritten  in accordance with Fremont's  underwriting
standards.  These standards are designed to permit mortgage lending to borrowers
whose  creditworthiness  and repayment ability do not satisfy the more stringent
underwriting  requirements  used as  standards  for FNMA and FHLMC.  Fremont has
established  risk  categories  by  which it  aggregates  acceptable  loans  into
groupings  considered to have progressively  greater risk  characteristics.  The
discussion  under this section sets forth a more detailed  description  of those
risk categories applicable to the loans.

      Fremont's underwriting of the Initial Loans generally consisted of, and is
expected to consist of, with  respect to the  Subsequent  Loans,  analyzing  the
following as standards applicable to the loans:

      o     the creditworthiness of a borrower;

      o     the income  sufficiency  of a  borrower's  projected  family  income
            relative to the  mortgage  payment  and to other fixed  obligations,
            including in some instances rental income from investment  property;
            and

      o     the  adequacy  of the  mortgaged  property,  expressed  in  terms of
            Loan-to-Value Ratio, to serve as the collateral for a mortgage loan.

      Fremont  has  implemented  a credit  policy  that  provides  a  number  of
guidelines  to  assist   underwriters  in  the  credit  decision  process.   The
creditworthiness  characteristics  emphasized  by  Fremont  are  the  borrower's
debt-to-income   ratio,   credit   history   and   employment   stability.   The
debt-to-income ratio for a borrower is calculated by dividing:

      o     the borrower's total monthly payment obligations, including payments
            due under the loan with  Fremont,  but after any debt  consolidation
            from the proceeds of that loan, by

      o     the borrower's monthly gross income.

      A credit  bureau report that reflects the  applicant's  credit  history is
obtained by Fremont from an independent,  nationally recognized credit-reporting
agency.   The  credit   report   typically   contains   information   reflecting
delinquencies,  repossessions, judgments, foreclosures, bankruptcies and similar
instances  of  adverse  credit  that can be  discovered  by a search  of  public
records.  A loan  applicant's  credit  report  must be  current  at the  time of
application  -  generally  less than 90 days old.  The credit  report is used to
evaluate the  borrower's  payment record and tendency to repay debts in a timely
manner. A lack of credit payment history will not necessarily preclude a loan if
other favorable borrower  characteristics  exist, including sufficient equity in
the property or an adequate debt-to-income ratio.

      The calculation of the borrower's  debt-to-income ratio involves a careful
review of all debts  listed on the credit  report and the loan  application,  as
well as the  verification  of gross  income.  Other than with respect to "Stated
Income  Applications,"  a borrower's  income is verified  through various means,
including:

      o     applicant interviews,

      o     written verifications with employers, and


                                      S-54

<PAGE>

      o     the review of pay stubs,  bank  statements,  tax  returns,  W-2's or
            other acceptable forms of documentation.

The debt-to-income  ratio is calculated to determine if a borrower  demonstrates
sufficient income levels to cover or satisfy all debt repayment requirements.

      Generally,   each  borrower  would  have  been  required  to  complete  an
application  designed  to  provide  to  the  original  lender  pertinent  credit
information  concerning  the  borrower.  As  part  of  the  description  of  the
borrower's financial condition, each borrower furnished:

      o     information,   which   may  have  been   supplied   solely  in  that
            application, with respect to its assets, liabilities, income, credit
            history, employment history and personal information, and

      o     an  authorization  to apply for a credit report which summarized the
            borrower's  credit history with local  merchants and lenders and any
            record of past or present bankruptcy or foreclosure proceedings.

The borrower may have also been required to authorize  verifications of deposits
at financial  institutions where the borrower had demand or savings accounts. In
the case of investment  properties,  income derived from the mortgaged  property
may have been considered for  underwriting  purposes.  With respect to mortgaged
property  consisting  of vacation or second homes,  generally no income  derived
from the  property  was  considered  for  underwriting  purposes,  but  could be
considered as a compensating factor.

      A  determination  was made by Fremont that the  borrower's  monthly income
would be  sufficient to enable the borrower to meet its monthly  obligations  on
the mortgage loan and other  expenses  related to the property.  These  expenses
include  property taxes,  utility costs,  standard  hazard  insurance and other,
fixed obligations other than housing expenses. This determination was based on:

      o     the data provided in the application,

      o     certain  verifications,  which are not required  with respect to the
            "Stated Income Applications" or the "Easy  Documentation"  programs,
            and

      o     the appraisal or other valuation of the mortgaged property.

In some  circumstances,  Fremont may also have  considered  the amount of liquid
assets available to the borrower after origination.

      Prospective  borrowers  may submit  loan  applications  under one of three
programs. These programs differ from each other with respect to the requirements
for the  verification  of the  income of the  borrower  and the  source of funds
required to be  deposited by the  applicant in order to close the loan.  Some of
the loans have been  originated  under the "Easy  Documentation"  programs  that
require  less   documentation   and  verification   than  do  traditional  "Full
Documentation"  programs.   Generally,  under  this  type  of  program,  minimal
investigation into a borrower's income profile would have been undertaken by the
originator.  The  underwriting  for those  mortgage  loans  will place a greater
emphasis on the value of the mortgaged  property and credit  history.  Under the
"Easy  Documentation"  program,  applicants  must have income  evidenced  by six
months of personal  bank  statements.  Under the "Full  Documentation"  program,
borrowers are generally required to submit documentation  verifying at least two
years of income and employment  history.  Under the "Stated Income  Application"
program,  no  verification of the applicant's  income is required.  Rather,  the


                                      S-55

<PAGE>

applicant  may be  qualified  based on monthly  income as stated in the mortgage
loan  application,  if that  income  is  supported  by the  general  information
included in the loan application package.

      As used in this discussion of the  underwriting  standards,  Loan-to-Value
Ratio generally means that ratio, expressed as a percentage of:

      (1)   the principal balance of the loan at origination, over

      (2)   the lesser of the sales price or the appraised  value of the related
            mortgaged property at origination, or in the case of a refinanced or
            modified loan, either the appraised valued determined at origination
            or, if applicable, at the time of the refinancing or modification.

      The  adequacy of a mortgaged  property as security  for  repayment  of the
related  mortgage  loan  generally  has  been  determined  by  an  appraisal  in
accordance with  preestablished  appraisal  procedure  guidelines for appraisals
established  by  Fremont.   Appraisers  were  typically   licensed   independent
appraisers  selected in accordance  with the Fremont  Guidelines.  The appraisal
procedure  guidelines generally required the appraiser or an agent on its behalf
to inspect the  property  personally  and to verify  whether the property was in
good condition and that construction,  if new, had been substantially completed.
The  appraisal  would have  considered a market data analysis of recent sales of
comparable  properties and, when deemed applicable,  an analysis based on income
generated  from the property or  replacement  cost analysis based on the current
cost of constructing or purchasing a similar property.  The Loan-to-Value  Ratio
has been supported by a review appraisal  conducted by Fremont or an independent
review company.

      Under these  underwriting  standards,  each loan was assigned a risk grade
and  categorized  in a "Loan Class,"  denominated  by a letter.  Fremont's  risk
classification  system is designed to assess the  likelihood  that each borrower
will satisfy the repayment obligations associated with the related mortgage loan
and to establish the maximum  permissible  Loan-to-Value  Ratio for the mortgage
loan.  Time frames  referred to below,  e.g.,  "within the last 12 months,"  are
measured from the time of underwriting of a borrower's credit.

      LOAN  CLASS A: For a loan to have  been  assigned  to a Loan  Class A, the
prospective  borrower must have overall "good" to "excellent"  consumer  credit.
One 30-day and no 60-day or 90-day late  payments  within the last 12 months are
acceptable  on an existing  mortgage  loan.  Any existing  mortgage loan must be
current at the time of the application and no notices of default within the last
three years on an existing  mortgage loan are permitted.  Minor derogatory items
are allowed as to non-mortgage credit. However, open collections and charge-offs
in excess of $500 must be paid  down to zero at  closing  unless  they are three
years old or older and not reflected in the title report or are medical related.
The  prospective  borrower  must have at least a 3-year  credit  history  with a
minimum of 5 credit  accounts.  Three  30-day late  payments  within the last 12
months are permitted. No Chapter 7 bankruptcies with respect to the borrower may
have been  discharged  during the previous three years. No Chapter 13 bankruptcy
may have been  discharged  by the  borrower  during  the  previous  year and the
borrower must have a satisfactory  payment history with the bankruptcy  trustee.
No foreclosures  may have been filed within the last three years with respect to
borrower  property.  No foreclosure  sales with respect to borrower property may
have been conducted within the last three years. The mortgaged  property must be
in average to good condition.  A maximum Loan-to-Value Ratio of 90% is permitted
for a mortgage loan secured by a single family  owner-occupied  property, or 85%
for a mortgage loan originated under an "Easy Documentation" program and 80% for
a mortgage  loan  originated  under a "Stated  Income"  application  program.  A
maximum Loan-to-Value Ratio of 80% or 75% for mortgage loans originated under an
"Easy  Documentation"  program and 65% for mortgage loans  originated  under the
"Stated Income"  application program is permitted for a mortgage loan secured by
a non-owner occupied property.  The maximum


                                      S-56

<PAGE>

permissible  Loan-to-Value  Ratio may be lower for  mortgage  loans with initial
principal amounts in excess of $350,000 secured by owner-occupied properties, or
lower dollar amounts for loans secured by non-owner-occupied properties, and for
mortgage  loans  made in  connection  with a borrower  refinancing  in which the
borrower  borrows more than is needed to refinance  his old mortgage  loan.  The
borrower's debt service-to-income ratio generally is 45% or less.

      LOAN  CLASS A-:  For a loan to have been  assigned  to Loan  Class A-, the
prospective  borrower is required to have overall "good" to "excellent" consumer
credit.  A maximum of two 30-day  late  payments,  and no 60-day or 90-day  late
payments  within the last 12 months is acceptable on an existing  mortgage loan.
Any existing mortgage loan must be current at the time of the application and no
notices of default within the last three years on an existing  mortgage loan are
permitted.  As to  non-mortgage  credit,  some prior defaults may have occurred.
However, open collections and charge-offs in excess of $500 must be paid down to
zero at closing  unless they are three years old or older and not  reflected  in
the title report or are medical related.  The prospective  borrower must have at
least a 3-year credit history with a minimum of 5 credit accounts. Less than 35%
of the credit accounts may have been delinquent  within the last 12 months,  and
three 30-day late payments within the last 12 months are permitted. In addition,
isolated  60-day late payments are  permitted.  No Chapter 7  bankruptcies  with
respect to the borrower may have been discharged  during the previous two years.
No Chapter 13 bankruptcy  may have been  discharged  by the borrower  during the
previous year and the borrower must have a satisfactory payment history with the
bankruptcy  trustee.  No foreclosures  may have been filed within the last three
years with respect to borrower  property.  No foreclosure  sales with respect to
the borrower  property may have been conducted  within the last three years. The
mortgaged property must be in average to good condition. A maximum Loan-to-Value
Ratio of 90% or 85% for a loan originated under an "Easy Documentation"  program
and 80% for a  mortgage  loan  originated  under a "Stated  Income"  application
program is permitted for a mortgage loan secured by an owner-occupied  property.
A maximum  Loan-to-Value Ratio of 80% or 75% for mortgage loans originated under
an "Easy  Documentation"  program and 65% for mortgage loans  originated under a
Stated Income Application  program,  is permitted for a mortgage loan secured by
non-owner-occupied  property. The maximum permissible Loan-to-Value Ratio may be
lower for mortgage  loans with initial  principal  amounts in excess of $350,000
secured by owner-occupied  properties, or lower dollar amounts for loans secured
by non-owner-occupied  properties.  The maximum permissible  Loan-to-Value Ratio
may  also be  lower  for  mortgage  loans  made in  connection  with a  borrower
refinancing  in which the borrower  borrows more than is needed to refinance his
old mortgage loan. The debt service-to-income ratio generally is 50% or less.

      LOAN  CLASS  B:  For a loan to have  been  assigned  to Loan  Class B, the
prospective  borrower may not have paid all previous or existing  installment or
revolving  debt  according  to its terms and may have some  charge-offs,  and is
required  to have  overall  "satisfactory"  consumer  credit.  A maximum of four
30-day late  payments,  or two 30-day late payments and one 60-day late payment,
but no 90-day  late  payments,  within  the last 12 months is  acceptable  on an
existing mortgage loan and no notices of default within the last two years on an
existing  mortgage loan are permitted.  As to  non-mortgage  credit,  some prior
defaults may have occurred.  However,  open  collections  and chargeoffs must be
paid down to an amount  not in excess of $500 at closing  unless  they are three
years old or older and not reflected in the title report or are medical related.
The  prospective  borrower  must have at least a 2-year  credit  history  with a
minimum of 3 credit accounts. Less than 50% of the credit accounts may have been
delinquent  within  the  last 12  months.  Isolated  90-day  late  payments  are
permitted,  but all  accounts  must be current when the loan is  originated.  No
Chapter 7  bankruptcies  with respect to the  borrower may have been  discharged
during the previous two years. No Chapter 13 bankruptcy may have been discharged
by  the  borrower  during  the  previous  year  and  the  borrower  must  have a
satisfactory  payment history with the bankruptcy  trustee.  No foreclosures may
have been filed within the last two years with respect to borrower  property.  A
maximum  Loan-to-Value


                                      S-57

<PAGE>

Ratio of 85% or 80% for a mortgage loan originated under an "Easy Documentation"
program  and  75%  for a  mortgage  loan  originated  under  a  "Stated  Income"
application   program,   is  permitted   for  a  mortgage  loan  secured  by  an
owner-occupied  property.  A  maximum  Loan-to-Value  Ratio  of 75%  or 70%  for
mortgage  loans  originated  under an "Easy  Documentation"  program and 65% for
mortgage  loans  originated  under a  "Stated  Income"  application  program  is
permitted  for a mortgage  loan secured by a  non-owner-occupied  property.  The
maximum  permissible  Loan-to-Value  Ratio may be lower for mortgage  loans with
initial  principal  amounts  in excess of  $350,000  secured  by  owner-occupied
properties,  or lower  dollar  amounts for loans  secured by  non-owner-occupied
properties.  The maximum  permissible  Loan-to-Value Ratio may also be lower for
mortgage  loans  made in  connection  with a borrower  refinancing  in which the
borrower  borrows more than is needed to refinance  his old mortgage  loan.  The
debt service-to-income ratio generally is 50% or less.

      LOAN  CLASS  C:  For a loan to have  been  assigned  to Loan  Class C, the
prospective  borrower may have  experienced  significant  credit problems in the
past, with overall "fair" consumer credit.  As to mortgage credit,  the borrower
may have had a history of being generally 30 days  delinquent,  and a maximum of
two 60-day late  payments and one 90-day late payment  within the last 12 months
is acceptable  on an existing  mortgage  loan. No notices of default  within the
last twelve  months,  or eighteen  months if the  Loan-to-Value  Ratio is 75% or
higher,  or on an  existing  mortgage  loan are  permitted.  As to  non-mortgage
credit, significant prior defaults may have occurred.  However, open collections
and  charge-offs  must be paid  down to an  amount  not in  excess  of $1,500 at
closing  unless they are three years old or older and not reflected in the title
report or are medical  related.  The  prospective  borrower must have at least a
1-year  credit  history  with less  than 50% of the  credit  accounts  currently
delinquent.  No  bankruptcies  may have  been  filed or  discharged  during  the
12-month  period prior to the date the mortgage loan was made.  No  foreclosures
may have been filed within the last year with respect to borrower property.  The
mortgaged property must be in average to good condition. A maximum Loan-to-Value
Ratio of 80% or 75% for a mortgage loan originated under an "Easy Documentation"
program  and  70%  for a  mortgage  loan  originated  under  a  "Stated  Income"
application   program  is   permitted   for  a  mortgage   loan  secured  by  an
owner-occupied  property.  A  maximum  Loan-to-Value  Ratio  of 70%  or 65%  for
mortgage  loans  originated  under an "Easy  Documentation"  program and 65% for
mortgage  loans  originated  under a  "Stated  Income"  application  program  is
permitted  for a mortgage  loan secured by a  non-owner-occupied  property.  The
maximum  permissible  Loan-to-Value  Ratio may be lower for mortgage  loans with
initial  principal  amounts  in excess of  $300,000  secured  by  owner-occupied
properties,  or lower dollar  amounts for loans  secured by  non-owner  occupied
properties.  The maximum  permissible  Loan-to-Value Ratio may also be lower for
mortgage  loans  made in  connection  with a borrower  refinancing  in which the
borrower  borrows more than is needed to refinance  his old mortgage  loan.  The
debt service-to-income ratio generally is 55% or less.

      LOAN  CLASS C-:  For a loan to have been  assigned  to Loan  Class C-, the
prospective  borrower may have  experienced  significant  credit problems in the
past, with overall "poor" consumer credit.  As to mortgage credit,  the borrower
may have had a history of being generally 30 days  delinquent,  is not more than
120-days  delinquent on an existing mortgage loan and there may not be a current
notice of default  outstanding on an existing  mortgage loan. As to non-mortgage
credit, significant prior defaults may have occurred.  However, open collections
and  charge-offs  must be paid  down to an  amount  not in  excess  of $1,500 at
closing  unless they are three years old or older and not reflected in the title
report or are medical related. The mortgaged property must be in average to good
condition.  A  maximum  Loan-to-Value  Ratio of 70% or 60% for a  mortgage  loan
originated  under a "Stated  Income"  application  program  is  permitted  for a
mortgage loan secured by an  owner-occupied  property.  A maximum  Loan-to-Value
Ratio of 65% or 60% for a  mortgage  loan  originated  under a  "Stated  Income"
application  Program  is  permitted  for  a  mortgage  loan  secured  by a  non-
owner-occupied  property.  The maximum  permissible  Loan-to-Value  Ratio may be
lower for mortgage


                                      S-58

<PAGE>

loans  with  initial   principal  amounts  in  excess  of  $300,000  secured  by
owner-occupied  properties,  or  lower  dollar  amounts  for  loans  secured  by
non-owner occupied properties.  The maximum permissible  Loan-to-Value Ratio may
also be lower for mortgage loans made in connection with a borrower  refinancing
in which the borrower  borrows more than is needed to refinance his old mortgage
loan. The debt service-to-income ratio generally is 55% or less.

      LOAN  CLASS  D:  For a loan to have  been  assigned  to Loan  Class D, the
prospective  borrower will have experienced  substantial  credit problems in the
past, and generally will have overall poor credit.  The  prospective  borrower's
credit history is poor and a notice of default on an existing  mortgage loan may
have been filed against the borrower.  As to  non-mortgage  credit,  significant
prior defaults may have occurred. However, open collections and charge-offs must
be paid down to an amount  not in excess of $2,500 at  closing  unless  they are
three years old or older and not  reflected  in the title  report or are medical
related. A bankruptcy filing by the borrower is permitted if it is discharged at
closing.  Also, on a case-by-case  basis,  Fremont may make a loan on a mortgage
that takes a borrower out of foreclosure. Fremont will make a mortgage loan to a
borrower to take him out of  bankruptcy or  foreclosure  only if it improves the
borrower's  financial  situation.  The mortgaged  property must be in average to
good condition.  A maximum  Loan-to-Value Ratio of 65% is permitted for mortgage
loans  originated  under a full  documentation  program or "Easy  Documentation"
program.  A maximum  Loan-to-Value  Ratio of 60% for mortgage  loans  originated
under a full documentation program or "Easy Documentation"  program is permitted
for a mortgage loan secured by a  non-owner-occupied  property.  Mortgage  loans
originated under a "Stated Income" application program are not permitted in loan
Class D. The maximum  permissible  loan-to-Value Ratio may be lower for mortgage
loans  with  initial   principal  amounts  in  excess  of  $300,000  secured  by
owner-occupied   properties  or  lower  dollar  amounts  for  loans  secured  by
non-owner-occupied  properties.  The maximum permissible Loan-to-Value Ratio may
also be lower for mortgage loans made in connection with a borrower  refinancing
in which the borrower  borrows more than is needed to refinance his old mortgage
loan. The debt service-to-income ratio generally is 55% or less.

      As  described  in  this  section  the  indicated   underwriting  standards
applicable to the loans include the foregoing  categories and characteristics as
guidelines  only. On a case-by-case  basis,  Fremont may have  determined in the
course of its  underwriting  process  that a  prospective  borrower  warrants  a
Loan-to-Value  Ratio  upgrade  based on  compensating  factors.  For example,  a
borrower  may  be  able  to  get a  loan  in a  particular  Loan  Class  with  a
Loan-to-Value  Ratio 5% higher than the ratio that would  otherwise be permitted
for that Loan Class if certain compensating factors exist.

      Based on the  indicated  underwriting  standards  applicable  for mortgage
loans with risk features  originated  under these  standards,  and in particular
loans in Loan Classes C- and D as described in this prospectus supplement, these
loans may experience substantially greater rates of delinquency, foreclosure and
loss,  than  mortgage  loans  underwritten  under  more  stringent  underwriting
standards.


                       PREPAYMENT AND YIELD CONSIDERATIONS

GENERAL

      The yield on the Class A-1 and Class A-2 certificates will be sensitive to
fluctuations  in the level of One-Month LIBOR because their  Pass-Through  Rates
are based on One-Month LIBOR. The yield on the Class B certificates will also be
sensitive to  fluctuations  in the level of One-Month LIBOR because as One-Month
LIBOR increases Excess Spread will be reduced.  A reduction in the Excess Spread
will slow the  amortization of the Class B certificates.  The yield on the Class
A-1, Class A-2 and Class B certificates  will also be sensitive to the available
funds cap.


                                      S-59

<PAGE>

      In  addition,  because the rate and timing of principal  distributions  on
offered  certificates  depends  primarily  on the rate and  timing of  principal
payments, i.e., the prepayment experience,  of the loans in the related pool and
the availability and amount of Excess Spread from the applicable pool, the final
distribution of principal on your certificates could occur significantly earlier
or later than you anticipate.  If significant  principal prepayments are made on
your  certificates,  you may not be able to reinvest  those  distributions  in a
comparable  alternative  investment having a comparable yield. No prediction can
be made as to the rate of  prepayments on the loans in either stable or changing
interest  rate  environments.  You will  bear  entirely  any  reinvestment  risk
resulting from the rate of prepayments on the pool loans related to your class.

      The rate of principal distributions on each class of offered certificates,
the aggregate  amount of each interest  distribution on each class and the yield
to maturity on each class will be directly related to and affected by:

      (1)      the prepayment  experience  of the loans in the pool backing each
               class,

      (2)      the application of Excess Spread,  if any, from each pool, and in
               certain  circumstances from the other pool and amounts on deposit
               in the Pre-Funding  Account at the end of the Pre-Funding  Period
               that are not used to acquire  Subsequent  Loans,  in each case to
               reduce the principal balance of each class of certificates to the
               extent described in this prospectus supplement under "Description
               of Credit Enhancement--Excess Spread and Overcollateralization,"

      (3)      the application of  amounts on deposit in  the Reserve Account to
               reduce the principal balance of the Class A certificates, and

      (4)      under some circumstances, the rates of delinquencies, defaults or
               losses experienced on the loans in the pool backing each class.

      The prepayment experience of the loans will be affected by:

      (1)      the scheduled amortization of the loans, and

      (2)      any unscheduled principal prepayments or reductions of the loans,
               which may include:

               (a)  borrower prepayments and refinancings,

               (b)  liquidations, write-offs and some modifications of the loans
                    due  to  defaults,   casualties,   condemnations  or   other
                    dispositions, and

               (c)  repurchases of defective and Defaulted Loans pursuant to the
                    Transfer and Servicing Agreements.

      Modifications  of  Defaulted  Loans by the servicer may have the effect of
delaying or decreasing  principal  reductions that would have otherwise occurred
on the Defaulted Loans. On or after any distribution date on which the principal
balance  of all  the  loans  declines  to 10% or less  of the  aggregate  of the
principal  balance of the Initial Loans and the Subsequent Loans for both pools,
as of the  applicable  Cut-Off Date, the holders of a majority of the percentage
interest  in the Class R  certificates  may  purchase  all of the loans from the
trust at a price equal to the Termination  Price. If the exercise of this option
would  result in a draw under the  Guaranty  Policy,  the holders of the Class R
certificates  may only exercise  this option with the consent of the  securities
insurer.  This purchase will result in a termination of the trust.  Furthermore,
to the extent that the Class R certificateholders fail to exercise this optional
termination  right,  the securities  insurer and the servicer may be entitled to
exercise a similar right to effect an optional  termination of the  certificates
if the  principal  balance


                                      S-60

<PAGE>

of all  the  loans  declines  to 5% or less of the  aggregate  of the  principal
balance of the Initial Loans and the Subsequent  Loans for both pools, as of the
applicable   Cut-Off  Date.  See  "Description  of  the   Certificates--Optional
Termination" in this prospectus supplement.

      The weighted  average life of a certificate  is the average amount of time
that will  elapse  from the  closing  date to the date each dollar in respect of
principal  of  that  certificate  is  repaid.  The  weighted  average  life of a
certificate will be influenced by, among other factors, the following:

      (1)      the prepayment  experience  of  the loans in the pool backing the
               certificates;

      (2)      the  rate  at  which  Excess  Spread  is  paid  to holders of the
               certificates;

      (3)      the  rate at  which amounts on deposit in the Reserve Account are
               paid to holders of the Class A certificates;

      (4)      the extent to  which  any reduction  of the Overcollateralization
               Amount is  paid to the holders of the Class B, Class X or Class R
               certificates; and

      (5)      under some circumstances, the rates of delinquencies, defaults or
               losses experienced on the loans.

      If substantial  principal  prepayments on the loans in a pool are received
from unscheduled prepayments,  liquidations or repurchases, then the payments to
the  holders of the related  class of Class A  certificates  resulting  from the
prepayments may significantly  shorten the actual average lives of that class of
certificates. If the loans experience delinquencies for which no Monthly Advance
is made,  or  defaults  in the  payment of  principal,  then the  holders of the
related class of certificates may similarly experience a delay in the receipt of
principal  distributions  attributable to those  delinquencies and defaults.  In
particular  instances,  these  delinquencies  and  defaults may result in longer
actual average lives of the certificates than would otherwise be the case.

      However,  the principal  portion of any proceeds received upon liquidation
of a loan would be applied as a principal  prepayment.  If upon  liquidation the
Net  Liquidation  Proceeds are  insufficient  to repay the loan in full, and the
loss causes an  Overcollateralization  Deficiency Amount, Excess Spread from the
related  pool and from the other  pool,  and  amounts on deposit in the  Reserve
Account, if any, may be applied as a principal distribution on the related class
of Class A certificates,  to the extent available under the cash flow priorities
described under "Description of the  Certificates--Priority of Distributions" in
this prospectus  supplement.  In either case, if these distributions are made in
connection  with a Liquidated  Loan, the holders of the related class of Class A
certificates  will  experience  an  acceleration  in the  receipt  of  principal
payments.  In some  instances this may result in shorter actual average lives of
the  certificates  than would  otherwise be the case. See "Risk  Factors--Credit
Enhancement May Not Be Adequate" in this prospectus supplement.

      A variety of general economic and social factors, as well as other factors
and  characteristics  that  relate  specifically  to each loan,  will  influence
prepayments on loans. Factors that relate specifically to the loans and that may
affect the prepayment rate of the loans include the following:

      (1)      the outstanding principal balances of the loans;

      (2)      the interest rates on the loans;

      (3)      changes in the value of the related mortgaged  properties and the
               related Loan-to-Value Ratios;

      (4)      changes in the creditworthiness of the borrowers;


                                      S-61

<PAGE>

      (5)      changes  in  the  availability  of  comparable financing  to  the
               borrowers on either more or less favorable terms; and

      (6)      changes in the borrowers' housing needs or employment status.

      Additional  factors that relate to the loans on a specific  basis  include
the seasoning of the loans,  the existence and  enforceability  of "due-on-sale"
clauses,  and the existence and  enforceability  of  prepayment  penalties.  For
example, some of the loans contain due-on-sale provisions.  The servicer intends
to enforce due-on-sale provisions, unless:

      (1)      the servicer,  in a manner consistent with the accepted servicing
               procedures,  permits  the  purchaser  of  the  related  mortgaged
               property to assume the loan, or

      (2)      the enforcement is not permitted by applicable law.

      See "Certain Legal Aspects of Residential Loans--Enforceability of Certain
Provisions" in the  accompanying  prospectus.  In some cases, if the borrower is
selling its mortgaged  property,  the servicer,  in a manner consistent with the
accepted servicing  procedures,  may permit short sales, short pay-offs or other
modifications.    See    "Description    of   the   Transfer    and    Servicing
Agreements--Realization On Defaulted Loans" in this prospectus supplement.

      Some of the  loans  contain  prepayment  penalties.  Prepayment  penalties
generally  obligate the related  borrower to pay penalties in connection  with a
prepayment  of  the  borrower's  loan.  The  servicer  will  enforce  prepayment
penalties  unless doing so would be unlawful or the master servicer  consents to
waiver.  The master servicer has no obligation to enforce  prepayment  penalties
and will exercise its rights to enforce them to the extent it deems appropriate.
In  addition,  the  prepayment  penalties  with respect to the "2/28" and "3/27"
loans are typically  suspended  during the 60-day period that coincides with the
initial  adjustment date for a loan,  where  applicable.  The master servicer is
entitled to retain all prepayment  penalties to the extent the servicer collects
them from borrowers.  The existence of prepayment  penalties and any enforcement
by the master  servicer of the prepayment  penalties  contained in the loans may
have an effect on the  decisions of borrowers to prepay their loans and thus may
affect the weighted average lives of the certificates.

      Other general  economic and social  factors that may affect the prepayment
rate of the loans, include, among other matters:

      o        the rate of inflation,

      o        unemployment levels,

      o        personal bankruptcy levels,

      o        prevailing interest rates,

      o        consumer spending and saving habits,

      o        competition within the mortgage and consumer finance  industries,
               and

      o        consumer, bankruptcy and tax law developments.

For  example,  any  further  limitations  on the rights of  borrowers  to deduct
interest  payments on mortgage  loans for federal income tax purposes may result
in a higher rate of prepayments on the loans.


                                      S-62

<PAGE>

      In  addition,  the  rate of  prepayment  on a pool of  mortgage  loans  is
generally  affected by  prevailing  market  interest  rates for similar types of
loans of a comparable term and risk level. If prevailing  interest rates were to
fall significantly below the respective interest rates on the loans, the rate of
prepayment,  and  refinancing,  would be expected to  increase.  Conversely,  if
prevailing  interest  rates  were to rise  significantly  above  the  respective
interest  rates on the  loans,  the rate of  prepayment  on the  loans  would be
expected to decrease. Depending on prevailing market interest rates, the outlook
for market interest rates, and economic conditions generally, some borrowers may
sell or refinance their mortgaged properties to realize their equity in order to
meet cash flow needs or to make other investments.

      As a result of these general  economic and social factors,  as well as the
loan specific  factors and  characteristics,  the  prepayment  experience of the
loans:

      (1)   cannot be predicted with certainty,

      (2)   will be likely to fluctuate over the life of the loans and

      (3)   may differ significantly from the prepayment  rates of other similar
            loans.

      None of the transferor,  the servicer, the master servicer, the securities
insurer, the depositor, nor the underwriters makes any representation as to:

      (1)   the particular factors that will affect the prepayment of the loans,

      (2)   the relative importance of these factors, or

      (3)   the percentage  of  the principal balances of the loans that will be
            paid as of any date.

      Distributions of principal to holders of the certificates at a faster rate
than  anticipated  will  increase  the yields on the  certificates  purchased at
discounts  but  will  decrease  the  yields  on the  certificates  purchased  at
premiums.  The  distribution  of  principal  may be  attributable  to  scheduled
payments and  prepayments  of principal on the loans and to the  application  of
Excess Spread.  The effect on an investor's  yield due to  distributions  to the
holders of the  certificates  occurring  at a rate that is faster or slower than
the rate anticipated by the investor during any period following the issuance of
the  certificates  will not be entirely offset by a subsequent like reduction or
increase in the rate of the  distributions  of principal  during any  subsequent
period.

      The rate of  delinquencies  and defaults on the loans, and the recoveries,
if any,  on  Defaulted  Loans and  foreclosed  properties,  will also affect the
prepayment  experience of the loans. As a result,  the weighted average lives of
the certificates  will also be affected.  To the extent that the  delinquencies,
defaults and losses cause a reduction in the amount of Excess Spread from a pool
of loans, then distributions of principal to the holders of the related class of
certificates  could  be  delayed  and  result  in a  slower  rate  of  principal
amortization of the related class of  certificates.  See  "Description of Credit
Enhancement--Excess   Spread  and   Overcollateralization"  in  this  prospectus
supplement.

      However,  to the extent that the delinquencies,  defaults and losses cause
an increase in the Overcollateralization  Deficiency Amount for the Class A-1 or
Class A-2  certificates,  then an  increasing  amount of Excess  Spread from the
related pool and, in certain circumstances,  from the other pool, may be applied
to the  distribution  of  principal  to the  holders  of the  related  class  of
certificates. This increase in the Overcollateralization Deficiency Amount would
result in a faster rate of principal amortization of that class of certificates.
If the Overcollateralization  Amount for the Class A-1 or Class A-2 certificates
is  reduced  to  zero,   then  the  defaults  and  losses  would  result  in  an


                                      S-63

<PAGE>

Overcollateralization Deficit for the class. This would cause an increase in the
distribution  of principal to the holders of that class of  certificates  to the
extent of:

      (1)   amounts on deposit in the Reserve Account;

      (2)   Excess  Spread,  if  any,  from  the related  pool  and, in  certain
            circumstances, from the other pool; and

      (3)   the defaults or losses are covered by the guaranty insurance policy.

      Several  factors  may  influence   delinquencies,   defaults  and  losses,
including:

      o     the outstanding loan principal balances;

      o     the related Loan-to-Value Ratios; and

      o     other underwriting standards for the loans.

In  general,  defaults  on mortgage  loans are  expected  to occur with  greater
frequency in their early years,  although few data are available with respect to
the  rate  of  default  on  home   loans   similar  to  the  loans.   See  "Risk
Factors--Inadequacy  of Value of Properties Could Affect Severity of Losses" and
"Underwriting Criteria" in this prospectus supplement.

      Furthermore, the rate and timing of prepayments,  delinquencies, defaults,
liquidations  and losses on the loans will be affected  by the general  economic
condition of the region of the country in which the related mortgaged properties
are located or the related borrowers are residing. See "Risk Factors--Geographic
Concentration  Could  Increase  Losses  on the  Loans"  and "The  Pools" in this
prospectus supplement. The risk of delinquencies, defaults and losses is greater
and voluntary  principal  prepayments are less likely in regions where a weak or
deteriorating  economy exists. A weak or deteriorating  economy may be evidenced
by, among other factors, increasing unemployment or falling property values.

EXCESS SPREAD AND REDUCTION OF OVERCOLLATERALIZATION TARGET AMOUNT

      The  overcollateralization  feature has been  designed to  accelerate  the
principal  amortization of each class of certificates  relative to the principal
amortization of the loans in the related pool. If on any distribution  date, the
Overcollateralization   Target  Amount  with  respect  to  a  pool  exceeds  the
Overcollateralization  Amount of the related pool,  Excess Spread,  if any, from
that pool and, in certain  circumstances,  from the other pool,  will be paid as
principal  to the  holders  of the  Class  A-1 or  Class  A-2  certificates,  as
applicable,    in   the   amounts   described   under    "Description   of   the
Certificates--Priority  of Distributions" in this prospectus supplement.  If the
Overcollateralization    Amount   for   a   pool    equals   or   exceeds    the
Overcollateralization  Target  Amount  for the  pool on any  distribution  date,
Excess  Spread from the pool will instead be  distributed  to the holders of the
Class B certificates  until their principal balance is reduced to zero. When the
principal  balance of the Class B certificates  is reduced to zero,  this Excess
Spread will instead be distributed to the holders of the Class X and the Class R
certificates.  This distribution will be made to the Class B, Class X or Class R
certificates  only if not  needed  to be  paid to the  other  class  of  Class A
certificates for shortfalls due to losses or unadvanced delinquencies or to fund
the Reserve Account up to the required level.  This distribution to the Class B,
Class X and Class R  certificates  will  reduce the rate of,  and under  certain
circumstances  delay,  the principal  amortization  of the Class A certificates,
until   the   related   Overcollateralization   Amount   is   reduced   to   the
Overcollateralization Target Amount.


                                      S-64

<PAGE>

      If the securities insurer changes the Overcollateralization  Target Amount
with respect to a class of Class A certificates or the  delinquency  levels that
determine  whether the  Overcollateralization  Target  Amount  will  increase or
decrease, the principal on your class of certificates may be paid more slowly or
quickly than otherwise would be the case. This could adversely  affect the yield
to  maturity  of  your  certificates.   See  "--Reinvestment   Risk"  below  and
"Description of Credit Enhancement-- Excess Spread and Overcollateralization" in
this prospectus supplement.

REINVESTMENT RISK

      The  reinvestment  risk with respect to an investment in the  certificates
will be  affected  by the rate  and  timing  of  principal  payments,  including
prepayments, in relation to the prevailing interest rates at the time of receipt
of these principal  payments.  For example,  during periods of falling  interest
rates,  holders of the certificates may receive an increased amount of principal
payments  from the loans at a time  when the  related  holders  may be unable to
reinvest these payments in investments  having a yield and rating  comparable to
their  respective  certificates.  Conversely,  during periods of rising interest
rates,  holders of the  certificates may receive a decreased amount of principal
prepayments from the loans at a time when the holders may have an opportunity to
reinvest  these  payments  in  investments  having a higher  yield  than,  and a
comparable rating to, their respective  certificates.  If the securities insurer
changes the Overcollateralization  Target Amount with respect to either class of
Class A  certificates  or the  delinquency  levels  that  determine  whether the
Overcollateralization Target Amount will increase or decrease, your principal on
the  certificates  may be paid more slowly or quickly than may  otherwise be the
case. This could adversely  affect your ability to reinvest  principal  payments
received on the certificates at a comparable yield.

YIELD CONSIDERATIONS RELATING TO ADJUSTABLE-RATE LOANS

      During the initial period following origination,  substantially all of the
loans bear  interest  at loan  interest  rates which were set  independently  of
Six-Month  LIBOR.  See "The  Pools--Payments  on the  Loans" in this  prospectus
supplement.

      At the initial interest rate reset date for each adjustable-rate loan, the
interest  rate  was or  will  be  adjusted  to a rate  based  on the  applicable
Six-Month  LIBOR plus the related Gross Margin.  However,  the interest rate for
each  adjustable-rate  loan is subject to the  applicable  Periodic Rate Cap and
applicable  Lifetime Cap and  Lifetime  Floor.  On an interest  rate reset date,
increases  in  Six-Month   LIBOR  will  increase  the  interest   rates  of  the
adjustable-rate  loans,  subject  to the  applicable  Periodic  Rate Cap and the
applicable  Lifetime  Cap.  Resulting  increases  in the amount of the  required
monthly  payments  on the  adjustable-rate  loans in excess of those  assumed in
underwriting the adjustable-rate  loans may result in a default rate higher than
that on mortgage loans with fixed mortgage rates.

      If the interest rate on any  adjustable-rate  loan cannot increase above a
particular  level  due to the  applicable  Periodic  Rate Cap or the  applicable
Lifetime Cap, the yield on your  certificates  could be adversely  affected.  In
addition,  if the  interest  rate on any  adjustable-rate  loan  is not  able to
decrease  below a  particular  level  due to the  applicable  Lifetime  Floor or
Periodic  Rate Cap, the related  borrower may be more likely to prepay this loan
in full in order to refinance at a lower rate.

      The interest rates on the adjustable-rate  loans adjust periodically based
on Six-Month  LIBOR.  The interest rates on the fixed-rate  loans do not adjust.
The interest rate on the Class A-1 and Class A-2  certificates  adjusts  monthly
based on One-Month  LIBOR and the interest rate on the Class B  certificates  is
fixed and, in each case, as described under "Description of the Certificates" in
this prospectus supplement,  in each case, subject to an available funds cap. As
a result,  the interest due on the loans during any Due Period may not equal the
amount of interest  that would  accrue on your


                                      S-65

<PAGE>

certificates  during the related Accrual Period.  To the extent any shortfall is
created as a result, the shortfall will only be paid to you to the extent and in
the priority described under "Description of the  Certificates--Distributions on
the Certificates" in this prospectus  supplement.  In addition,  Six-Month LIBOR
and One-Month LIBOR may respond to different  economic and market  factors,  and
there is not necessarily a correlation  between them. Thus, it is possible,  for
example,  that One-Month  LIBOR may rise during periods in which Six-Month LIBOR
is stable or is falling.  It is also possible that, even if both One-Month LIBOR
and Six-Month  LIBOR rise during the same period,  One-Month LIBOR may rise more
rapidly than Six-Month LIBOR.

      The transferor is not aware of any publicly available  statistics that set
forth principal prepayment experience or prepayment forecasts of adjustable-rate
mortgage loans over an extended period of time. The transferor's experience with
respect to the loans is insufficient to draw any conclusions with respect to the
expected  prepayment rates on the  adjustable-rate  loans. The rate of principal
prepayments  with respect to  adjustable-rate  mortgage  loans has fluctuated in
recent years.

      In addition, the features of adjustable-rate mortgage loan programs in the
past have varied  significantly  in response to market  conditions like interest
rates, consumer demand,  regulatory  restrictions and other factors. The lack of
uniformity  of the terms and  provisions  of the  adjustable-rate  mortgage loan
programs has made it  impracticable  to compile  meaningful  comparative data on
prepayment  rates.  As a  result,  there can be no  certainty  as to the rate of
prepayments  on the  adjustable-rate  loans in stable or changing  interest rate
environments.  As is the  case  with  conventional  fixed-rate  mortgage  loans,
adjustable-rate  mortgage  loans may be subject to a greater  rate of  principal
prepayment in a declining interest rate environment.  For example, if prevailing
interest  rates fall  significantly,  adjustable-rate  mortgage  loans  could be
subject to higher  prepayment  rates than if  prevailing  interest  rates remain
constant.  Higher  prepayment  rates  will occur  because  the  availability  of
fixed-rate  mortgage loans at competitive  interest rates may cause borrowers to
refinance  their  adjustable-rate  mortgage loans in order to obtain lower fixed
interest rates.

WEIGHTED AVERAGE LIVES OF THE OFFERED CERTIFICATES

      The  following  information  is given solely to  illustrate  the effect of
prepayments  of  the  loans  on  the  weighted  average  lives  of  the  offered
certificates under particular stated assumptions.  The following  information is
not a prediction of the prepayment  rate that may actually be experienced by the
loans.  Weighted average lives of the offered certificates refers to the average
amount  of time  that  will  elapse  from the date of  delivery  of the  offered
certificates until each dollar of principal of the offered  certificates will be
repaid to the investor.  The weighted average lives of the offered  certificates
will be influenced by:

      o     the rate at which  principal  of the loans is paid,  which may be in
            the form of scheduled amortization or prepayments,

      o     the rate at which Excess Spread,  if any, from the related pool and,
            in certain circumstances, from the other pool, is paid to holders of
            the related class of certificates,

      o     the extent to which any reduction in Overcollateralization Amount is
            paid to the Class B, Class X and Class R certificates,

      o     the rate of delinquencies and losses on the loans from time to time,

      o     the rate at which amounts on deposit in the Reserve Account are paid
            to holders of the Class A certificates, and


                                      S-66

<PAGE>

      o     the extent to which amounts remain in the Pre-Funding Account at the
            end of the  Pre-Funding  Period  and are paid to the  holders of the
            certificates.

For this  purpose,  the term  "prepayment"  includes  reductions  of  principal,
including, without limitation, those resulting from:

      o     unscheduled full or partial prepayments,

      o     refinancings,

      o     liquidations and write-offs due to defaults,

      o     casualties or other dispositions and substitutions, and

      o     repurchases by or on behalf of the transferor.

See    "Description    of    Credit     Enhancement--    Excess    Spread    and
Overcollateralization" in this prospectus supplement.

      Prepayments  on loans  are  commonly  measured  relative  to a  prepayment
standard or model. The model used in this prospectus  supplement is the constant
prepayment  rate (CPR).  CPR represents an assumed rate of prepayment each month
to the then outstanding principal balance of a pool of loans for the life of the
related loans. A specified CPR percentage is used for each month during the life
of the loans. CPR does not purport to be a historical  description of prepayment
experience or a prediction of the anticipated  rate of prepayment of any pool of
loans,  including  the  loans in the  trust.  The  transferor  believes  that no
existing  statistics  of which it is aware  provide  a  reliable  basis  for the
holders  of the  offered  certificates  to  predict  the amount or the timing of
receipt of prepayments on the loans.

      Modeling  assumptions.  For purposes of preparing  the tables  below,  the
following modeling assumptions have been made:

      (1)   all scheduled principal payments on the loans are timely received on
            the first day of each Due Period,  with the first Due Period for the
            Initial Loans  commencing on September 2, 1999, and no delinquencies
            or losses occur on the loans;

      (2)   the  scheduled  payments  on the loans have been  calculated  on the
            outstanding principal balance,  before giving effect to prepayments,
            the loan interest rate and the remaining term to stated  maturity so
            that the loans will fully amortize by their remaining term to stated
            maturity;

      (3)   all  scheduled  payments of interest and principal in respect of the
            loans have been made  through  the Cut-Off  Date,  or in the case of
            Pool 1 Loans, Sub-Pools 10 through 13 and Pool 2 Loans, Sub-Pools 11
            through 14, October 1, 1999;

      (4)   the loan interest rate on each  adjustable-rate  loan is adjusted on
            its next interest  rate reset date and  subsequent  reset dates,  if
            necessary, to equal the sum of:

               (a)    an assumed level of Six-Month LIBOR, equal to  5.957%, and

               (b)    the Gross  Margin, subject  to the Periodic Rate Caps, the
                      Lifetime Cap and the Lifetime Floor;

      (5)   One-Month LIBOR remains constant at 5.380% per annum;


                                      S-67

<PAGE>

      (6)    (a)    all loans prepay monthly at the specified percentage of CPR,

             (b)    no   optional  or   other    early    termination   of   the
                    certificates   occurs,    except    with   respect  to   the
                    calculation   of    the  "Weighted    Average   Life-to-Call
                    (Years)" figures in the following tables, and

             (c)    no substitutions or repurchases of the loans occur;

      (7)   all  prepayments  in respect of the loans  include 30 days'  accrued
            interest;

      (8)   the closing date for the certificates is September 23, 1999;

      (9)   with respect to the loans,  each year will consist of twelve  30-day
            months;

      (10)  cash   payments  in  full  are   received  by  the  holders  of  the
            certificates  on the 25th day of each month,  commencing  in October
            1999;

      (11)  the  Overcollateralization  Target  Amount for each class of Class A
            certificates will be 5.15% of the related Maximum  Collateral Amount
            with respect to any  distribution  date prior to the Stepdown  Date.
            After the Stepdown Date, the Overcollateralization Target Amount for
            each pool will be the greater of:

            (a)     10.30% of the principal balance of the loans in that pool as
                    of that distribution date, and

            (b)     0.50% of the related Maximum Collateral Amount;

      (12)  the pass-through rates for the certificates are as described in this
            prospectus supplement;

      (13)  all Servicing Fees, Master Servicer Fees and Trustee Fees assumed to
            be deducted  from the interest  collections  in respect of the loans
            equal 0.5065% of the principal balance of the loans;

      (14)  other fees and  expenses  assumed to be deducted  from the  interest
            collections  in respect of the loans  equal  0.20% of the  aggregate
            principal balance of the Class A certificates;

      (15)  no  reinvestment  income  from  any  trust  account  is  earned  and
            available for payment;

      (16)  the  Overcollateralization  Target  Amount for each class of Class A
            certificates will stepdown in one month;

      (17)  with  respect to Pool 1 Loans,  Sub-Pools  10  through  13, and with
            respect to Pool 2 Loans, Sub-Pools 11 through 14, are transferred to
            the trust in September,  1999. The principal payments on these loans
            are  received  by the  servicer  in  October,  1999  and paid to the
            holders of the  certificates on the  distribution  date in November,
            1999; and

      (18)  the pools consist of loans having the following characteristics:


                                      S-68

<PAGE>

<TABLE>
                                            ASSUMED LOAN CHARACTERISTICS - POOL 1


<CAPTION>
                          CUT-OFF                        REMAINING      ORIGINAL TERM               INITIAL
                           DATE                        AMORTIZATION      TO MATURITY      GROSS      RESET      GROSS INITIAL
SUB-POOL    TYPE     PRINCIPAL BALANCE    LOAN RATE    TERM (MONTHS)      (MONTHS)       MARGIN     (MONTHS)    PERIODIC CAP
- --------    ----     -----------------    ---------    -------------      --------       ------     --------    ------------
<S>         <C>      <C>                  <C>          <C>              <C>              <C>        <C>         <C>

    1        arm      $28,412,007.39       9.7496%          349              360         6.4543%       12          2.6750%

    2        arm      $28,216,233.04       9.6846%          352              358         6.2738%       18          2.9092%

    3        arm      $19,056,962.71       9.8880%          351              356         6.4042%       31          2.9530%

    4        arm      $41,897,651.89      10.0953%          358              360         6.1918%       21          2.9540%

    5        arm      $36,751,529.65      10.1385%          359              360         6.1848%       23          3.0000%

    6        arm      $25,322,977.03       9.9973%          358              360         6.2108%       34          3.0000%

    7        arm      $25,725,458.43      10.0361%          359              360         6.1345%       35          3.0000%

    8        arm      $27,294,847.25       9.8365%          358              360         6.0884%       58          3.0000%

    9       fixed     $20,734,379.19      10.0280%          341              342

   10        arm      $35,898,870.68      10.1385%          360              360         6.1848%       24          3.0000%

   11        arm      $23,300,702.53      10.0361%          360              360         6.1345%       36          3.0000%

   12        arm      $12,458,542.77       9.8365%          360              360         6.0884%       60          3.0000%

   13       fixed     $ 9,464,062.85      10.0280%          342              342

</TABLE>


TABLE (CONTINUED)

              GROSS
            SUBSEQUENT     GROSS       GROSS
             PERIODIC     LIFETIME    LIFETIME
SUB-POOL       CAP          CAP        FLOOR
- --------       ---          ---        -----

    1        1.3944%      16.4988%     9.6346%

    2        1.3688%      16.4252%     9.6846%

    3        1.1756%      16.3727%     9.8880%

    4        1.4909%      17.0953%    10.0953%

    5        1.5000%      17.1359%    10.1359%

    6        1.5000%      16.9990%     9.9990%

    7        1.5000%      17.0361%    10.0361%

    8        1.5000%      16.8365%     9.8365%

    9

   10        1.5000%      17.1359%    10.1359%

   11        1.5000%      17.0361%    10.0361%

   12        1.5000%      16.8365%     9.8365%

   13






<TABLE>
                                            ASSUMED LOAN CHARACTERISTICS - POOL 2


<CAPTION>
                            CUT-OFF                        REMAINING    ORIGINAL TERM                INITIAL
                              DATE                       AMORTIZATION    TO MATURITY      GROSS       RESET     GROSS INITIAL
   SUB-POOL     TYPE   PRINCIPAL BALANCE     LOAN RATE   TERM (MONTHS)     (MONTHS)      MARGIN     (MONTHS)     PERIODIC CAP
   --------     ----   -----------------     ---------   -------------     --------      ------     --------     ------------
     <S>       <C>        <C>               <C>             <C>           <C>         <C>           <C>              <C>
     1         arm         $15,215,229.74     9.4617%       349            360          6.3196%       12             2.7017%

     2         arm         $11,564,531.75     9.7759%       353            359          6.3063%       18             2.9034%

     3         arm          $8,922,747.17     9.4809%       354            360          6.4779%       30             2.9303%

     4         arm          $5,532,537.76     9.9357%       357            360          6.2051%       17             2.5622%

     5         arm         $18,989,401.72     9.8696%       358            360          6.1933%       22             3.0000%

     6         arm         $19,774,977.29     9.9194%       359            360          6.1113%       23             3.0000%

     7         arm         $14,518,061.70     9.9308%       358            360          6.1722%       34             3.0000%

     8         arm         $14,338,265.49     9.8792%       359            360          6.1974%       35             3.0000%

     9         arm          $8,723,156.97     9.8587%       359            360          6.1140%       59             3.0000%

    10        fixed         $8,070,006.17    10.1465%       349            351

    11         arm         $19,735,787.58     9.9194%       360            360          6.1113%       24             3.0000%

    12         arm         $12,856,478.18     9.8792%       360            360          6.1974%       36             3.0000%

    13         arm          $3,886,464.02     9.8587%       360            360          6.1140%       60             3.0000%

    14        fixed         $3,595,463.05    10.1465%       351            351


</TABLE>


TABLE (CONTINUED)

                 GROSS
              SUBSEQUENT
               PERIODIC       GROSS LIFETIME    GROSS LIFETIME
   SUB-POOL       CAP               CAP             FLOOR
   --------       ---               ---             -----

     1          1.3930%           16.1852%        9.3180%

     2          1.3620%           16.4981%        9.7759%

     3          1.2546%           16.0377%        9.4809%

     4          1.4131%           16.9357%        9.9357%

     5          1.5000%           16.8696%        9.8696%

     6          1.5000%           16.9152%        9.9152%

     7          1.5000%           16.9308%        9.9308%

     8          1.5000%           16.8792%        9.8792%

     9          1.5000%           16.8587%        9.8587%

    10

    11          1.5000%           16.9152%        9.9152%

    12          1.5000%           16.8792%        9.8792%

    13          1.5000%           16.8587%        9.8587%

    14




                                      S-69


<PAGE>


      The following tables indicate the corresponding percentages of the initial
principal  balance of the certificates  that would be outstanding,  based on the
specified  percentages  of CPR.  These  tables have been  prepared  based on the
modeling assumptions including the assumptions regarding the characteristics and
performance  of  the  loans.  These  assumptions  may  differ  from  the  actual
characteristics  and  performance  and should be read in conjunction  with these
assumptions.  Any  differences  may have an  effect  on the  percentages  of the
principal balance  outstanding and weighted average life of the certificates set
forth in the tables below.  See "Risk  Factors--Unpredictability  of Prepayments
Could Adversely Affect Yield" in this prospectus supplement.

<TABLE>
                                                             CLASS A-1
                                       PERCENTAGE OF ORIGINAL CERTIFICATE PRINCIPAL BALANCE
                                                 AT THE FOLLOWING CPR PERCENTAGES


<CAPTION>

   DATE                                 0%                15%              20%                27%               35%            45%
   ----                                 --                ---              ---                ---               ---            ---
<S>                                    <C>                <C>              <C>               <C>                <C>            <C>

Initial Percent....................    100                100              100                100               100            100
September 2000.....................     97                 82               77                 70                62             52
September 2001.....................     96                 68               60                 49                38             26
September 2002.....................     96                 57               47                 36                25             15
September 2003.....................     95                 47               37                 26                16             8*
September 2004.....................     95                 40               29                 19                10             5*
September 2005.....................     94                 34               23                 14                7*             2*
September 2006.....................     93                 28               19                 10                4*             1*
September 2007.....................     92                 24               15                 7*                3*              0
September 2008.....................     91                 20               12                 5*                2*              0
September 2009.....................     90                 17               9*                 4*                1*              0
September 2010.....................     89                 14               7*                 2*                 0              0
September 2011.....................     87                 12               6*                 2*                 0              0
September 2012.....................     86                 10               5*                 1*                 0              0
September 2013.....................     84                 8*               3*                 1*                 0              0
September 2014.....................     82                 7*               3*                  0                 0              0
September 2015.....................     79                 6*               2*                  0                 0              0
September 2016.....................     77                 5*               1*                  0                 0              0
September 2017.....................     74                 4*               1*                  0                 0              0
September 2018.....................     70                 3*               1*                  0                 0              0
September 2019.....................     67                 2*                0                  0                 0              0
September 2020.....................     62                 2*                0                  0                 0              0
September 2021.....................     58                 1*                0                  0                 0              0
September 2022.....................     52                 1*                0                  0                 0              0
September 2023.....................     46                 1*                0                  0                 0              0
September 2024.....................     40                 0                 0                  0                 0              0
September 2025.....................     33                 0                 0                  0                 0              0
September 2026.....................     26                 0                 0                  0                 0              0
September 2027.....................     17                 0                 0                  0                 0              0
September 2028.....................     7*                 0                 0                  0                 0              0
September 2029.....................      0                 0                 0                  0                 0              0

Weighted Average Life-to-Maturity
(years)..............................   21.30              5.46             4.09               2.96              2.19           1.59

Weighted Average Life-to-Call (years)   21.26              5.05             3.76               2.72              2.01           1.46
</TABLE>


      The  percentages  in this table have been  rounded  to the  nearest  whole
number. The weighted average life is determined by:
         (a)  multiplying  the amount of each payment of principal by the number
              of years  from  the date of issuance to the  related  distribution
              date,
         (b)  summing the results,  and
         (c)  dividing  the sum by the aggregate payments of  principal referred
              to in clause (a) and  rounding to two decimal places.
      The  percentages in the above table that are designated  with "*" indicate
that the cash flows are  contingent  on the optional  termination  provision not
being exercised.


                                      S-70


<PAGE>


                                    CLASS A-2
              PERCENTAGE OF ORIGINAL CERTIFICATE PRINCIPAL BALANCE
                        AT THE FOLLOWING CPR PERCENTAGES


<TABLE>
<CAPTION>

   DATE                                 0%               15%               20%                27%             35%               45%
   ----                                 --               ---               ---                ---             ---               ---
<S>                                    <C>              <C>                <C>                <C>             <C>              <C>

Initial Percent...................     100              100                100                100             100              100
September 2000....................      97               82                 77                 70              62               52
September 2001....................      96               68                 60                 49              38               26
September 2002....................      96               57                 47                 36              25               15
September 2003....................      95               47                 37                 26              16               8*
September 2004....................      95               40                 30                 19              10               5*
September 2005....................      94               34                 23                 14              7*               2*
September 2006....................      93               28                 19                 10              4*               1*
September 2007....................      92               24                 15                 7*              3*                0
September 2008....................      91               20                 12                 5*              2*                0
September 2009....................      90               17                 9*                 4*              1*                0
September 2010....................      89               14                 7*                 2*              0                 0
September 2011....................      87               12                 6*                 2*              0                 0
September 2012....................      86               10                 5*                 1*              0                 0
September 2013....................      84               8*                 3*                 1*              0                 0
September 2014....................      82               7*                 3*                 0               0                 0
September 2015....................      80               6*                 2*                 0               0                 0
September 2016....................      77               5*                 1*                 0               0                 0
September 2017....................      74               4*                 1*                 0               0                 0
September 2018....................      71               3*                 1*                 0               0                 0
September 2019....................      67               2*                 0                  0               0                 0
September 2020....................      63               2*                 0                  0               0                 0
September 2021....................      58               1*                 0                  0               0                 0
September 2022....................      53               1*                 0                  0               0                 0
September 2023....................      47               1*                 0                  0               0                 0
September 2024....................      41                0                 0                  0               0                 0
September 2025....................      34                0                 0                  0               0                 0
September 2026....................      26                0                 0                  0               0                 0
September 2027....................      18                0                 0                  0               0                 0
September 2028....................      8*                0                 0                  0               0                 0
September 2029....................      0                 0                 0                  0               0                 0

Weighted Average Life-to-Maturity
(years)...........................    21.40             5.46               4.10               2.96            2.19             1.59

Weighted Average Life-to-Call
(years)...........................    21.36             5.06               3.76               2.72            2.01             1.46

</TABLE>


      The  percentages  in this table have been  rounded  to the  nearest  whole
number. The weighted average life is determined by:

         (a)  multiplying  the amount of each payment of principal by the number
              of  years  from the date of  issuance to  the related distribution
              date,

         (b)  summing the results, and

         (c)  dividing  the sum  by the aggregate payments of principal referred
              to in clause (a) and rounding to two decimal places.

      The  percentages in the above table that are designated  with "*" indicate
that the cash flows are  contingent  on the optional  termination  provision not
being exercised.


                                      S-71


<PAGE>



                                     CLASS B
              PERCENTAGE OF ORIGINAL CERTIFICATE PRINCIPAL BALANCE
                        AT THE FOLLOWING CPR PERCENTAGES



<TABLE>
<CAPTION>

   DATE                                        0%              15%             20%              27%              35%           45%
   ----                                        --              ---             ---              ---              ---           ---
<S>                                          <C>             <C>               <C>             <C>              <C>           <C>

Initial Percent...........................    100             100              100              100              100           100
September 2000............................     66              74               77               81               86            92
September 2001............................      0               0                0                0                8            31
September 2002............................      0               0                0                0                0             0

Weighted Average Life-to-Maturity (years).    1.16            1.26             1.30             1.38             1.50          1.73

Weighted Average Life-to-Call (years).....    1.16            1.26             1.30             1.38             1.50          1.73

</TABLE>


      The  percentages  in this table have been  rounded  to the  nearest  whole
number. The weighted average life is determined by:

         (a)  multiplying  the amount of each payment of principal by the number
              of years  from  the  date of issuance  to the related distribution
              date,

         (b)  summing the results, and

         (c)  dividing  the  sum by the aggregate payments of principal referred
              to in clause (a) and rounding to two decimal places.

      The modeling  assumptions assume that there will be no losses on the loans
and that One-Month LIBOR remains constant. If losses occur or if One-Month LIBOR
increases,  the weighted average lives of the Class B certificates  shown in the
above  table  could be  materially  longer.  See the  tables  under  "--Class  B
Certificates" below.

      The  pay-down  scenarios  for the  offered  certificates  set forth in the
foregoing  tables are subject to  significant  uncertainties  and  contingencies
including  those  discussed  above  under  this  caption  "Prepayment  and Yield
Considerations".  As a result,  neither the pay-down  scenarios nor the modeling
assumptions  on which they were made will likely prove to be  accurate.  Indeed,
the actual weighted average lives of the offered  certificates  will likely vary
from those set forth in the foregoing tables. These variations may be shorter or
longer, and may be greater with respect to later years.

      In  light  of  the  uncertainties   inherent  in  the  foregoing  pay-down
scenarios,   the  inclusion  of  the  weighted  average  lives  of  the  offered
certificates in the foregoing  tables should not be regarded as a representation
by the transferor,  the depositor, the underwriters or any other person that any
of the pay-down scenarios will be experienced.

CLASS B CERTIFICATES

      The tables set forth below show the corporate bond  equivalent  yields and
the weighted  average lives based on the modeling  assumptions  described  under
"--Modeling Assumptions" above and the following additional assumptions:

      (1)   the  assumed  purchase  price is  99.00% of the  original  principal
            balance of the Class B  certificates,  plus  accrued  interest  from
            September 23, 1999,

      (2)   defaults are projected at the constant default rates (CDR) specified
            in the tables  below,  assuming  no  defaults  for the first  twelve
            months under all scenarios, 100% severity and no delay to loss,


                                      S-72


<PAGE>

      (3)   both One-Month  LIBOR and Six-Month  LIBOR are adjusted as specified
            in the tables below,

      (4)   the LIBOR index rates  increase over the number of months  specified
            in the tables below, if any,

      (5)   prepayments are projected at the CPR specified in the tables below,

      (6)   the optional termination is not exercised, and

      (7)   the  weighted  average  lives shown in the tables below are based on
            actual amounts of principal received.

      The  yields  set  forth  in  the  following   tables  were  calculated  by
determining the monthly discount rates which, when applied to the assumed stream
of cash flows to be paid on the Class B certificates, would cause the discounted
present  value of the  assumed  stream of cash flows as of the  closing  date to
equal the assumed  purchase  prices,  plus  accrued  interest at the  applicable
Pass-Through  Rate,  from and  including  September 1, 1999 to but excluding the
closing date.  These resulting  monthly rates were then converted to semi-annual
corporate bond equivalent  rates.  This  calculation  does not take into account
variations  that may occur in the interest rates at which  investors may be able
to reinvest  funds  received by them as principal  distributions  of the Class B
certificates  and  consequently  does not  purport to reflect  the return on any
investment in that class when reinvestment rates are considered.


<TABLE>
                                               CLASS B PRE-TAX YIELD TO MATURITY
                                                         (Libor + 0%)


<CAPTION>
                                                            DEFAULT RATES
              ------------------      ---------------------------      ------------------------      -------------------------
 CPR %            0.00% CDR                      1.00% CDR                       2.00% CDR                  4.00% CDR
- -----------   ------------------      ---------------------------      ------------------------      -------------------------
<S>                <C>                            <C>                             <C>                         <C>

  20%              9.76%                           9.74%                           9.70%                      9.60%
  27%              9.74%                           9.72%                           9.68%                      9.62%
  35%              9.72%                           9.69%                           9.66%                      9.62%

</TABLE>

<TABLE>
                                               CLASS B PRE-TAX YIELD TO MATURITY
                                                (Libor + 2.00% over 18 months)


<CAPTION>
                                                            DEFAULT RATES
              ------------------      ---------------------------      ------------------------      -------------------------
 CPR %            0.00% CDR                      1.00% CDR                       2.00% CDR                  4.00% CDR
- -----------   ------------------      ---------------------------      ------------------------      -------------------------
<S>                <C>                            <C>                             <C>                         <C>
  20%              9.67%                           9.63%                           9.59%                      9.53%
  27%              9.65%                           9.63%                           9.60%                      9.55%
  35%              9.64%                           9.62%                           9.60%                      9.58%

</TABLE>

                                      S-73


<PAGE>

<TABLE>
                                               CLASS B PRE-TAX YIELD TO MATURITY
                                                 (Libor + 3.00% over 6 months)


<CAPTION>
                                                            DEFAULT RATES
              ------------------      ---------------------------      ------------------------      -------------------------
 CPR %            0.00% CDR                      1.00% CDR                       2.00% CDR                  4.00% CDR
- -----------   ------------------      ---------------------------      ------------------------      -------------------------
<S>                <C>                            <C>                             <C>                         <C>
  20%              9.58%                           9.56%                           9.54%                      3.04%
  27%              9.59%                           9.57%                           9.55%                      1.92%
  35%              9.60%                           9.58%                           9.56%                      1.75%
</TABLE>


<TABLE>
                                             CLASS B WEIGHTED AVERAGE LIFE (YEARS)
                                                         (Libor + 0%)


<CAPTION>
                                                            DEFAULT RATES
              ------------------      ---------------------------      ------------------------      -------------------------
 CPR %            0.00% CDR                      1.00% CDR                       2.00% CDR                  4.00% CDR
- -----------   ------------------      ---------------------------      ------------------------      -------------------------
<S>                <C>                            <C>                             <C>                         <C>
  20%               1.30                            1.40                            1.58                       2.64
  27%               1.38                            1.50                            1.72                       2.40
  35%               1.50                            1.66                            1.89                       2.37
</TABLE>


<TABLE>
                                             CLASS B WEIGHTED AVERAGE LIFE (YEARS)
                                                (Libor + 2.00% over 18 months)


<CAPTION>
                                                            DEFAULT RATES
              ------------------      ---------------------------      ------------------------      -------------------------
 CPR %            0.00% CDR                      1.00% CDR                       2.00% CDR                  4.00% CDR
- -----------   ------------------      ---------------------------      ------------------------      -------------------------
<S>                <C>                            <C>                             <C>                         <C>
  20%               1.84                            2.24                            2.89                       5.04
  27%               1.97                            2.27                            2.70                       4.07
  35%               2.12                            2.36                            2.61                       3.20
</TABLE>


<TABLE>
                                             CLASS B WEIGHTED AVERAGE LIFE (YEARS)
                                                 (Libor + 3.00% over 6 months)


<CAPTION>
                                                            DEFAULT RATES
              ------------------      ---------------------------      ------------------------      -------------------------
 CPR %            0.00% CDR                      1.00% CDR                       2.00% CDR                  4.00% CDR
- -----------   ------------------      ---------------------------      ------------------------      -------------------------
<S>                <C>                            <C>                             <C>                         <C>
  20%               3.13                            3.68                            4.53                       7.77
  27%               2.94                            3.37                            4.08                       6.70
  35%               2.75                            3.01                            3.55                       5.95
</TABLE>


                                      S-74


<PAGE>


                         DESCRIPTION OF THE CERTIFICATES

GENERAL

      The depositor will issue the Home Loan Asset Backed  Certificates,  Series
1999-3 under the Pooling and Master  Servicing  Agreement.  The Class A-1, Class
A-2 and Class B certificates will be offered by this prospectus supplement.  The
offered  certificates,  together with the Class X and the Class R  certificates,
will represent in the aggregate the entire beneficial interest in the trust.

      Distributions  on the Class A-1  certificates  will be made primarily from
payments  on  the  Pool 1  Loans.  The  Class  A-1  certificates  will  have  an
approximate  aggregate original  principal balance of $325,000,000  subject to a
permitted  variance  of plus or minus 5%. The Class A-1  certificates  will bear
interest at a per annum pass-through rate equal to the lesser of:

      (1)   One-Month LIBOR plus 0.355%,  or from and after the first day of the
            Accrual  Period  in which  the  Optional  Termination  Date  occurs,
            One-Month LIBOR plus 0.710% and

      (2)   the Net Interest Rate for the Class A-1 certificates.

      Distributions  on the Class A-2  certificates  will be made primarily from
payments  on  the  Pool 2  Loans.  The  Class  A-2  certificates  will  have  an
approximate  aggregate original principal balance of $161,000,000,  subject to a
permitted  variance of plus or minus 5%. The Class A-2 certificates  will bear a
per annum pass-through rate equal to the lesser of:

      (1)   One-Month LIBOR plus 0.395%,  or from and after the first day of the
            Accrual  Period  in which  the  Optional  Termination  Date  occurs,
            One-Month LIBOR plus 0.790% and

      (2)   the Net Interest Rate for the Class A-2 certificates.

      Distributions  on the Class B  certificates  will be made  primarily  from
principal and interest from each pool of loans.  The Class B  certificates  will
have an approximate aggregate original principal balance of $14,257,334, subject
to a permitted  variance of plus or minus 5%. The Class B certificates will bear
interest at a per annum pass-through rate equal to the lesser of:

      (1) 9.250%, or from and after the first day of the Accrual Period in which
the Optional Termination Date occurs, 9.750% and

      (2) the Net Interest Rate for the Class B certificates.

      The Net Interest Rate for any distribution  date and each class of Class A
certificates  will  be  equal  to the  annualized  percentage,  expressed  on an
actual/360 basis, derived from the fraction,

      o     the numerator of which is the  aggregate  amount of all interest due
            on the loans in both pools during the related Due Period,  minus the
            Certificateholders'  Interest  Distribution  Amount  for the Class B
            certificates  for that  distribution  date,  and minus the aggregate
            Interest Reduction Amount for both pools, and

      o     the denominator of which is the aggregate  principal  balance of the
            Class  A-1 and  Class  A-2  certificates  immediately  prior  to the
            related distribution date.


                                      S-75
<PAGE>


      The  Net  Interest  Rate  for  any  distribution  date  and  the  Class  B
certificates will be equal to the annualized  percentage,  expressed on a 30/360
basis, derived from the fraction,

      o     the numerator of which is the  aggregate  amount of all interest due
            on the loans in both pools during the related Due Period,  minus the
            aggregate Interest Reduction Amount for both pools, and

      o     the denominator of which is the aggregate  principal  balance of the
            loans in both pools as of the first day of the related Due Period.

The Interest  Reduction  Amount for any  distribution  date and any pool will be
equal to the sum of the Master  Servicer  Fee,  the Trustee Fee and the Guaranty
Insurance  Premium  payable  with  respect  to the loans in that  pool.  On each
distribution date on or after the April 2000 distribution date, the Net Interest
Rate for the Class A-1 and Class A-2 certificates will be decreased by 0.50% per
annum.

      The Class X and Class R  certificates  are not being offered  through this
prospectus supplement or the accompanying prospectus.

      On each  distribution  date, to the extent of available funds, the trustee
or its  designee  will be  required  to pay to the  persons  in whose  names the
certificates  are  registered on the last business day of the month  immediately
preceding  the  month of the  related  distribution  date,  the  portion  of the
aggregate  distribution  to be made to each holder of a certificate as described
below. Before any termination of the book-entry provisions, distributions on the
certificates  will  be  made  to  the  Security  Owners  only  through  DTC  and
participants  in the United  States,  or Cedelbank or The Euroclear  System,  or
indirectly  through  participants in similar systems in Europe. See "Description
of the  Securities--Book-Entry  Registration of Securities" in the  accompanying
prospectus.

      Beneficial  ownership  interests in the  certificates  may only be held in
minimum  denominations of $25,000 and integral multiples of $1 in excess of that
denomination.  However,  one  certificate  of  each  class  may be  issued  in a
denomination  as may be necessary to represent  the  remainder of the  aggregate
amount of certificates.

      "One-Month  LIBOR" means the London  interbank  offered rate for one-month
United States dollar  deposits.  On the second LIBOR  Business Day preceding the
first day of the Accrual  Period,  One-Month  LIBOR will be  established  by the
trustee. One-Month LIBOR will equal, for any Accrual Period, the rate for United
States  dollar  deposits for one month that appears on the Telerate  Screen Page
3750 as of 11:00 a.m.,  London,  England time, on the second LIBOR  Business Day
prior to the first day of the  Accrual  Period.  One-Month  LIBOR will equal the
Reference Bank Rate if:

      (1)   One-Month LIBOR does not appear on Telerate Screen Page 3750,

      (2)   any other page as may replace this page on this service, or

      (3)   if  this  service  is no  longer  offered,  any  other  service  for
            displaying  One-Month LIBOR or comparable rates as may be reasonably
            selected by the trustee after consultation with the master servicer.

If no  quotations  can be  obtained  and no  Reference  Bank Rate is  available,
One-Month LIBOR will be One-Month LIBOR applicable to the preceding distribution
date.


                                      S-76
<PAGE>

      "Telerate  Page 3750" means the display page so  designated  on the Bridge
Telerate Service, or any other page as may replace page 3750 on that service for
the purpose of displaying London interbank offered rates of major banks.

      "Reference  Bank Rate" will be,  with  respect to any Accrual  Period,  as
follows:  the  arithmetic  mean of the offered  rates for United  States  dollar
deposits for one month which are offered by the banks selected by the trustee as
of 11:00 a.m.,  London,  England time, on the second LIBOR Business Day prior to
the  first day of the  Accrual  Period to prime  banks in the  London  interbank
market for a period of one month in amounts approximately equal to the aggregate
principal balance of the Class A-1 and Class A-2 certificates. This rate must be
provided by at least two banks.  If fewer than two  offered  rates  appear,  the
Reference  Bank Rate will be the  arithmetic  mean of the rates quoted by one or
more major banks in New York City,  selected by the trustee  after  consultation
with the master  servicer,  as of 11:00  a.m.,  New York time,  on that date for
loans in U.S.  Dollars  to leading  European  banks for a period of one month in
amounts  approximately equal to the aggregate principal balance of the Class A-1
and Class A-2 certificates. If no quotations can be obtained, the Reference Bank
Rate will be the Reference Bank Rate applicable to the preceding Accrual Period.
The Reference  Bank Rate may be rounded  upwards,  if necessary,  to the nearest
one-sixteenth of one percent.

      "LIBOR  Business  Day" means any day other than (i) a Saturday or a Sunday
or (ii) a day on which banking  institutions in the city of London,  England are
required or authorized by law to be closed.

      Listed  below is monthly  One-Month  LIBOR on the last day of the  related
calendar month beginning in 1995, as published by Bloomberg,  L.P. The following
does not purport to be a prediction of the performance of One-Month LIBOR in the
future.

MONTH              1999         1998        1997        1996            1995
- -----              ----         ----        ----        ----            ----
January.......   4.939%       5.598%      5.438%      5.438%          6.094%
February......   4.963%       5.688%      5.438%      5.313%          6.125%
March.........   4.937%       5.688%      5.688%      5.438%          6.125%
April.........   4.903%       5.656%      5.688%      5.438%          6.063%
May...........   4.944%       5.656%      5.688%      5.438%          6.063%
June..........   5.236%       5.660%      5.688%      5.496%          6.125%
July..........   5.194%       5.656%      5.625%      5.465%          5.875%
August........   5.375%       5.645%      5.656%      5.438%          5.875%
September.....                5.375%      5.656%      5.434%          5.875%
October.......                5.239%      5.648%      5.375%          5.832%
November......                5.621%      5.969%      5.563%          5.977%
December......                5.064%      5.719%      5.500%          5.688%

      The establishment of One-Month LIBOR on each LIBOR  Determination  Date by
the trustee  and the  trustee's  calculation  of the  Pass-Through  Rate for the
related  Accrual Period shall,  in the absence of manifest  error,  be final and
binding.  Each  applicable  rate of interest may be obtained by telephoning  the
trustee's agent at (704) 383-9568.

DISTRIBUTIONS ON THE CERTIFICATES

      Available  Collection Amount.  Distributions on each class of certificates
on each  distribution  date will be made from the related  Available  Collection
Amount. The servicer will calculate the



                                      S-77
<PAGE>

Available Collection Amount for each pool on the 18th calendar day of each month
or, if this day is not a business day, then the immediately  preceding  business
day.

      On each distribution  date,  interest and principal payments on each class
of  the  certificates   will  generally  be  made  from  the  related  Available
Distribution   Amount  and,  in  the  case  of  the  Class  A-1  and  Class  A-2
certificates,  any related Insured Payments for the related  distribution  date.
Trust Fees and  Expenses  will be  allocated  to and will  reduce the  Available
Collection  Amount  with  respect  to each  pool pro  rata,  on the basis of the
respective  aggregate principal balance of the loans in each pool. However,  the
Guaranty  Insurance  Premium will be  allocated  on the basis of the  respective
principal  balances  of the Class A-1 and  Class  A-2  certificates.  If for any
distribution date the securities insurer is required to make an Insured Payment,
the trustee must make a claim for this Insured Payment under the Guaranty Policy
by  submitting  the required  notice prior to 12:00 noon,  New York time, on the
second   business  day  preceding   this  date.  See   "Description   of  Credit
Enhancement--Financial Guaranty Insurance Policy" in this prospectus supplement.

      Distributions  of  Interest.  For  each  class  of  offered  certificates,
interest on the principal  balance of that class will accrue during each Accrual
Period at the  applicable  Pass-Through  Rate for that class.  Interest  will be
payable to the holders of the offered  certificates monthly on each distribution
date, commencing in October, 1999.

      On each  distribution  date,  interest  distributions on each class of the
offered   certificates  will  generally  be  made  from  the  related  Available
Distribution  Amount and, in the case of the Class A  certificates,  any related
Insured Payments for the distribution date. Under some circumstances, and in the
case of the Class A certificates,  if a Securities  Insurer Default occurs,  the
amount available for interest distributions on the offered certificates could be
less than the amount of interest  distributable  on the offered  certificates on
any distribution  date. In this event,  each certificate of a class will receive
its  ratable  share,  based  on the  aggregate  amount  of  interest  due to the
certificates of that class, of the remaining  amount available to be distributed
as interest from the Available  Distribution  Amount of that related  class.  In
addition,  any  related  interest  deficiency  will  be  carried  forward  as  a
Certificateholders'  Interest Shortfall Amount. The Certificateholders' Interest
Shortfall  Amount will be distributed to holders of the offered  certificates on
the  subsequent  distribution  dates to the  extent  that  sufficient  funds are
available  from the Available  Distribution  Amount for the related  class.  Any
related interest deficiency could occur, for example, if delinquencies or losses
realized  on the  loans  were  exceptionally  high  or  were  concentrated  in a
particular  month  and  Insured  Payments  were not  timely  received  under the
Guaranty  Policy.  No interest will accrue on any  Certificateholders'  Interest
Shortfall Amount.

      Distributions of Principal.  Principal  distributions  will be made to the
holders  of the  offered  certificates  on each  distribution  date in an amount
described under "--Priority of Distributions" below. The aggregate distributions
of principal to the offered  certificates  will not exceed the initial principal
balance for the related class of offered certificates.

      Realized Losses. The principal balance of the Class B certificates will be
reduced  without  distribution  on any  distribution  date as a write-off to the
extent of any realized losses that are allocated to that class.  Realized losses
with respect to any distribution date means the amount, if any, by which

      (1)   the aggregate  principal balance of the Class A certificates and the
            Class B certificates  after giving effect to all distributions  made
            on that distribution date exceeds


                                      S-78
<PAGE>

      (2)   the  aggregate  principal  balance of the loans in both pools  after
            giving effect to any payments of principal received or advanced with
            respect to the related Due Period.

The  aggregate  amount of realized  losses that may be  allocated to the Class B
certificates  may not  exceed  the  initial  principal  balance  of the  Class B
certificates.  Realized  losses  allocated to the Class B  certificates  will be
reimbursable  to the Class B  certificates,  to the extent of available funds as
described under "--Priority of Distributions" below.

PRIORITY OF DISTRIBUTIONS

      On each distribution date and for each class of certificates,  the trustee
is required to make the  following  distributions  and  transfers  from funds on
deposit in the  Distribution  Account,  net of Trust Fees and  Expenses  and, if
applicable,  from the Reserve Account and the  Pre-Funding  Account as specified
below, in the following order of priority:

      (a)   with respect to amounts from the Pool 1 Loans:

            (1)   from the  Available  Distribution  Amount for the Pool 1 Loans
                  and any Insured  Payments for the Class A-1  certificates,  to
                  the Class A-1  certificates,  the related  Certificateholders'
                  Interest Distribution Amount;

            (2)   from any remaining Available  Distribution Amount for the Pool
                  1 Loans, to the Class A-2 certificates, in an amount up to the
                  shortfall,  if  any,  in  the  amount  available  to  pay  the
                  Certificateholders'  Interest Distribution Amount to the Class
                  A-2 certificates required by clause (b)(1) below;

            (3)   from any remaining Available  Distribution Amount for the Pool
                  1 Loans, to the Class B certificates,  the related  Allocation
                  Percentage of the  Certificateholders'  Interest  Distribution
                  Amount for the Class B certificates;

            (4)   from any remaining Available  Distribution Amount for the Pool
                  1 Loans, to the Class B certificates,  the shortfall,  if any,
                  in  the  amount  available  to  pay  the   Certificateholders'
                  Interest  Distribution  Amount  to the  Class  B  certificates
                  required by clause (b)(3) below;

            (5)   from any remaining Available  Distribution Amount for the Pool
                  1 Loans,  the Regular  Principal  Distribution  Amount for the
                  Pool 1 Loans,

                  (A)   first,  to  the  Class  A-1   certificates,   until  the
                        principal balance of the Class A-1 certificates has been
                        reduced to zero, and

                  (B)   second,  to  the  Class  A-2  certificates,   until  the
                        principal balance of the Class A-2 certificates has been
                        reduced to zero;

            (6)   from any  remaining  amounts in the  Reserve  Account  and any
                  remaining Available  Distribution Amount for the Pool 1 Loans,
                  in that  order,  and any  Insured  Payments  for the Class A-1
                  certificates,  to the Class A-1 certificates, in an amount not
                  to exceed the Overcollateralization  Deficit for the Class A-1
                  certificates  in  reduction  of the  principal  balance of the
                  Class A-1 certificates  until the principal balance is reduced
                  to zero;


                                      S-79
<PAGE>

            (7)   from any remaining  amounts on deposit in the Reserve  Account
                  and any remaining Available Distribution Amount for the Pool 1
                  Loans, in that order, to the securities  insurer, to reimburse
                  the   securities    insurer   for   any   Securities   Insurer
                  Reimbursement  Amounts owing to the  securities  insurer under
                  the  Insurance   Agreement  with  respect  to  the  Class  A-1
                  certificates,  and with respect to the Class A-2  certificates
                  for which funds are not available to reimburse the  securities
                  insurer under clause (b)(7) below;

            (8)   from any remaining Available  Distribution Amount for the Pool
                  1 Loans, to the Class A-1 certificates, in an amount up to the
                  remaining  Overcollateralization  Deficiency  Amount  for  the
                  Class A-1 certificates after making the distributions required
                  by  clause  (a)(6)  above,  as a  reduction  of the  principal
                  balance  of the Class A-1  certificates,  until the  principal
                  balance is reduced to zero;

            (9)   from any remaining  amounts on deposit in the Reserve  Account
                  and any remaining Available Distribution Amount for the Pool 1
                  Loans,  in that order,  to the Class A-2  certificates,  in an
                  amount up to any  Overcollateralization  Deficiency Amount for
                  the Class A-2  certificates,  as a reduction of the  principal
                  balance  of the Class A-2  certificates,  until the  principal
                  balance   is   reduced  to  zero.   For  this   purpose,   the
                  Overcollateralization  Deficiency  Amount  will be  calculated
                  after  taking  into  account the  distribution  of the amounts
                  required  by  clauses  (b)(1) - (b)(8)  below on the Class A-2
                  certificates;

            (10)  from the remaining Available  Distribution Amount for the Pool
                  1 Loans, the related Class B Principal Distribution Amount, to
                  the Class B  certificates  until the principal  balance of the
                  Class B certificates has been reduced to zero;

            (11)  from any remaining Available  Distribution Amount for the Pool
                  1   Loans,    to   the    Class    A-1    certificates,    any
                  Certificateholders'  Interest  Carry-Forward  Amount  for that
                  class;

            (12)  from any remaining Available  Distribution Amount for the Pool
                  1 Loans, to the Class A-2 certificates, in an amount up to the
                  shortfall,  if  any,  in  the  amount  available  to  pay  the
                  Certificateholders' Interest Carry-Forward Amount to the Class
                  A-2  certificates  required by clause (b)(11) below  remaining
                  after making  distributions of the amounts required by clauses
                  (b)(1) - (b)(11) below;

            (13)  from any remaining Available  Distribution Amount for the Pool
                  1 Loans, to the Class B certificates,  any Certificateholders'
                  Interest Carry-Forward Amount for that class;

            (14)  from any amounts on deposit in the  Reserve  Account in excess
                  of the Reserve Account  Requirement for that distribution date
                  after making the  distributions  required by clauses  (a)(1) -
                  (a)(13)  above and (b)(1) - (b)(13)  below,  and any remaining
                  Available  Distribution  Amount for the Pool 1 Loans,  in that
                  order,  to the  Class  B  certificates,  until  the  principal
                  balance of the Class B certificates has been reduced to zero;

            (15)  on the distribution date following the Due Period in which the
                  termination  of the  Pre-Funding  Period  occurs,  the  Pool 1
                  Pre-Funding  Amount,  if  any,  that  is  on  deposit  in  the
                  Pre-Funding  Account will be  distributed to the Class A-1 and
                  Class  B   certificates,


                                      S-80
<PAGE>

                  in  reduction  of  their principal balances,  pro rata,  based
                  on their Pool 1 Pre-Funding Percentages;

            (16)  from any remaining Available  Distribution Amount for the Pool
                  1 Loans, to reimburse the Class B certificates in an amount up
                  to the  aggregate  realized  losses  allocated  to the Class B
                  certificates  as  a  reduction  of  their  principal  balance,
                  together with interest at the Pass-Through  Rate for the Class
                  B certificates; and

            (17)  from any remaining Available  Distribution Amount for the Pool
                  1 Loans,

                  (A)   first, concurrently, to the servicer in an amount needed
                        to  reimburse  the  servicer  for  any   non-recoverable
                        Servicing  Advances,  and to the master servicer and the
                        trustee  in an amount  needed to  reimburse  the  master
                        servicer and the trustee for any non-recoverable Monthly
                        Advances, and

                  (B)   second,  to the  holders  of the  Class  X and  Class  R
                        certificates.

      (b)   with respect to amounts from the Pool 2 Loans:

            (1)   from the  Available  Distribution  Amount for the Pool 2 Loans
                  and any Insured  Payments for the Class A-2  certificates,  to
                  the Class A-2  certificates,  the related  Certificateholders'
                  Interest Distribution Amount;

            (2)   from any remaining Available  Distribution Amount for the Pool
                  2 Loans, to the Class A-1 certificates, in an amount up to the
                  shortfall,  if  any,  in  the  amount  available  to  pay  the
                  Certificateholders'  Interest Distribution Amount to the Class
                  A-1 certificates required by clause (a)(1) above;

            (3)   from any remaining Available  Distribution Amount for the Pool
                  2 Loans, to the Class B certificates,  the related  Allocation
                  Percentage of the  Certificateholders'  Interest  Distribution
                  Amount for the Class B certificates;

            (4)   from any remaining Available  Distribution Amount for the Pool
                  2 Loans, to the Class B certificates,  the shortfall,  if any,
                  in  the  amount  available  to  pay  the   Certificateholders'
                  Interest  Distribution  Amount  to the  Class  B  certificates
                  required by clause (a)(3) above;

            (5)   from any remaining Available  Distribution Amount for the Pool
                  2 Loans,  the Regular  Principal  Distribution  Amount for the
                  Pool 2 Loans,

                  (A)   first,  to  the  Class  A-2   certificates,   until  the
                        principal balance of the Class A-2 certificates has been
                        reduced to zero, and

                  (B)   second,  to  the  Class  A-1  certificates,   until  the
                        principal balance of the Class A-1 certificates has been
                        reduced to zero;

            (6)   from any remaining Available  Distribution Amount for the Pool
                  2  Loans  and  any   Insured   Payments   for  the  Class  A-2
                  certificates,  to the Class A-2 certificates, in an amount not
                  to exceed the Overcollateralization  Deficit for the Class A-2
                  certificates  in  reduction  of the  principal  balance of the
                  Class A-2 certificates  until the principal balance is reduced
                  to zero;


                                      S-81
<PAGE>

            (7)   from any remaining  amounts on deposit in the Reserve  Account
                  and any remaining Available Distribution Amount for the Pool 2
                  Loans, in that order, to the securities  insurer, to reimburse
                  the   securities    insurer   for   any   Securities   Insurer
                  Reimbursement  Amounts owing to the  securities  insurer under
                  the  Insurance   Agreement  with  respect  to  the  Class  A-2
                  certificates,  and with respect to the Class A-1  certificates
                  for which funds are not available to reimburse the  securities
                  insurer under clause (a)(7) above;

            (8)   from any remaining Available  Distribution Amount for the Pool
                  2 Loans, to the Class A-2 certificates, in an amount up to the
                  remaining  Overcollateralization  Deficiency  Amount  for  the
                  Class A-2 certificates after making the distributions required
                  by  clause  (b)(6)  above,  as a  reduction  of the  principal
                  balance  of the Class A-2  certificates,  until the  principal
                  balance is reduced to zero;

            (9)   from any remaining Available  Distribution Amount for the Pool
                  2 Loans,

                  (A)   first, to deposit in the Reserve  Account,  an amount so
                        that the funds on deposit in the  Reserve  Account  will
                        equal the Reserve Account Requirement. For this purpose,
                        the Reserve Account Requirement will be calculated after
                        taking  into  account  the  distribution  of the amounts
                        required by clauses (a)(1) - (a)(8) above; and

                  (B)   second, to the Class A-1  certificates,  in an amount up
                        to any Overcollateralization Deficiency Amount in excess
                        of amounts on deposit  in the  Reserve  Account  for the
                        Class A-1 certificates,  as a reduction of the principal
                        balance  of  the  Class  A-1  certificates,   until  the
                        principal  balance is reduced to zero. For this purpose,
                        the  Overcollateralization  Deficiency  Amount  will  be
                        calculated after taking into account the distribution of
                        the amounts required by clauses (a)(1) - (a)(8) above on
                        the Class A-1 certificates;

            (10)  from the remaining Available  Distribution Amount for the Pool
                  2 Loans, the related Class B Principal Distribution Amount, to
                  the Class B  certificates  until the principal  balance of the
                  Class B certificates has been reduced to zero;

            (11)  from any remaining Available  Distribution Amount for the Pool
                  2   Loans,    to   the    Class    A-2    certificates,    any
                  Certificateholders'  Interest  Carry-Forward  Amount  for that
                  class;

            (12)  from any remaining Available  Distribution Amount for the Pool
                  2 Loans, to the Class A-1 certificates, in an amount up to the
                  shortfall,  if  any,  in  the  amount  available  to  pay  the
                  Certificateholders' Interest Carry-Forward Amount to the Class
                  A-1  certificates  required by clause (a)(11) above  remaining
                  after making  distributions of the amounts required by clauses
                  (a)(1) - (a)(11) above;

            (13)  from any remaining Available  Distribution Amount for the Pool
                  2 Loans, to the Class B certificates,  any Certificateholders'
                  Interest  Carry-Forward  Amount for that class,  after  making
                  distributions of the amounts required by clause (a)(13) above;

            (14)  from any remaining Available  Distribution Amount for the Pool
                  2 Loans,  to the Class B  certificates,  until  the  principal
                  balance of the Class B certificates  has been reduced to zero,
                  after making  distributions  of the amounts required by clause
                  (a)(14) above;


                                      S-82
<PAGE>

            (15)  on the distribution date following the Due Period in which the
                  termination  of the  Pre-Funding  Period  occurs,  the  Pool 2
                  Pre-Funding  Amount,  if  any,  that  is  on  deposit  in  the
                  Pre-Funding  Account will be  distributed to the Class A-2 and
                  Class  B   certificates,   in  reduction  of  their  principal
                  balances,   pro  rata,  based  on  their  Pool  2  Pre-Funding
                  Percentages;

            (16)  from any remaining Available  Distribution Amount for the Pool
                  2 Loans, to reimburse the Class B certificates in an amount up
                  to the  aggregate  realized  losses  allocated  to the Class B
                  certificates  as  a  reduction  of  their  principal  balance,
                  together with interest at the Pass-Through  Rate for the Class
                  B  certificates,  after making the  distributions  required by
                  clause (a)(16) above; and

            (17)  from any remaining Available  Distribution Amount for the Pool
                  2 Loans,

                  (A)   first, concurrently, to the servicer in an amount needed
                        to  reimburse  the  servicer  for  any   non-recoverable
                        Servicing  Advances,  and to the master servicer and the
                        trustee  in an amount  needed to  reimburse  the  master
                        servicer and the trustee for any non-recoverable Monthly
                        Advances, and

                  (B)   second,  to the  holders  of the  Class  X and  Class  R
                        certificates.

SECURITIES INSURER REIMBURSEMENT AMOUNT

      On each distribution  date, the securities  insurer will be entitled to be
reimbursed for:

      o     any  unreimbursed  Insured  Payments  in  respect  of  the  Class  A
            certificates not previously  reimbursed in the priority set forth in
            "--Priority of Distributions" in this prospectus supplement and

      o     any other amounts owed to the securities insurer under the Insurance
            Agreement,  including legal fees and other expenses  incurred by the
            securities insurer.

This reimbursement  will include interest on these  unreimbursed  amounts at the
rate  specified in the Insurance  Agreement and any accrued and unpaid  Guaranty
Insurance  Premiums.  In connection with each Insured Payment,  the trustee,  as
attorney-in-fact  for the applicable  holder,  will be required to assign to the
securities  insurer the rights of the holders of the Class A  certificates  with
respect to the Class A certificates.  This assignment will only be to the extent
of the  Insured  Payments,  including,  without  limitation,  in  respect of any
amounts  due to the  holders  of the  Class  A  certificates  as a  result  of a
securities  law  violation  arising  from  the  offer  and  sale of the  Class A
certificates. If any Securities Insurer Reimbursement Amount is outstanding, the
holders  of  the  Class  R   certificates   will  not  be  entitled  to  receive
distributions  of any amounts of Excess Spread until the securities  insurer has
been distributed the applicable Securities Insurer Reimbursement Amount in full.

PRE-FUNDING ACCOUNT

      On the closing date, the Original Aggregate  Pre-Funding Amount,  which is
approximately  $121,107,988,  subject to a variance  of plus or minus 5% will be
deposited in the Pre-Funding  Account.  The  Pre-Funding  Account will be in the
name of the  trustee  and will be part of the assets of the trust.  Funds in the
Pre-Funding  Account  will be used by the  trust to  acquire  Subsequent  Loans.
During the Pre-Funding Period, the amount on deposit in the Pre-Funding Account,
net of  investment  earnings  on those  funds,  will be reduced by the amount of
funds used to purchase  Subsequent Loans.


                                      S-83
<PAGE>


On the distribution date following the Due  Period in which the  termination  of
the  Pre-Funding  Period occurs, the Pre-Funding  Amount for pool,  if any, that
is on  deposit  in the  Pre-Funding  Account will be paid to the holders of each
related class of certificates.

      Amounts on deposit in the Pre-Funding Account will be invested in eligible
investments. Any interest and other investment earnings on amounts on deposit in
the Pre-Funding Account will be paid to the transferor.

CAPITALIZED INTEREST ACCOUNT

      On the Closing Date, a portion of the sales  proceeds of the  certificates
will be deposited into the Capitalized  Interest Account.  Funds in this account
will be  applied  by the  trustee on the  distribution  dates in  October  1999,
November 1999 and December  1999 to cover  shortfalls in interest on the offered
certificates that may arise due to the utilization of the Pre-Funding Account as
described  under  "--Pre-Funding  Account" above.  Any amounts  remaining in the
Capitalized  Interest Account at the end of the Pre-Funding  Period will be paid
to the transferor.

OPTIONAL TERMINATION

      The  holders  of a  majority  of the  percentage  interest  in the Class R
certificates  may,  at their  option,  cause  the  trustee  to  effect  an early
termination  of the  trust  on or  after  any  distribution  date on  which  the
principal  balance of the loans  declines to 10% or less of the aggregate of the
principal  balance of the Initial Loans and Subsequent  Loans for both pools, as
of the applicable  Cut-Off Date. If the exercise of this termination option will
result in a draw under the  Guaranty  Policy,  this option may not be  exercised
without the prior consent of the securities  insurer.  This  termination  option
will be effected by purchasing  all of the loans from the trust at a price equal
to the Termination Price.

      The proceeds from the related sale of loans will be paid:

      (1)   first, to the outstanding Trust Fees and Expenses,

      (2)   second, to the servicer for unreimbursed  Servicing  Advances and to
            the master servicer and trustee for unreimbursed  Monthly  Advances,
            including those advances deemed to be nonrecoverable,

      (3)   third, to the holders of Class A-1 and Class A-2  certificates,  pro
            rata, in an amount equal to the then outstanding  principal  balance
            of each class plus all accrued and unpaid  interest on the principal
            balance of the applicable class at the applicable Pass-Through Rate,

      (4)   fourth,   to  the   securities   insurer  the   Securities   Insurer
            Reimbursement Amount, if any,

      (5)   fifth, to the holders of the Class B certificates in an amount equal
            to  the  then   outstanding   principal   balance  of  the  Class  B
            certificates  plus all accrued and unpaid  interest on the principal
            balance of the Class B certificates  at the applicable  Pass-Through
            Rate,

      (6)   sixth, to the Class A-1 and Class A-2 certificates,  pro rata, in an
            amount   equal   to   the   unpaid   Certificateholders'    Interest
            Carry-Forward Amount for each class,

      (7)   seventh,  to the Class B  certificates,  in an  amount  equal to the
            unpaid  Certificateholders'  Interest  Carry-Forward Amount for that
            class,


                                      S-84
<PAGE>

      (8)   eighth,  to the  Class B  certificates,  in an  amount  equal to the
            aggregate  unreimbursed  realized losses allocated as a reduction of
            the  principal  balance of the Class B  certificates,  together with
            interest at the applicable Pass-Through Rate, and

      (9)   ninth, to the Class X and Class R  certificates,  in an amount equal
            to the amount of  proceeds  remaining,  if any,  after the  payments
            specified in clauses (1) through (7) above.

      On or after  any  distribution  date the  principal  balance  of the loans
declines to 5% or less of the aggregate of the principal  balance of the Initial
Loans and the  Subsequent  Loans for both pools,  as of the  applicable  Cut-Off
Date,  the  securities  insurer or the servicer may, at each one's option and in
that order,  cause the trustee to effect an early termination of the trust. This
option may be  exercised  only if the  holders of a majority  of the  percentage
interest in the Class R  certificates  fail to exercise their option to cause to
the trustee to effect an early termination.


                        DESCRIPTION OF CREDIT ENHANCEMENT

GENERAL

      Credit  enhancement  with  respect  to the  offered  certificates  will be
provided by:

      o     with  respect to the Class A  certificates,  Excess  Spread from the
            related pool of loans,

      o     with  respect to the Class A  certificates,  Excess  Spread from the
            other pool of loans, to the extent not needed for the other class of
            Class A certificates and to the extent necessary to cover shortfalls
            due to  delinquencies  or  losses on the pool of loans  backing  the
            related class of certificates,

      o     with  respect  to the Class B  certificates,  the  remaining  Excess
            Spread from each pool of loans,

      o     the  overcollateralization  feature  described below under "--Excess
            Spread and Overcollateralization,"

      o     with respect to the Class A certificates,  amounts on deposit in the
            Reserve Account,

      o     with respect to the Class A certificates,  the  subordination of the
            right of the Class B certificates to receive interest and principal,
            respectively,  and the subordination of the right of the Class X and
            Class R  certificates  to  receive  distributions  of any  remaining
            amounts from the loans,

      o     with respect to the Class B certificates,  the  subordination of the
            right  of  the  Class  X  and  Class  R   certificates   to  receive
            distributions of any remaining amounts from the loans, and

      o     with respect to the Class A certificates, the Guaranty Policy.

EXCESS SPREAD AND OVERCOLLATERALIZATION

      A limited  acceleration  of the  principal  amortization  of each class of
Class A certificates relative to the principal amortization of the related loans
has been designed to increase the Overcollateralization  Amount of each class of
Class A certificates over time. This occurs by making  additional  distributions
of principal to the holders of the Class A certificates from the distribution of


                                      S-85
<PAGE>


amounts on deposit in the Reserve  Account and of Excess Spread from the related
loans    until    the    Overcollateralization    Amount   is   equal   to   the
Overcollateralization Target Amount.

      If  on  any  distribution  date  there  exists  an   Overcollateralization
Deficiency   Amount  with  respect  to  any  class  of  Class  A   certificates,
distributions of amounts on deposit in the Reserve Account and of Excess Spread,
if any, from the related pool, or, in some cases, the other pool in the event of
shortfalls in distributions on the related class resulting from delinquencies or
losses on the related pool of loans, will be made as an additional  distribution
of principal to the holders of the related class of Class A certificates  as set
forth under "Description of the Certificates--Priority of Distributions" in this
prospectus supplement.  These distributions of amounts on deposit in the Reserve
Account and Excess Spread are intended to  accelerate  the  amortization  of the
principal  balance of the related class of Class A certificates  relative to the
amortization of the loans, thereby increasing the related  Overcollateralization
Amount.  The relative  percentage of the principal balance of a class of Class A
certificates to the principal balance of the related pool of loans will decrease
as a result of the  application of amounts on deposit in the Reserve Account and
Excess Spread to reduce the principal balance of the related class.

      On any distribution  date with respect to which the  Overcollateralization
Deficiency  Amount with respect to any class of Class A certificates is equal to
zero,  all or a portion  of the  Excess  Spread  for the  related  pool,  if not
otherwise  required  to be paid to the other  class of Class A  certificates  or
deposited  into the Reserve  Account,  may be  distributed to the holders of the
Class B, the Class X or the Class R certificates as described in this prospectus
supplement  rather than being  distributed  as  principal  to the holders of the
related class of Class A certificates. This would have the effect of ceasing the
acceleration  of  principal  amortization  of  the  related  class  of  Class  A
certificates in relation to the principal amortization of the related pool until
the time that the  related  Overcollateralization  Deficiency  Amount is greater
than zero. The Overcollateralization  Deficiency Amount may be greater than zero
due to a reduction  in the related  Overcollateralization  Amount as a result of
losses   or   delinquencies   or   due   to   an   increase   in   the   related
Overcollateralization  Target  Amount  as a result  of the  failure  to  satisfy
certain delinquency or loss criteria.

      On any  distribution  date  occurring on or after the Stepdown Date or the
date on which the Overcollateralization Target Amount is reduced with respect to
any  class  of  Class  A  certificates,  a  portion  of  the  Regular  Principal
Distribution Amount, equal to the  Overcollateralization  Reduction Amount, will
be  distributed  first,  to the holders of the Class B  certificates,  until the
principal  balance of the Class B certificates has been reduced to zero and then
to the holders of the Class X and Class R certificates.  This  distribution will
be made only if the  amount is not  otherwise  required  to be paid to the other
class of Class A certificates or deposited into the Reserve Account  pursuant to
the   distribution    priorities   set   forth   under   "Description   of   the
Certificates--Priority of Distributions" in this prospectus supplement.

      The Overcollateralization Target Amount with respect to any class of Class
A certificates may decrease or "stepdown":

      (1)   as a result of the  performance of the pool of loans with respect to
            the principal  amortization of the loans declining to certain levels
            and the  delinquency  experience  of the loans  staying  lower  than
            certain levels established by the securities insurer, and

      (2)   if following an increase in the rates of delinquencies on the loans,
            the delinquency rates improve in relation to the levels  established
            by the securities insurer.


                                      S-86
<PAGE>

      The Pooling and Master  Servicing  Agreement  provides that the securities
insurer may modify,  without the  requirement of an amendment to the Pooling and
Master Servicing Agreement, the manner in which the Overcollateralization Target
Amount for any class of Class A  certificates  is determined.  As a result,  the
related  Overcollateralization Target Amount may be decreased at any time in the
discretion  of the  securities  insurer,  if  the  decrease  will  not  cause  a
downgrade,  withdrawal  or  qualification  by the  rating  agencies  of the then
current ratings of the Class A certificates.

      While the  application  of amounts on deposit in the  Reserve  Account and
Excess  Spread in the manner  specified  above has been  designed to produce and
maintain a given level of overcollateralization,  there can be no assurance that
Excess  Spread from a particular  pool of loans will be generated in  sufficient
amounts to ensure that the overcollateralization  level for the related class of
Class A certificates will be achieved or maintained at all times. In particular,
a high rate of  delinquencies on the loans in a pool during any Due Period could
cause the amount of interest received on the related loans during the Due Period
to be less than the amount of interest  distributable  on the  related  class of
Class A  certificates  on the  related  distribution  date.  In this  case,  the
principal balance of the related class of Class A certificates could decrease at
a  slower  rate  relative  to the  principal  balance  of the  related  Class  A
certificates,    resulting   in   a   possible    reduction   of   the   related
Overcollateralization  Amount.  In addition,  losses from  Liquidated  Loans and
Defaulted Loans will reduce the principal balance of the related loans, which in
turn  will  reduce  the   related   Overcollateralization   Amount.   See  "Risk
Factors--Credit Enhancement May Not Be Adequate" in this prospectus supplement.

RESERVE ACCOUNT

      The  Pooling  and  Master  Servicing  Agreement  requires  the  trustee to
establish and maintain the Reserve Account for the benefit of the holders of the
Class A certificates and the securities insurer. The trustee will be required to
deposit into the Reserve  Account certain amounts of Excess Spread from the Pool
2 Loans  on each  distribution  date as  described  in  clause  (b)(9)(A)  under
"Description of the  Certificates--Priority of Distributions" in this prospectus
supplement.  The trustee  will be required  to deposit  these  amounts of Excess
Spread,  if any, on each  distribution  date until the balance on deposit in the
Reserve Account is equal to the Reserve Account Requirement.

      Funds in the Reserve  Account  will be available  to cover  shortfalls  in
distributions on the Class A certificates resulting from losses or delinquencies
on the loans and will be  available  to  reimburse  the  securities  insurer for
amounts owing to it. In addition,  to the extent not required to be  distributed
to the Class A  certificates  or paid to the  securities  insurer,  the funds on
deposit in the Reserve  Account may be distributed to the Class B  certificates.
Funds on deposit in the Reserve  Account which exceed the amount  required to be
on  deposit  in the  account  for a  distribution  date  and are  not  otherwise
distributable  to the  Class A  certificates  or  Class B  certificates  will be
distributable to the Class X and Class R certificates.

SUBORDINATION

      Payments of  interest  and  principal  will be made first to each class of
Class A certificates  prior to the respective  amounts being paid to the Class B
certificates.  The rights of the holders of the Class X and Class R certificates
to receive any  distributions on any  distribution  date will be subordinated to
the  rights  of  the  holders  of  each  class  of  offered  certificates.   The
subordination  of the Class B, Class X and Class R  certificates  is intended to
enhance the  likelihood of the regular  receipt of interest and principal due to
the  holders  of each  class of Class A  certificates  and to afford the Class A
certificates  protection  against losses on the loans. The  subordination of the
Class X and Class R  certificates  is


                                      S-87
<PAGE>

intended to enhance the  likelihood  of receipt of interest and principal due to
the holders of the Class B  certificates  and to afford the Class B certificates
protection  against losses on the loans. See "Risk  Factors--Credit  Enhancement
May Not Be Adequate" in this prospectus supplement.

FINANCIAL GUARANTY INSURANCE POLICY

      The following information has been supplied by Ambac Assurance Corporation
for inclusion in this prospectus  supplement.  No  representation is made by the
depositor,  the transferor,  the servicer, the trustee, the master servicer, the
underwriters  or any of their  affiliates as to the accuracy or  completeness of
this information.

      The securities insurer, in consideration of the payment of the premium and
subject  to the  terms  of  the  Guaranty  Policy,  agrees  unconditionally  and
irrevocably  to pay to the trustee for the benefit of the  applicable  owners of
the Class A certificates, that portion of the Insured Amounts which shall become
Due for Payment but shall be unpaid by reason of Nonpayment.

      The securities insurer will make such payments to the trustee from its own
funds on the later of:

      (a)   the business day following  receipt of the Notice to the  securities
            insurer of Nonpayment or

      (b)   the business day on which the Insured Amounts are Due for Payment.

The securities insurer will be subrogated to all the certificateholders'  rights
to  distribution  on the Class A  certificates  to the  extent of the  insurance
disbursements  made.  Once payment of the Insured  Amounts have been made to the
trustee,  the securities  insurer will have no further  obligation in respect of
the Insured  Amounts.  Payment of Insured  Amounts will be made only at the time
set forth in the Guaranty Policy. No accelerated payment of Insured Amounts will
be made  regardless  of any  acceleration  of any of the  Class A  certificates,
unless the acceleration is at the sole option of the securities insurer.

      The Guaranty Policy does not cover shortfalls, if any, attributable to the
liability of the trust or the trustee for withholding  taxes, if any,  including
interest and penalties  related to that liability.  The Guaranty Policy does not
cover,  and  Insured  Payments  do  not  include,  any  shortfalls  due  to  the
application  of the Soldiers' and Sailors'  Civil Relief Act, and any shortfalls
on the Class A certificates resulting from the imposition of the available funds
cap.

      The securities  insurer will pay any Insured  Payment that is a Preference
Amount on the business day following receipt on a business day by the securities
insurer of a certified  copy of the order  requiring  the return of a preference
payment,  and other  documentation  as is reasonably  required by the securities
insurer.  This  documentation  must be in a form  satisfactory to the securities
insurer.  However,  if the documents are received after 12:00 noon New York City
time on that  business  day, they will be deemed to be received on the following
business day.

      Insured Payments due under the Guaranty Policy, unless otherwise stated in
the Guaranty Policy,  will be disbursed by the securities insurer to the trustee
on behalf  of the  holders  of the  Class A  certificates  by wire  transfer  or
immediately available funds in the amount of the Insured Payment.

      Any notice  under the  Guaranty  Policy may be made at the address  listed
below for the securities insurer or such other address as the securities insurer
specifies in writing to the trustee.


                                      S-88
<PAGE>

      The notice  address of the  securities  insurer is One State Street Plaza,
New York, New York 10004,  Attention:  General Counsel, or such other address as
the  securities  insurer shall  specify to the trustee in writing.  The Guaranty
Policy is being issued under and pursuant to, and will be construed  under,  the
laws of the State of New York,  without  giving  effect to the  conflict of laws
principles thereof.

      THE  INSURANCE  PROVIDED  BY THE  GUARANTY  POLICY IS NOT  COVERED  BY THE
PROPERTY/CASUALTY INSURANCE SECURITY FUND SPECIFIED BY THE INSURANCE LAWS OF THE
STATE OF NEW YORK.

      The Guaranty  Policy is not cancelable for any reason.  The premium on the
Guaranty Policy is not refundable for any reason.

THE SECURITIES INSURER

      The following information has been supplied by Ambac Assurance Corporation
as  securities  insurer  for  inclusion  in  this  prospectus  supplement.  This
information has not been reviewed by the transferor,  the depositor,  the master
servicer, the servicer, the trustee, the underwriters or any of their respective
affiliates.

      The  securities   insurer  is  a   Wisconsin-domiciled   stock   insurance
corporation  regulated  by the Office of the  Commissioner  of  Insurance of the
State of Wisconsin and is licensed to do business in 50 states,  the District of
Columbia,  the  Commonwealth  of  Puerto  Rico and the  Territory  of Guam.  The
securities  insurer  primarily  insures  newly-issued  municipal and  structured
finance  obligations.  The securities  insurer is a  wholly-owned  subsidiary of
Ambac  Financial  Group,  Inc.  -- formerly  AMBAC Inc. -- a 100%  publicly-held
company. Moody's Investors Service, Inc., Standard & Poor's and Fitch IBCA, Inc.
have each  assigned  a  triple-A  financial  strength  rating to the  securities
insurer.

      The following financial statements are incorporated by reference into this
prospectus  supplement  and  shall  be  deemed  to be a part of this  prospectus
supplement:

      (1)   the consolidated  financial statements of the securities insurer and
            subsidiaries  as of December  31, 1998 and December 31, 1997 and for
            each of the years in the  three-year  period ended December 31, 1998
            prepared  in   accordance   with   generally   accepted   accounting
            principles,  included  in the  annual  report  on Form 10-K of Ambac
            Financial Group, Inc. These financial statements were filed with the
            SEC on March 30, 1999, SEC File No. 1-10777, and

      (2)   the unaudited  consolidated  financial  statements of the securities
            insurer  and  subsidiaries  as of June 30,  1999 and for the periods
            ending June 30, 1999 and June 30,  1998,  included in the  quarterly
            report on Form 10-Q of Ambac  Financial  Group,  Inc. for the period
            ended June 30, 1999. These financial  statements were filed with the
            SEC on August 13, 1999.

Any  statement  contained  in a document  incorporated  by  reference  into this
prospectus  supplement  shall be modified or superseded for the purposes of this
prospectus  supplement  to  the  extent  that  a  statement  contained  in  this
prospectus  supplement by reference also modifies or supersedes  that particular
statement.  Any modified or superseded statement shall not be deemed,  except as
so modified or superseded, to constitute a part of this prospectus supplement.


                                      S-89
<PAGE>

      All  financial  statements  of the  securities  insurer  and  subsidiaries
included in documents  filed by Ambac Financial  Group,  Inc. with the SEC under
Sections 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 Class A  certificates  shall be deemed to be
incorporated  by reference into this  prospectus  supplement from the respective
dates of filing those documents.

      The  following  table  sets  forth the  capitalization  of the  securities
insurer as of December 31, 1996,  December 31, 1997,  December 31, 1998 and June
30,  1999,  respectively,  in  conformity  with  generally  accepted  accounting
principles.

                           AMBAC ASSURANCE CORPORATION
                              CAPITALIZATION TABLE
                              (DOLLARS IN MILLIONS)

<TABLE>
<CAPTION>


                                          DECEMBER 31,                 DECEMBER 31,                 DECEMBER 31,          JUNE 30,
                                             1996                         1997                         1998                 1999
                                             ----                         ----                         ----                 ----
<S>                                         <C>                          <C>                          <C>                <C>
                                                                                                                         (UNAUDITED)

Unearned premiums......................        $995                       $1,184                      $1,303               $1,349
Other liabilities......................         259                          562                         548                  413
                                             ------                       ------                      ------               ------
Total Liabilities......................      $1,254                       $1,746                      $1,851               $1,762
                                             ======                       ======                      ======               ======

Stockholder's equity

   Common stock........................         $82                          $82                         $82                  $82
   Additional paid-in capital..........         515                          521                         541                  644
   Accumulated other comprehensive
   income..............................          66                          118                         138                   39
   Retained earnings...................         992                        1,180                       1,405                1,530
                                             ------                       ------                      ------               ------
Total stockholder's equity.............      $1,655                       $1,901                      $2,166               $2,295
                                             ------                       ------                      ------               ------

Total liabilities and stockholder's
equity.................................      $2,909                       $3,647                      $4,017               $4,057
                                             ======                       ======                      ======               ======
</TABLE>

      Components  of  stockholder's  equity have been  restated  for all periods
presented to reflect "accumulated other comprehensive income" in accordance with
the Statement of Financial Accounting Standards No. 130 "Reporting Comprehensive
Income" adopted by the securities insurer effective January 1, 1998. As this new
standard only requires additional  information in the financial  statements,  it
does not  affect  the  securities  insurer's  financial  position  or results of
operations.

      For additional  financial  information  concerning the securities insurer,
see the audited and unaudited  financial  statements of the  securities  insurer
incorporated by reference in this prospectus supplement. Copies of the financial
statements  of the  securities  insurer  incorporated  by  reference  into  this
prospectus  supplement and copies of the securities  insurer's  annual statement
for the year ended  December  31, 1998  prepared in  accordance  with  statutory
accounting standards are available, without charge, from the securities insurer.
The address of the securities insurer's administrative offices and its telephone
number are One State  Street  Plaza,  17th Floor,  New York,  New York 10004 and
(212) 668-0340.

      The securities insurer makes no representation  regarding  certificates or
the advisability of investing in the certificates.  In addition,  the securities
insurer  makes  no  representation  regarding,  nor has it  participated  in the
preparation of, this prospectus  supplement other than the information


                                      S-90
<PAGE>

supplied by the securities insurer and presented under the headings "Description
of Credit  Enhancement--The  Financial  Guaranty  Policy" and "--The  Securities
Insurer" in this prospectus  supplement,  the definitions for "Due for Payment",
"Insured Amounts",  "Insured Payments",  "Nonpayment",  "Notice" and "Preference
Amount" contained in the "Glossary of Terms" in this prospectus supplement,  and
in the  financial  statements  incorporated  by  reference  in  this  prospectus
supplement.


              DESCRIPTION OF THE TRANSFER AND SERVICING AGREEMENTS

      The following summary describes the Transfer and Servicing  Agreements.  A
copy of the Pooling and Master Servicing  Agreement and the Servicing  Agreement
will be filed with the SEC  following  the  issuance  of the  certificates.  The
summary does not purport to be complete and is subject to, and  qualified in its
entirety by reference  to, all the  provisions  of the  Transfer  and  Servicing
Agreements.  The following summary  supplements,  and to the extent inconsistent
with the Transfer and Servicing  Agreements,  replaces,  the  description of the
general terms and provisions of the Transfer and Servicing  Agreements set forth
under  the  heading   "Description  of  the  Securities"  in  the   accompanying
prospectus,   to  which  description   reference  is  made  by  this  prospectus
supplement.

SALE AND ASSIGNMENT OF THE LOANS

      On the closing date, all of the transferor's  right, title and interest in
and to the Initial Loans will be conveyed  from the  transferor to the depositor
and then  from the  depositor  to the  trust.  During  the  Pre-Funding  Period,
Subsequent  Loans may be conveyed by the  transferor to the depositor and by the
depositor to the trust.

      In  addition,  the  transferor  will,  as  to  each  loan,  deliver to the
custodian,

      o     the  related  note  endorsed in blank or to the order of the trustee
            without recourse,

      o     any assumption and modification agreements,

      o     the mortgage,  deed of trust, or other similar security instruments,
            with evidence of recording  indicated on the instrument,  except for
            any mortgage not returned from the public recording office,

      o     an assignment  of the Mortgage,  if any, in the name of the trustee,
            or in blank, in recordable form,

      o     a title insurance  policy or, if the policy has not yet been issued,
            a written  commitment  or interim  binder or  preliminary  report of
            title issued and

      o     any intervening assignments of the Mortgage.

      Subject to the  confirmation by the rating agencies and to the approval of
the  securities  insurer,  with  respect  to  the  loans  secured  by  mortgaged
properties  located in particular states, the transferor will not be required to
record  assignments of the Mortgages to the trustee in the real property records
of the related states.  In these  circumstances,  the transferor will deliver to
the trustee the  assignments of the Mortgages in the name of the trustee,  or in
blank,  and in recordable  form. The  transferor,  in its capacity as the master
servicer,  will retain the record title to these  Mortgages under the applicable
real property records, on behalf of the trustee and the holders of the notes. In
all other circumstances,


                                      S-91
<PAGE>

pursuant to the  direction  of the rating  agencies or the  securities  insurer,
assignments  of the  Mortgages  to the  trustee  will be  recorded  in the  real
property  records  for those  states in which this type of  recording  is deemed
necessary to protect the  trustee's  interest in the loans against the claims of
creditors of the transferor or subsequent  purchasers.  In these  circumstances,
the transferor will deliver to the custodian  after  recordation the assignments
of the Mortgages in the name of the trustee.

      The trustee or its custodian will agree, for the benefit of the holders of
the  certificates,  to review each Trustee's Loan File delivered to it within 45
days after the transfer of the related loan to the trustee to ascertain that all
required  documents  have  been  executed  and  received.  Subject  to the  cure
provisions  set forth in the Transfer and Servicing  Agreements,  the transferor
will be required to repurchase or replace loans as to which a material  document
deficiency exists.

      The  recordation  of the  assignments  of the  mortgages  in  favor of the
trustee is  generally  not  necessary  to effect a transfer  of the loans to the
trustee.  However,  if the  transferor  or the depositor  were to sell,  assign,
satisfy or discharge any loan prior to recording the related assignment in favor
of the trustee,  the other  parties to this sale,  assignment,  satisfaction  or
discharge may have rights superior to those of the trustee.  In some states,  in
the absence of this type of recordation of the assignments of the mortgages, the
transfer to the trustee of the loans may not be effective  against  creditors or
purchasers from the transferor or a trustee in bankruptcy of the transferor.  If
these other parties,  creditors or purchasers  have rights to the loans that are
superior to those of the trustee, you could lose the right to future payments of
principal and interest from the loans.  As a result,  you could suffer a loss of
principal  and  interest to the extent that the  related  loss is not  otherwise
covered  by  the  applicable  credit  enhancement.   See  "Risk  Factors--Credit
Enhancement May Not Be Adequate" in this prospectus supplement.

REPRESENTATIONS AND WARRANTIES

      In the  Pooling  and  Master  Servicing  Agreement,  the  transferor  will
represent and warrant, among other things, that:

      (1)   the information  with respect to each loan set forth in the schedule
            appearing  as  an  exhibit  to  the  Pooling  and  Master  Servicing
            Agreement is true and correct in all material respects;

      (2)   upon the sale to the depositor of each loan, the depositor will have
            good and indefeasible legal title to each loan, the related note and
            any  related  mortgage,   free  of  all  liens,  pledges,   charges,
            mortgages, encumbrances or rights of others;

      (3)   as of the applicable Cut-Off Date,

            (a)   no more  than approximately 1.50% of the loans were 30-59 days
                  past due;

            (b)   no more  than approximately 0.50% of the loans were 60-89 days
                  past due; and

            (c)   none of the loans were more than 89 days past due; and

      (4)   at  origination,  each loan  complied in all material  respects with
            applicable state and federal laws.


                                      S-92
<PAGE>

REPURCHASE OF LOANS

      The  transferor  will have a limited  option  after  the  closing  date to
repurchase  any  Defaulted  Loan.  Each  purchase  of a  Defaulted  Loan will be
conducted  in the same manner as a repurchase  of a Defective  Loan as described
below.  The transferor will also be obligated either to repurchase any Defective
Loan or to remove the Defective Loan and substitute a Qualified Substitute Loan.
The  repurchase  of any loan,  rather than the  replacement  of the loan through
substitution,  will  result in  accelerated  principal  payments  on the offered
certificates.

      Unless waived by the securities insurer, the transferor is required:

      (1)   within 60 days after  discovery or notice of a breach or defect,  to
            cure in all material respects any breach of the  representations  or
            warranties  which  materially  and adversely  affects the value of a
            loan or the  interests of the  securities  insurer or the trustee in
            that loan or as to which a material document deficiency exists, or

      (2)   on or before the Determination  Date immediately  succeeding the end
            of this 60 day period,  to repurchase  the Defective Loan at a price
            equal to:

            (a)   the principal  balance of the Defective Loan as of the date of
                  repurchase,

            (b)   plus all accrued and unpaid  interest  on the  Defective  Loan
                  from  the  date to which  interest  was  last  paid to but not
                  including  the date of repurchase  computed at the  applicable
                  loan interest rate,

            (c)   plus the amount of any  unreimbursed  Servicing  Advances  and
                  Monthly Advances made by the servicer, the master servicer and
                  the trustee, respectively, with respect to the Defective Loan.

      Instead of  repurchasing a Defective  Loan, the transferor may replace the
Defective Loan with one or more  Qualified  Substitute  Loans.  If the aggregate
outstanding  principal  balance  plus all  accrued  and unpaid  interest  of the
Qualified  Substitute Loan(s) is less than the outstanding  principal balance of
the Defective Loan(s) plus all accrued and unpaid interest,  the transferor will
also remit for  distribution to the holders of the related class of certificates
an amount equal to the shortfall.  This will result in a prepayment of principal
on the related class of offered certificates for the amount of the shortfall.

      At any time, the transferor may not be capable,  financially or otherwise,
of repurchasing  Defective Loans or substituting  Qualified Substitute Loans for
Defective Loans in the manner described in this section.  Events relating to the
transferor and its operations may occur that would adversely  affect the ability
of the transferor to repurchase or replace Defective Loans. These events include
the sale or other disposition of all or any significant portion of the assets of
the transferor. If the transferor is unable to repurchase or replace a Defective
Loan, the servicer will utilize other accepted  servicing  procedures to realize
any reasonable recovery of net proceeds from the Defective Loan.

FEES AND EXPENSES

      The Trust Fees and Expenses consist of the following:


                                      S-93
<PAGE>
      (1)   as compensation for its services  pursuant to the Pooling and Master
            Servicing  Agreement  and the Servicing  Agreement,  the servicer is
            entitled to the Servicing Compensation,  including the Servicing Fee
            which is payable from the Master Servicer Fee, and  reimbursement as
            described  under  "--Servicing"  below,  and the master  servicer is
            entitled to the Master Servicer  Compensation as described under the
            caption "Master Servicer" in this prospectus supplement;

      (2)   as compensation for its services  pursuant to the Pooling and Master
            Servicing  Agreement,  the trustee is entitled to a monthly fee. The
            amount of this fee is equal to  one-twelfth of the product of .0075%
            and the  principal  balance  of the loans as of the first day of the
            immediately  preceding Due Period,  or as of the Cut-Off Date,  with
            respect to the first Due Period, and reimbursement of expenses;

      (3)   as  compensation  for  issuing the  Guaranty  Policy,  the  security
            insurer is entitled to a Guaranty Insurance Premium.

SERVICING

      In consideration for the performance of the daily loan servicing functions
for the loans, the servicer is entitled to receive a monthly servicing fee as to
each loan.  The Servicing Fee for each loan will be an amount up to, and payable
from, the Master  Servicing Fee. See  "--Servicer  Determinations  and Events of
Defaults" below. The servicer may subcontract its servicing obligations pursuant
to a subservicing  agreement.  However, the servicer will not be relieved of its
servicing  obligations  and duties with respect to any  subserviced  loans.  The
servicer will pay the fees of any  subservicer out of the amounts it receives as
the Servicing Fee. In addition to the Servicing Fee, the servicer is entitled to
retain additional servicing compensation in the form of assumption, modification
and other  administrative  fees,  insufficient  funds  charges,  and some  other
servicing-related penalties, excluding prepayment penalties, and fees.

      If a  delinquency  or default with respect to a loan occurs,  the servicer
will have no obligation to advance  scheduled  monthly  payments of principal or
interest  with respect to the loan.  However,  the master  servicer will advance
Monthly  Advances.  In the event the master  servicer fails to make any required
Monthly Advance,  the trustee will be required to make the Monthly Advance.  The
servicer will make reasonable and customary expense advances with respect to the
loans in  accordance  with accepted  servicing  procedures.  These  advances are
referred to in this prospectus  supplement as Servicing  Advances.  For example,
the  Servicing  Advances  with respect to a loan may include  costs and expenses
advanced  for  the  preservation,  restoration  and  protection  of the  related
mortgaged  property.  These expenses  include  advances to pay  delinquent  real
estate taxes and  assessments,  or for any  collection,  enforcement or judicial
proceedings.  The servicer need not make this advance if it determines  there is
no reasonable likelihood of:

      (1)   recovering  the  Servicing  Advance,  together  with  any  prior  or
            expected future Servicing Advances for the related loan, and

      (2)   recovering an economically  significant amount from the interest and
            principal  owing on the  related  loan in  excess  of the  costs and
            expenses to obtain this recovery.

The servicer will be entitled to receive  reimbursement  for a Servicing Advance
from the related  borrower or any proceeds  realized from the liquidation of the
related loan or mortgaged  property.  Any Servicing Advances previously made and
determined by the servicer in accordance with


                                      S-94
<PAGE>
accepted  servicing  procedures to  be  nonrecoverable will be reimbursable from
amounts in the Distribution  Account after distributions are made to the holders
of the offered certificates.

COLLECTION ACCOUNT AND DISTRIBUTION ACCOUNT

      The  servicer  is  required  to use its best  efforts  to  deposit  in the
Collection  Account,  within one  business  day,  but in no event later than two
business days,  after receipt,  all payments on the related loans received after
the Cut-Off Date on account of:

      (1)   principal and interest,

      (2)   all  Net  Liquidation  Proceeds,  Insurance  Proceeds  and  Released
            Mortgaged Property Proceeds,

      (3)   any  amounts   payable  in   connection   with  the   repurchase  or
            substitution of any loan,

      (4)   any amount  required to be  deposited in the  Collection  Account in
            connection with the termination of the certificates.

            The foregoing  requirements  for deposit in the  Collection  Account
will be exclusive of payments on account of principal and interest  collected on
the loans on or  before  the  Cut-Off  Date.  Withdrawals  will be made from the
Collection  Account  only for the  purposes  specified in the Pooling and Master
Servicing Agreement.  The Collection Account may be maintained at any depository
institution,  which  satisfies the  requirements  set forth in the definition of
Eligible Account in the Pooling and Master Servicing Agreement.

      The trustee  will  establish  and  maintain a  Distribution  Account.  The
Distribution Account will be in the name of the trustee on behalf of the holders
of the certificates. Deposits into the Distribution Account will be from amounts
released from the Collection  Account in respect of  distributions on the loans,
amounts  transferred  from the  Pre-Funding  Account  and  Capitalized  Interest
Account to the Collection Account, and any proceeds from the Guaranty Policy for
distribution to the holders of certificates.

      On the fourth  business day before each  distribution  date,  the servicer
will  remit to the  trustee  for  deposit  into  the  Distribution  Account  the
applicable portions of the Available Collection Amount by making the appropriate
withdrawals from the Collection Account in respect of payments on the loans.

INCOME FROM ACCOUNTS

      So long as no event of default  with  respect to the master  servicer  has
occurred and is continuing,  amounts on deposit in the Distribution  Account and
the  Collection  Account,  will  be  invested  by the  trustee  in  one or  more
investments  permitted under the Pooling and Master Servicing  Agreement bearing
interest or sold at a discount. The master servicer will direct the trustee with
respect to investing the funds in the  Collection  Account and the  Distribution
Account.  No related  investment in any of these accounts will mature later than
the business day immediately preceding the next distribution date. All income or
other gain from  investments  in the  Collection  Account  and the  Distribution
Account  will be paid to the  master  servicer  as part of the  Master  Servicer
Compensation.  The master servicer will be obligated to reimburse the Collection
Account and the Distribution Account for any realized investment losses that are
incurred in respect of investments of amounts in those accounts.


                                      S-95
<PAGE>

COLLECTION AND OTHER SERVICING PROCEDURES FOR LOANS

      The  servicer  has  agreed  to  manage,   service,   administer  and  make
collections on the loans and perform the other actions  required by the servicer
under the Servicing Agreement. In performing these obligations,  the servicer is
required  to act in  good  faith  in a  commercially  reasonable  manner  and in
accordance  with the terms of the  Servicing  Agreement.  The  servicer has full
power and authority,  subject only to the specific requirements and prohibitions
of the Servicing Agreement and the respective loans, to do any and all things in
connection  with  servicing and  administration  which are  consistent  with its
accepted servicing  procedures.  Under the Servicing  Agreement,  the servicer's
"accepted servicing procedures" shall mean those servicing procedures that:

      (1)   meet at least  the same  standards  the  servicer  would  follow  in
            exercising  reasonable care in servicing mortgage loans held for its
            own account,

      (2)   comply with applicable state and federal law,

      (3)   comply with the provisions of the related notes and Mortgages, and

      (4)   give due  consideration  to the  accepted  standards  of practice of
            prudent  mortgage loan servicers that service  comparable  loans and
            the  reliance  placed by the  holders  of the  certificates  and the
            securities insurer on the servicer for the servicing of the loans.

      If any payment due under any loan is not paid when the payment becomes due
and payable,  or if the related  borrower fails to perform any other covenant or
obligation under the loan and this failure continues beyond any applicable grace
period, the servicer, in accordance with the accepted servicing procedures, must
take  the  action  as  it  shall  deem  to  be  in  the  best  interest  of  the
certificateholders.  In  determining  whether  to  undertake  certain  servicing
actions with respect to one or more delinquent or Defaulted  Loans, the servicer
is expected to consider the reasonable likelihood of:

      (1)   recovering an economically  significant  amount  attributable to the
            unpaid  principal and interest owing on the related loan as a result
            of those actions, in excess of

      (2)   the costs and  expenses to obtain the  recovery,  including  without
            limitation any Servicing Advances, and in relation to

      (3)   the expected timing of the recovery from the loan.

MAINTENANCE OF HAZARD INSURANCE POLICIES AND ERRORS AND OMISSIONS AND FIDELITY
COVERAGE

      The servicer will be required to monitor the existence and/or  maintenance
of hazard and, if  applicable,  flood  insurance,  condominium  or planned  unit
development insurance.  The servicer will be required to cause this insurance to
be maintained with respect to the loans, as necessary. If the servicer discovers
that the borrower does not have adequate insurance  coverage,  the servicer will
be required to obtain and maintain as a Servicing Advance the required insurance
coverage  on the  related  mortgaged  property.  Further,  with  respect to each
mortgaged  property  acquired by foreclosure or by deed in lieu of  foreclosure,
the servicer will be required to maintain or cause to be maintained insurance on
the property to the extent  required by the  Servicing  Agreement to protect the
property and will be required to pay  insurance  premiums that become due to the
extent  permitted by law. No pool insurance  policy,  blanket  hazard  insurance
policy, special hazard insurance policy, bankruptcy bond or repurchase bond will
be required to be  maintained  with  respect to the loans,  nor will any loan be
insured by any government or government agency.


                                      S-96
<PAGE>
      The  servicer  will also be  required  to obtain and  maintain in effect a
blanket  fidelity bond or similar form of insurance  coverage  insuring  against
loss occasioned by fraud, theft or other intentional misconduct of the officers,
employees  and agents of the  servicer.  The  servicer  will also be required to
obtain and maintain in effect an errors and omissions  policy  insuring  against
loss  occasioned  by the errors and  omissions of the  officers,  employees  and
agents of the master servicer and the servicer.

REALIZATION ON DEFAULTED LOANS

      The  servicer may modify any  provision of any loan if, in the  servicer's
good  faith  judgment,  the  modification  would  minimize  the loss that  might
otherwise be experienced with respect to the loan. This  modification is subject
to  limitations in the Pooling and Master  Servicing  Agreement and is permitted
only if a payment  default  with  respect  to the loan  exists or is  reasonably
foreseeable  by the  servicer.  For example,  the servicer must obtain the prior
consent of the securities  insurer to effect  modifications,  or dispositions of
loans through short sales or short  pay-offs,  if the aggregate of the principal
balances of the related  modified  loans  exceeds  3.0% of the  aggregate of the
Maximum Collateral Amount for each pool.

      With respect to any loan in default, the servicer may, among other things:

      o     accept short pay-offs or short sales,

      o     enter into assumptions and modifications,

      o     refer to a collection agency or attorney,

      o     pursue  collection  litigation or alternative  court  proceedings to
            foreclosure actions,

      o     sell the related loan to another person,

      o     institute foreclosure proceedings,

      o     exercise any power of sale to the extent permitted by law,

      o     obtain a deed in lieu of foreclosure, or

      o     otherwise acquire possession of or title to any mortgaged  property,
            by operation of law or otherwise.

      The Pooling and Master  Servicing  Agreement may require that the servicer
obtain  the  consent  of  the  master  servicer  prior  to  taking  some  of the
above-referenced actions.

The  servicer  will be  acting  in the  best  interests  of the  holders  of the
certificates,  when the servicer  undertakes actions to collect a Defaulted Loan
that have a higher  likelihood  of a reasonable  recovery  within a shorter time
period,  and foregoes  taking  actions that have a lower  likelihood of a larger
recovery over a longer time period.  See "Risk  Factors--Inadequacy  of Value of
Properties Could Affect Severity of Losses" in this prospectus supplement.

      If a borrower is selling its mortgaged property in a distressed  situation
or a situation involving  compensating  factors,  then the servicer, in a manner
consistent with the accepted servicing procedures, may:


                                      S-97
<PAGE>

      (1)   accept  a  partial  payment  for  the  release  of the  lien  on the
            mortgaged  property.  This  release  will  leave  the  related  loan
            unsecured, i.e., a short sale, or

      (2)   accept a settlement  involving a partial  payment for the release of
            the lien on the mortgaged property and the cancellation of the loan.
            This  settlement  will  result in a net loan  loss  from any  unpaid
            principal shortfall, i.e., a short payoff.

      In connection with any applicable foreclosure  proceeding,  power of sale,
deed in lieu of foreclosure or other acquisition of a mortgaged property and any
sale or  liquidation  of the loan or related  mortgaged  property,  the servicer
shall  comply  with  the  requirements  of  the  Pooling  and  Master  Servicing
Agreement.  These requirements  include the requirement that the servicer follow
the accepted  servicing  procedures for  foreclosure and operation of foreclosed
property.

      If the trust acquires any mortgaged property, that mortgaged property will
be required to be disposed of by or on behalf of the trust prior to the close of
the third calendar year after its acquisition by the trust fund unless:

      (1)   the  trustee  and the  securities  insurer  receives  an  opinion of
            counsel  to the  effect  that  the  holding  by the  trust  of  that
            mortgaged  property  subsequent to that period,  and  specifying the
            period for which the mortgaged property may be held, will not

            (a)   cause any trust  REMIC to be subject to the tax on  prohibited
                  transactions imposed by Code Section 860F(a)(1),

            (b)   otherwise subject the trust or any trust REMIC to tax or

            (c)   cause any  trust  REMIC to fail to  qualify  as a REMIC at any
                  time that any certificates are outstanding, or

      (2)   the trustee or the servicer  applied for, prior to the expiration of
            that period,  an extension of the period in the manner  contemplated
            by Code Section  856(e)(3),  in which case the original period shall
            be extended by the applicable extension period.

      The servicer will also be required to ensure that the  mortgaged  property
is administered so that:

            (a)   it constitutes  "foreclosure  property"  within the meaning of
                  Code Section 860G(a)(8) at all times,

            (b)   the sale of the  mortgaged  property  does not  result  in the
                  receipt by the trust of any income from  non-permitted  assets
                  as described in Code Section 860F(a)(2)(B), and

            (c)   the trust  does not derive any "net  income  from  foreclosure
                  property" within the meaning of Code Section 860G(c)(2),  with
                  respect to the mortgaged property.

EVIDENCE AS TO COMPLIANCE

      The Servicing  Agreement  provides that the servicer  shall deliver to the
master servicer an annual  statement  signed by an officer of the servicer.  The
Pooling and Master Servicing  Agreement  provides that the master servicer shall
provide this statement to the trustee, the trust, the depositor,  the securities
insurer and the rating agencies. In this statement,  the servicer is required to
certify that


                                      S-98
<PAGE>
it has fulfilled  its obligations under the  Servicing  Agreement throughout the
preceding year, except as specified in the statement.

      Each year, within 90 days following the end of the servicer's fiscal year,
beginning in 2001,  the servicer  will furnish to the master  servicer,  and the
master  servicer  shall  provide  to  the  trustee,  the  rating  agencies,  the
securities  insurer and the depositor a report  prepared by a firm of nationally
recognized independent public accountants. This report is required to state that
the firm has examined the documents and the records relating to servicing of the
loans as  specified  in the  Pooling  and  Master  Servicing  Agreement  and the
Servicing Agreement.  The report must further set forth the firm's conclusion as
to whether the servicer is in compliance with the agreements.

      The servicer's fiscal year begins on March 1 and ends on February 28.

CERTAIN MATTERS REGARDING THE MASTER SERVICER

      The  Pooling  and  Master  Servicing  Agreement  provides  that the master
servicer may not resign from its obligations and duties except:

      (1)   with the consent of the securities insurer and trustee or

      (2)   if the  performance  of its  duties  under the  Pooling  and  Master
            Servicing  Agreement is determined to be no longer permissible under
            applicable law.

Any related  determination  permitting the  resignation  of the master  servicer
pursuant to clause (2) of the immediately  preceding sentence shall be evidenced
by an  opinion  of  counsel  to that  effect  delivered  and  acceptable  to the
securities  insurer and the trustee.  No resignation of the master servicer will
become effective until a successor master servicer  acceptable to the securities
insurer,  the rating agencies and the trustee has assumed the master  servicer's
responsibilities and obligations.

      The master servicer has agreed not to merge or consolidate  with any other
company  or permit  any other  company  to become  the  successor  to the master
servicer's business unless, after the merger or consolidation,  the successor or
surviving entity:

      (1)   is a servicer  meeting  the  criteria  specified  in the Pooling and
            Master Servicing  Agreement,  acceptable to the securities  insurer,
            and

      (2)   is capable of fulfilling the duties of the master servicer contained
            in the Pooling and Master Servicing Agreement.

Any company into which the master servicer may be merged or consolidated will be
the  successor  to the master  servicer  under the Pooling and Master  Servicing
Agreement without the execution or filing of any paper or any further act.

      The Pooling  and Master  Servicing  Agreement  provides  that  neither the
master  servicer nor any of its  directors,  officers,  employees or agents will
have any  liability to the trust or to the holders of the  certificates  for any
action taken, or for refraining  from taking any action,  in good faith pursuant
to the  Pooling  and  Master  Servicing  Agreement  or for  errors in  judgment.
However,  neither  the  master  servicer  nor  any of its  directors,  officers,
employees  or agents will be  relieved  of  liability  that would  otherwise  be
imposed by reason of willful  misfeasance,  bad faith,  negligence  or  reckless
disregard in performing the master  servicer's  duties or failure to perform its
duties.


                                      S-99
<PAGE>
      The master  servicer may replace the servicer in accordance with the terms
of the Servicing Agreement and with the prior consent of the securities insurer.

MASTER SERVICER EVENTS OF DEFAULT

      "Master Servicer Events of Default" will consist of, among other things:

      (1)   (a)   any  failure of the  servicer  to  deposit  in the  Collection
                  Account  any  amount   required  to  be  deposited  under  the
                  Servicing  Agreement  or  the  Pooling  and  Master  Servicing
                  Agreement, which failure continues unremedied for two business
                  days,

            (b)   any  failure  of the  servicer  to pay  when  due  any  amount
                  required  under the  Servicing  Agreement  or the  Pooling and
                  Master Servicing  Agreement and that failure results in a draw
                  under the Guaranty Policy and

            (c)   the occurrence  and  continuance of an event of default by the
                  servicer   under  the  Servicing   Agreement   that  continues
                  unremedied for 30 days after notices have been given;

      (2)   any failure by the master servicer duly to observe or perform in any
            material  respect any other of its  covenants or  agreements  in the
            Pooling and Master Servicing Agreement or Servicing Agreement, which
            failure continues unremedied for 30 days after notice;

      (3)   the  occurrence  of  certain   events  of  insolvency,   bankruptcy,
            receivership or reorganization affecting the master servicer; or

      (4)   events established by the securities insurer, including:

            (a)   the  occurrence  of  particular  events  which have a material
                  adverse effect on the master  servicer's  business,  financial
                  condition, operations or prospects;

            (b)   a default by the master servicer or any of its affiliates on a
                  material obligation;

            (c)   the master  servicer is no longer able to discharge its duties
                  under the Pooling and Master Servicing Agreement;

            (d)   the master  servicer has ceased to conduct its business in the
                  ordinary course; and

            (e)   other events of default  established by the securities insurer
                  as further described in the Insurance Agreement.

      Some  events  of  default  may  be  eliminated  with  the  consent  of the
securities insurer.

      If a Master  Servicer  Event of  Default  occurs  and is  continuing,  the
securities insurer, or the trustee, or the holders of certificates  representing
more than 50% of the aggregate  voting  interests of the  certificates,  in each
case,  with the prior written consent of the securities  insurer,  may terminate
all of the rights and  obligations of the master  servicer under the Pooling and
Master Servicing Agreement.  If a termination occurs,  another entity acceptable
to the  securities  insurer  will become the  successor  master  servicer.  This
termination  may only be  effected  by notice  given in  writing  to the  master
servicer,  and to the trustee,  if given by the holders of certificates.  If the
master servicer is terminated, the trustee is obligated to fulfill the duties of
master  servicer until a successor is appointed.  On or after the receipt by the
master servicer of this written notice, and the appointment


                                      S-100
<PAGE>
of and acceptance of appointment by a successor master servicer,  all authority,
power, obligations and responsibilities of the master servicer under the Pooling
and Master Servicing  Agreement will become obligations and  responsibilities of
the successor master servicer.

      If the master servicer is terminated, the master servicer will execute and
deliver the  documents  reasonably  requested  in order to orderly  transfer the
master servicing of the loans. Any successor master servicer will be entitled to
the same  compensation  as the master servicer would have been entitled to under
the  Pooling  and Master  Servicing  Agreement  if the master  servicer  had not
resigned or been terminated.

CERTAIN MATTERS REGARDING THE SERVICER

      The Servicing  Agreement  provides that the servicer shall not resign from
its  obligations  and duties except if its duties under the Servicing  Agreement
are determined to be no longer  permissible  under  applicable law and that this
incapacity  cannot be cured by the servicer.  Any  determination  permitting the
resignation of the servicer under the Servicing  Agreement shall be evidenced by
an opinion of  counsel  delivered  to the  master  servicer  and the  securities
insurer in form and substance  reasonably  acceptable to the master servicer and
the securities  insurer.  The servicer's  resignation  will not become effective
until the master  servicer or another  successor  acceptable  to the  securities
insurer has assumed the servicer's  responsibilities  and obligations  under the
Servicing Agreement.

      The servicer has agreed not to merge or consolidate with any other company
or permit any other company to become the successor to the  servicer's  business
unless,  after the merger or  consolidation,  the successor or surviving  entity
will:

      o     meet the  qualifications  of the servicer set forth in the Servicing
            Agreement, and

      o     be capable of fulfilling  the  obligations of the servicer under the
            Servicing Agreement.

SERVICER DETERMINATIONS AND EVENTS OF DEFAULT

      Under  the  Pooling  and  Master  Servicing  Agreement  and the  Servicing
Agreement  after an initial term,  the term of the servicer  shall be extendable
for successive 90 day terms until the  certificates  are paid in full,  provided
that  prior to the  expiration  of each  term the  securities  insurer  delivers
written  notice  of  renewal  to the  servicer.  If the  renewal  notice  is not
delivered on or before the last day of the servicing  term, the servicer's  term
will be terminated.

      "Servicer Events of Default" will consist of, among other things:

      (1)   a failure by the  servicer  to make any  deposit or  payment,  or to
            remit  any  payment,  required  to be made  under  the  terms of the
            Servicing  Agreement and the Pooling and Master Servicing  Agreement
            which continues unremedied for a period of two business days;

      (2)   any failure on the part of the servicer to remit particular  reports
            and   certificates   required  under  the  terms  of  the  Servicing
            Agreement,  and this failure  continues  for two business days after
            the  date on which  either  the  securities  insurer  or the  master
            servicer has given the servicer  written  notice of this failure and
            demanding that this failure be cured;

      (3)   any failure on the part of the  servicer  duly to observe or perform
            in any material respect  particular  covenants and agreements in the
            Servicing Agreement, or any breach of particular  representations or
            warranties,  which  continues  uncured for a period of 10 days


                                      S-101
<PAGE>
            after the date on which either the securities  insurer or the master
            servicer  shall have given to the  servicer  written  notice of this
            failure or breach and demanding that this default be cured;

      (4)   the  occurrence  of  certain   events  of  insolvency,   bankruptcy,
            receivership or reorganization affecting the servicer;

      (5)   the  servicer  assigns  or  attempts  to  assign  its  rights to the
            Servicing Compensation or attempts to assign the Servicing Agreement
            or the servicing  responsibilities  under the Servicing Agreement or
            in the Pooling and Master Servicing Agreement without the consent of
            the master  servicer and the securities  insurer except as otherwise
            expressly permitted by the terms of the Servicing Agreement; or

      (6)   the servicer  fails to remain  qualified as a mortgage  servicer for
            FHLMC loans and/or the servicer disposes of substantially all of its
            assets.

      In case of any Servicer Event of Default,  the securities  insurer,  or in
some  instances,  the master  servicer,  may provide the  servicer  with written
notice of the termination of all of the servicer's authority, powers, and rights
under the Servicing  Agreement.  On or after the receipt by the servicer of this
written  notice,  all  authority  and power of the servicer  under the Servicing
Agreement and the Pooling and Master  Servicing  Agreement will  terminate.  The
Servicing  Agreement provides that in this case either of the securities insurer
or the master servicer may execute and deliver on behalf of the servicer, as the
servicer's  attorney-in-fact,  all  documents,  and to do or accomplish all acts
that in the  securities  insurer's  judgment may be necessary or  appropriate to
effect terminations with or without cause.

      If the servicer is terminated, the master servicer is obligated to perform
the duties of  servicer  under the  Servicing  Agreement  until a  successor  is
appointed. The servicer will continue to provide services in accordance with the
Servicing  Agreement  and the  Pooling  and  Master  Servicing  Agreement  until
terminated. The servicer will also in good faith cooperate fully to transfer the
servicing and the management of the loans. The Servicing Agreement requires that
the servicer cooperate with the master servicer to effect the termination of its
responsibilities,  rights,  and  powers  under  the  Servicing  Agreement.  This
cooperation  includes providing to the master servicer all documents and records
reasonably requested to enable the master servicer or its designee to assume and
carry out the duties and obligations of the servicer.

RESTRICTIONS ON CERTIFICATEHOLDERS' RIGHTS

      So long as:

      (1)   there does not exist a continuing  failure by the securities insurer
            to make a required payment under the Guaranty Policy and

      (2)   some  bankruptcy-related  events specified in the Pooling and Master
            Servicing Agreement have not occurred with respect to the securities
            insurer,

the  securities  insurer will have the right to exercise  all rights,  including
voting rights, which the certificateholders are entitled to exercise pursuant to
the  Pooling  and  Master  Servicing  Agreement,  without  any  consent  of  the
certificateholders.   However,  without  the  consent  of  each  holder  of  the
certificates  affected by the  securities  insurer's  exercise,  the  securities
insurer will not be entitled to


                                      S-102
<PAGE>
exercise those rights of the  certificateholders to amend the Pooling and Master
Servicing Agreement in any manner that would:

      (1)   reduce  the  amount  of,  or delay the  timing  of,  collections  of
            payments on the loans or distributions which are required to be made
            on any certificate,

      (2)   adversely  affect  in any  material  respect  the  interests  of the
            holders of the certificates or

      (3)   alter the rights of any certificateholder to consent to this type of
            amendment.

THE TRUSTEE

      The trustee will be The Bank of New York, a New York banking  corporation.
Its principal  office is located at 101 Barclay Street - 12E, New York, New York
10286, telephone number (212) 815-8727.

      The trustee and any of its respective  affiliates may hold certificates in
its own name or as pledgee.

      For  the   purpose  of   meeting   the  legal   requirements   of  various
jurisdictions,  the  servicer  and the  trustee  will have the power to  appoint
co-trustees  or  separate  trustees  of all or any  part  of the  trust.  In any
jurisdiction  in which the trustee will be incompetent or unqualified to perform
certain acts, all rights, powers, duties and obligations conferred or imposed on
the trustee will be conferred singly on this separate trustee or co-trustee.  In
each case,  this separate  trustee or  co-trustee  will exercise and perform its
rights, powers, duties and obligations solely at the direction of the trustee.

      The  trustee may resign at any time,  in which  event the master  servicer
will be obligated to appoint a successor  acceptable to the securities  insurer.
The holders of a majority in  outstanding  amount of the  certificates  with the
prior written consent of the securities insurer,  may remove the trustee and may
appoint a successor  acceptable to the securities insurer.  The master servicer,
with the prior written consent of the securities  insurer,  will be obligated to
remove the trustee if the  trustee  ceases to be eligible to continue as trustee
under the Pooling and Master  Servicing  Agreement or becomes  legally unable to
act or becomes insolvent.  In these  circumstances,  the master servicer will be
obligated  to appoint a successor  acceptable  to the  securities  insurer.  Any
resignation or removal and appointment of a successor will not become  effective
until  acceptance  of the  appointment  by the  successor  and  approval  by the
securities insurer.

      The  Pooling  and  Master  Servicing   Agreement  will  provide  that  the
applicable trustee will be entitled to  indemnification  by the transferor,  and
will be held harmless against,  any loss,  liability or expense incurred by them
not  resulting  from its own  willful  misfeasance,  bad  faith  or  negligence.
However,  trustee  will  not  be  held  harmless  from  a  breach  of any of its
representations  or  warranties  to be set  forth  in  the  Pooling  and  Master
Servicing Agreement.

DUTIES OF THE TRUSTEE

      The trustee will make no representations as to the validity or sufficiency
of the Pooling and Master Servicing Agreement, the certificates,  other than the
authentication of the certificates,  or of any loans or related  documents.  The
trustee will not be  accountable  for the use or application by the depositor or
the  servicer of any funds paid to the  depositor  or the servicer in respect of
the  certificates  or the loans, or the investment of any monies by the servicer
before these monies are deposited into the trust  accounts.  The trustee will be
required  to perform  only those  duties  specifically  required of it


                                      S-103
<PAGE>
under the Pooling and Master Servicing Agreement.  Generally,  those duties will
be  limited  to the  receipt  of the  various  certificates,  reports  or  other
instruments required to be furnished to the trustee under the Pooling and Master
Servicing Agreement.  Accordingly,  the trustee will only be required to examine
them to determine  whether they conform to the  requirements  of the Pooling and
Master  Servicing  Agreement and to the making of monthly  distributions  to the
certificateholders  and the  filing of claims  under the  Guaranty  Policy.  The
trustee will not be charged  with  knowledge of a failure by the servicer or the
master  servicer  to perform its duties  under the Pooling and Master  Servicing
Agreement  unless  the  trustee  obtains  the actual  knowledge  of a failure as
specified in the Pooling and Master Servicing Agreement.

      The  trustee  will be  under  no  obligation,  at the  request,  order  or
direction of any of the holders of certificates, to

      (1)   exercise any of the rights or powers vested in it by the Pooling and
            Master Servicing Agreement,

      (2)   make any  investigation  of matters  arising  under the  Pooling and
            Master Servicing Agreement or

      (3)   institute,  conduct or defend any litigation under or in relation to
            the Pooling and Master Servicing Agreement,

unless the applicable holders have offered to the trustee reasonable security or
indemnity against the costs,  expenses and liabilities that may be incurred as a
result.

      No holder of certificates will have any right under the Pooling and Master
Servicing  Agreement to institute any proceeding with respect to the Pooling and
Master Servicing Agreement,  unless the applicable holder has obtained the prior
written consent of the securities  insurer and the applicable holder gave to the
trustee prior written  notice of the occurrence of an event of default under the
Pooling and Master Servicing Agreement and:

      (1)   the event of default  arises  from the  servicer's  failure to remit
            payments when due or

      (2)   holders of certificates  representing more than 25% of the aggregate
            voting  interests of the  certificates  then  outstanding  have made
            written  request of the trustee to institute a proceeding in its own
            name as the trustee under the Pooling and Master Servicing Agreement
            and have offered to the trustee reasonable indemnity and the trustee
            has for 30 days neglected or refused to institute any proceedings.

      To the extent consistent with its fiduciary  obligations under the Pooling
and Master  Servicing  Agreement,  the  trustee  intends to appoint  First Union
National Bank, a national banking  association,  as its agent to perform many of
the duties of the trustee,  including  the duties of  certificate  registrar and
paying  agent  under the  Pooling and Master  Servicing  Agreement.  First Union
National Bank will also act as custodian of the Trustee Loan Files.

REPORTS TO CERTIFICATEHOLDERS

      On each distribution date, the trustee is required to distribute, based on
information provided by the servicer,  a monthly  distribution  statement to the
depositor,  the holders of each class of certificates,  the securities  insurer,
and  the  rating  agencies,  stating  the  date  of  original  issuance  of  the
certificates and various other information, including the following:


                                      S-104
<PAGE>

      (1)   the Reserve Account Requirement;

      (2)   the Available  Collection Amount and Available  Distribution Amount,
            the Regular  Distribution Amount, the Insured Payment and the Excess
            Spread for the related  distribution date with respect to each class
            of certificates;

      (3)   the principal balance of each class of offered  certificates  before
            and after giving effect to distributions  made to the holders of the
            offered  certificates  on the  related  distribution  date,  and the
            principal  balance  of all the loans as of the first and last day of
            the related Due Period;

      (4)   the  certificate  factor  with  respect  to each  class  of  offered
            certificates  then  outstanding.  "Certificate  factor"  means  with
            respect  to each  class  of  offered  certificates  and any  date of
            determination, the then applicable principal balance of the class of
            offered certificates divided by its initial principal balance;

      (5)   the amount of principal,  if any, and interest to be  distributed to
            each class of offered certificates on the related distribution date;

      (6)   as of the related  distribution  date and for each related pool, the
            Overcollateralization   Amount,  the  Overcollateralization   Target
            Amount,     any     Overcollateralization     Deficit     and    any
            Overcollateralization       Deficiency      Amount,      or      any
            Overcollateralization  Reduction Amount, and any of these amounts to
            be distributed to the holders of each class of offered  certificates
            or   distributed  to  the  holders  of  the  Class  X  and  Class  R
            certificates on the distribution date;

      (7)   the Servicing Compensation, the Master Servicer Compensation and the
            Trustee fee, if any, for the appropriate  distribution  date and the
            Guaranty Insurance Premium;

      (8)   for each pool,  the weighted  average  maturity of the loans and the
            weighted average loan interest rate of the loans;

      (9)   for each pool,  performance  information with respect to the related
            Due  Period,   including,   without   limitation,   delinquency  and
            foreclosure information with respect to the loans;

      (10)  for each pool, the number of and aggregate  principal balance of all
            loans in  foreclosure  proceedings  and the percent of the aggregate
            principal  balances  of  those  loans  to  the  aggregate  principal
            balances  of all loans,  all as of the close of business on the last
            day of the related Due Period;

      (11)  for each pool, the number of and the aggregate  principal balance of
            the loans in bankruptcy proceedings and the percent of the aggregate
            principal  balances  of  those  loans  to  the  aggregate  principal
            balances  of all loans,  all as of the close of business on the last
            day of the related Due Period;

      (12)  for each pool, the number of foreclosure  properties,  the aggregate
            principal  balance  of the  related  loans,  the book value of those
            foreclosure  properties  and the percent of the aggregate  principal
            balances of those loans to the aggregate  principal  balances of all
            loans,  all as of the  close  of  business  on the  last  day of the
            related Due Period;


                                      S-105
<PAGE>
      (13)  for each pool, during the related Due Period, and cumulatively, from
            the closing date through the most current Due Period, the number and
            aggregate principal balance of loans for each of the following:

            (a)   that became Defaulted Loans,

            (b)   that became Liquidated Loans,

            (c)   that became  Deleted  Loans as a result of the  Deleted  Loans
                  being Defective Loans, and

            (d)   that became  Deleted  Loans as a result of the  Deleted  Loans
                  being a loan in default or imminent default;

      (14)  for each pool,  the scheduled  principal  payments and the principal
            prepayments  received  with  respect  to the  loans  during  the Due
            Period;

      (15)  for each pool, the number and aggregate  principal  balance of loans
            that were 30, 60 or 90 days  delinquent  as of the close of business
            on the last day of the related Due Period; and

      (16)  for each pool,  the  related  amounts on deposit in the  Pre-Funding
            Account and the Capitalized Interest Account.


                         FEDERAL INCOME TAX CONSEQUENCES

GENERAL

      The  trustee  will make an election  to treat  designated  portions of the
trust as two REMICs for federal  income tax purposes.  The remaining  portion of
the trust will be treated as a grantor trust consisting  generally of the rights
of the offered  certificates to receive  interest to the extent their respective
Pass-Through  Rates,  without  regard  to  the  applicable  Net  Interest  Rate,
currently exceed or previously  exceeded a rate equal to their Pass-Through Rate
capped at the weighted  average  interest rate on the loans, net of the Interest
Reduction Amount for both pools.

      The right of each class of  offered  certificates  to  receive  the excess
interest  described in the  preceding  paragraph is referred to as a "Basis Risk
Arrangement"  and is  payable  from  amounts  otherwise  distributable  on or in
respect of the Class X and Class R certificates.  The offered  certificates will
represent the "regular  interests" in a REMIC and the right to receive  payments
under the related Basis Risk Arrangement to the extent of funds  available.  See
"--Taxation of Basis Risk  Arrangements"  below.  The Class R certificates  will
represent the "residual interest" in each REMIC. Cadwalader,  Wickersham & Taft,
special tax counsel to the  depositor,  will deliver an opinion when the offered
certificates  are issued.  This  opinion  will  generally be to the effect that,
assuming  compliance  with all  provisions  of the Pooling and Master  Servicing
Agreement,  for federal  income tax  purposes,  each  portion of the trust as to
which a REMIC  election is made will  qualify as a REMIC  under the Code.  See "
Federal Income Tax Consequences--REMICs" in the accompanying prospectus.

      The regular interests  represented by the offered  certificates  generally
will be treated as newly  originated  debt  instruments  for federal  income tax
purposes.  Beneficial  owners of the  offered  certificates  will be required to
report income on the related  regular  interests in accordance  with the accrual
method of  accounting.  As a result of the allocation of a portion of a holder's
purchase  price


                                      S-106
<PAGE>
to the related  Basis Risk  Arrangement,  the related  regular  interest  may be
treated as issued  with  original  issue  discount  based on the  portion of the
investor's purchase price for the offered  certificate  allocable to the regular
interest.  The portion of the purchase  price that may be allocated to the Basis
Risk Arrangement  related to the applicable  offered  certificate is amortizable
over the life of the offered certificate as an offset to the additional original
issue discount. See "--Taxation of Basis Risk Arrangements." Any amortization of
the purchase  price that may be allocated to a Basis Risk  Arrangement  would be
treated as a miscellaneous  itemized deduction that is subject to limitations on
deductibility by individuals.  Accordingly,  the offered certificates may not be
suitable investments for individual investors.

      A  prepayment  rate of 27%  CPR  will be used  for  purposes  of  accruing
original issue discount,  determining  whether the original issue discount is de
minimis   and   amortizing   any   premium.    See    "Prepayment    and   Yield
Considerations--General"  in this prospectus  supplement.  No  representation is
made as to the rate, if any, at which the loans will prepay.

CHARACTERIZATION OF INVESTMENTS IN  THE OFFERED CERTIFICATES

      Generally,  except  to the  extent  noted  below,  the  regular  interests
represented by the offered  certificates will be "real estate assets" within the
meaning  of Section  856(c)(4)(A)  of the Code in the same  proportion  that the
assets  of the trust  would be so  treated.  In  addition,  interest,  including
original issue discount,  if any, on the offered  certificates  will be interest
described  in  Section   856(c)(3)(B)  of  the  Code  to  the  extent  that  the
certificates  are treated as "real estate  assets" within the meaning of Section
856(c)(4)(A)  of the Code.  The  offered  certificates  will also  generally  be
considered  loans secured by an interest in real property  which is  residential
real property as described in Section 7701(a)(19)(C) of the Code. If 95% or more
of the loans are treated as assets described in Section  856(c)(4)(A) or Section
7701(a)(19)(C)  of the Code,  the regular  interests  represented by the offered
certificates  will be treated as assets  described  in these  sections  in their
entirety.

      Furthermore,  the offered  certificates will not be treated as meeting the
foregoing  real  estate  asset and income  tests to the extent of an  investor's
basis,  if  any,   allocable  to,  or  amounts  received  under,  a  Basis  Risk
Arrangement.   As  a  result  of  the  Basis  Risk  Arrangements,   the  offered
certificates  will not be treated as  "qualified  mortgages"  for another  REMIC
under  Section  860G(a)(3)(C)  of the Code.  However,  the offered  certificates
should be treated as  "permitted  assets" for a financial  asset  securitization
investment  trust under  Section  860L(c) of the Code.  See "Federal  Income Tax
Consequences--REMICs--Characterization  of Investments  in REMIC  Securities" in
the accompanying prospectus.

TAXATION OF BASIS RISK ARRANGEMENTS

      Generally,  except to the extent  noted  below,  each holder of an offered
certificate  will be treated for federal  income tax purposes as having  entered
into a notional  principal  contract  pursuant to its right to receive  payments
with respect to interest under the applicable Basis Risk Arrangement on the date
it purchases its Certificate. The IRS has issued final regulations under Section
446 of the Code relating to notional principal contracts.  These regulations are
known as the Swap Regulations.

      In general,  the holders of the offered  certificates  must  allocate  the
price they pay for their  certificates  between their  regular  interest and the
related Basis Risk  Arrangement.  The portion of the purchase price allocable to
the Basis Risk Arrangement would be treated as a cap premium paid by the related
certificateholders.  A  beneficial  owner  of an  offered  certificate  would be
required to amortize the cap premium under a level payment  method as if the cap
premium  represented  the



                                      S-107
<PAGE>
present value of a series of equal payments made over the life of the applicable
Basis Risk  Arrangement.  These  payments would have to be adjusted to take into
account decreases in notional  principal  amount,  if any,  discounted at a rate
equal to the rate used to determine the amount of the cap premium, or some other
reasonable rate.  Prospective  purchasers of offered certificates should consult
their own tax advisors  regarding the  appropriate  method of amortizing any cap
premium.  The Swap  Regulations  treat a  nonperiodic  payment  made under a cap
contract  as  a  loan  for  federal  income  tax  purposes  if  the  payment  is
"significant."  It is not known  whether  any cap  premium , would be treated in
whole or in part as a loan under the Swap Regulations.

      Under the Swap Regulations:

      (1)   all taxpayers  must  recognize  periodic  payments with respect to a
            notional  principal contract under the accrual method of accounting;
            and

      (2)   any  periodic  payments  received  under the  applicable  Basis Risk
            Arrangement must be netted against payments,  if any, deemed made as
            a result of the cap  premiums  over the  recipient's  taxable  year,
            rather than accounted for on a gross basis.

Net income or deduction with respect to net payments under a notional  principal
contract  for a taxable  year  should  constitute  ordinary  income or  ordinary
deduction.  The IRS could  contend the amount is capital gain or loss,  but this
treatment  is  unlikely,  at least in the  absence of further  regulations.  Any
regulations requiring capital gain or loss treatment presumably would apply only
prospectively.

      Any amount of  proceeds  from the sale,  redemption  or  retirement  of an
offered  certificate  that is  considered  to be  allocated  to rights under the
applicable Basis Risk Arrangement,  would be considered a "termination  payment"
under the Swap Regulations.  It is anticipated that the trustee will account for
any  termination  payments for reporting  purposes in  accordance  with the Swap
Regulations, as described below.

      Termination  Payments.  Any amount of sales proceeds that is considered to
be allocated to the selling beneficial owner's rights under the applicable Basis
Risk  Arrangement  in  connection  with  the  sale  or  exchange  of an  offered
certificate  would  be  considered  a  "termination   payment"  under  the  Swap
Regulations  allocable to the related offered  certificate.  A certificateholder
will have gain or loss from such a  termination  of the  applicable  Basis  Risk
Arrangement equal to:

      (1)   any  termination  payment it received or is deemed to have  received
            minus

      (2)   the unamortized  portion of any cap premium paid, or deemed paid, by
            the  beneficial  owner when first  entering  into or  acquiring  its
            interest in the related Basis Risk Arrangement.

      Gain or loss  realized on the  termination  of the  applicable  Basis Risk
Arrangement will generally be treated as capital gain or loss. Moreover,  in the
case of a bank or thrift institution, Code Section 582(c) would likely not apply
to treat this gain or loss as ordinary.

      Application of the Straddle  Rules.  An offered  certificate  representing
beneficial ownership of the corresponding regular interest and the related Basis
Risk  Arrangement  may  constitute  positions in a straddle.  In this case,  the
straddle  rules of Code Section 1092 would apply. A selling  beneficial  owner's
capital gain or loss with respect to this regular  interest  would be short-term
because the holding period would be tolled under the straddle rules.  Similarly,
capital  gain or  loss  realized  in  connection  with  the  termination  of the
applicable  Basis  Risk  Arrangement  would be  short-term.  If


                                      S-108
<PAGE>
the holder of an offered  certificate  incurred  or  continued  indebtedness  to
acquire to hold their  certificate,  the holder  would  generally be required to
capitalize a portion of the interest paid on this indebtedness until termination
of the applicable Basis Risk Arrangement.

      For further  information  regarding the federal income tax consequences of
investing   in   the   offered    certificates,    see   "Federal   Income   Tax
Consequences--REMICs" in the accompanying prospectus.


                              ERISA CONSIDERATIONS

      The Employee  Retirement Income Security Act of 1974, as amended,  and the
Code impose certain restrictions on:

      (1)   employee benefit plans as defined in Section 3(3) of ERISA,

      (2)   plans  described  in  section  4975(e)(1)  of  the  Code,  including
            individual retirement accounts or Keogh plans,

      (3)   any entities whose  underlying  assets include plan assets by reason
            of a plan's  investment in the entities set forth in clauses (1) and
            (2) above, and

      (4)   persons who have certain specified relationships to the Plans, i.e.,
            "Parties-in-Interest"  under ERISA and "Disqualified  Persons" under
            the Code.

      Moreover,  based on the  reasoning of the United  States  Supreme Court in
John  Hancock Life Ins.  Co. v. Harris  Trust and Savings  Bank,  114 S. Ct. 517
(1993),  an insurance  company's general account may be deemed to include assets
of the Plans investing in the general account,  e.g., through the purchase of an
annuity  contract.  As a result,  the  insurance  company  might be treated as a
Party-in-Interest with respect to a Plan by virtue of the investment. ERISA also
imposes  certain duties on persons who are fiduciaries of Plans subject to ERISA
and prohibits certain  transactions  between a Plan and  Parties-in-Interest  or
Disqualified  Persons with respect to Plans. There are certain exemptions issued
by the United States Department of Labor that may be applicable to an investment
by a Plan in the certificates,  including Prohibited Transaction Class Exemption
83-1. For further discussion of PTE 83-1,  including the necessary conditions to
its  applicability  and  other  important  factors  to be  considered  by a Plan
contemplating investing in the offered certificates,  see "ERISA Considerations"
in the prospectus.

      The  U.S.  Department  of  Labor  has  granted  PaineWebber   Incorporated
Prohibited  Transaction  Exemption  90-36,  55  Fed.  Reg.  25903  (1990).  This
Prohibited   Transaction  Exemption  exempts  from  certain  of  the  prohibited
transaction  rules of ERISA  transactions  with respect to the initial purchase,
the holding and the subsequent  resale by a Plan of certificates in pass-through
trusts that meet the conditions  and  requirements  of the exemption.  Among the
conditions that must be satisfied for the exemption to apply are the following:

      (1)   The  acquisition of the offered  certificates  by a Plan is on terms
            including the price for the offered  certificates  that are at least
            as  favorable  to the  Plan  as they  would  be in an  arm's  length
            transaction with an unrelated party;

      (2)   The rights  and  interests  evidenced  by the  offered  certificates
            acquired  by  the  Plan  are  not  subordinated  to the  rights  and
            interests evidenced by other certificates of the trust;


                                      S-109
<PAGE>
      (3)   The offered certificates acquired by the Plan have received a rating
            at the time of the  acquisition  that is in one of the three highest
            generic  rating  categories  from either  Standard & Poor's,  Duff &
            Phelps Credit Rating Co. or Moody's Investors Service, Inc.;

      (4)   The sum of all payments made to the  underwriters in connection with
            the  distribution  of the offered  certificates  represents not more
            than   reasonable   compensation   for   underwriting   the  offered
            certificates.  The sum of all  payments  made to and retained by the
            master servicer represents not more than reasonable compensation for
            the  master  servicer's   services  under  the  Pooling  and  Master
            Servicing  Agreement  and  reimbursement  of the  master  servicer's
            reasonable expenses in connection with its services.  The sum of all
            payments  made to and retained by the servicer  represents  not more
            than reasonable  compensation for the servicer's  services under the
            Servicing  Agreement  and  reimbursement  of the  master  servicer's
            reasonable expenses in connection with its services;

      (5)   The trustee must not be an  affiliate of any other member  deemed to
            be a "sponsor" of the trust; and

      (6)   The Plan  investing in the offered  certificates  is an  "accredited
            investor"  as  defined  in Rule  501(a)(1)  of  Regulation  D of the
            Securities Act of 1933, as amended.

      The trust also must meet the following requirements:

      (1)   The  corpus of the trust must  consist  solely of assets of the type
            which have been included in other investment pools,

      (2)   certificates in the other  investment  pools must have been rated in
            one of the three  highest  rating  categories  of Standard & Poor's,
            Moody's Investors Services,  Inc., Fitch IBCA, Inc. or Duff & Phelps
            Credit  Rating  Co.  for at  least  one  year  prior  to the  Plan's
            acquisition of certificates, and

      (3)   certificates evidencing interests in the other investment pools must
            have been  purchased by investors  other than plans for at least one
            year prior to any Plan's acquisition of the offered certificates.

      In order for the  exemption to apply to certain  self-dealing/conflict  of
interest prohibited transactions that may occur when a Plan fiduciary causes the
Plan to acquire  offered  certificates,  the  exemption  requires,  among  other
matters, that:

      (1)   in the  case  of an  acquisition  in  connection  with  the  initial
            issuance of offered  certificates,  at least  fifty  percent of each
            class of  offered  certificates  in which  Plans  have  invested  is
            acquired by persons  independent  of the  "restricted  group" and at
            least fifty percent of the  aggregate  interest in the trust fund is
            acquired  by  persons   independent  of  the   "restricted   group."
            "Restricted   group"   means   any   underwriter   of  the   offered
            certificates,  the trustee, the servicer,  the master servicer,  any
            obligor with respect to the loans included in the trust,  any entity
            deemed to be a "sponsor" of the trust as that term is defined in the
            exemptions, or any affiliate of that party;

      (2)   the  fiduciary,  or its  affiliate,  is an obligor with respect to 5
            percent  or  less  of the  fair  market  value  of  the  obligations
            contained in the trust;

      (3)   the Plan's investment in offered certificates does not exceed 25% of
            all of the certificates  outstanding at the time of the acquisition;
            and


                                      S-110
<PAGE>
      (4)   immediately after the acquisition, no more than 25% of the assets of
            the Plan are invested in  certificates  representing  an interest in
            one or more  trusts  containing  assets sold or serviced by the same
            entity.

      Subject to the foregoing,  the depositor  believes that the exemption will
apply to the acquisition  and holding of the Class A  certificates,  but not the
Class B  Certificates,  by Plans and that all conditions of that exemption other
than those within the control of the investors have been met.

      Before purchasing a Class A certificate, a fiduciary of a Plan should make
its own determination as to the availability of the exemptive relief provided in
the  exemption  or  the  availability  of  any  other   prohibited   transaction
exemptions, including PTE 83-1, and whether the conditions of any exemption will
be applicable to the Class A certificates.  Any fiduciary of a Plan  considering
whether to purchase a Class A certificate  should also carefully review with its
own legal  advisors  the  applicability  of the  fiduciary  duty and  prohibited
transaction  provisions  of ERISA  and the Code to the  investment.  See  "ERISA
Considerations" in the prospectus.

      A governmental plan as defined in Section 3(32) of ERISA is not subject to
ERISA, or Code Section 4975.  However,  a governmental  plan may be subject to a
federal,  state or local  law,  which is, to a material  extent,  similar to the
provisions  of ERISA or Code Section  4975. A fiduciary of a  governmental  plan
should make its own determination as to the need for and the availability of any
exemptive relief under a law similar to ERISA.

      Because  the  Class  B  certificates  are  subordinated  to  the  Class  A
certificates  with  respect to certain  losses,  the purchase and holding of the
Class B  certificates  by or on  behalf  of a Plan  may  result  in  "prohibited
transactions"  within the meaning of ERISA and Code Section 4975. Any transferee
of the Class B  certificates  will be deemed to  represent  that (a) it is not a
Plan and is not  acting on  behalf  of a Plan or using  the  assets of a Plan to
effect the  purchase or (b) if it is an  insurance  company,  that the source of
funds used to purchase the Class B certificates is an "insurance company general
account,"  as that term is  defined in Section  V(e) of  Prohibited  Transaction
Class Exemption 95-60, 60 Fed. Reg. 35925 (July 12, 1995), there is no Plan with
respect to which the amount of the general  account's  reserves and  liabilities
for the  contracts  held  by or on  behalf  of that  Plan  and all  other  Plans
maintained  by the same  employer or affiliate  thereof or by the same  employee
organization  exceeds 10 percent of the total of all reserves and liabilities of
that general  account at the date of acquisition and the purchase and holding of
the Class B certificates  by the transferee are covered by Sections I and III of
PTE 95-60.  The Pooling and Master  Servicing  Agreement  will  provide that any
attempted or purported transfer in violation of these transfer restrictions will
be null and void and will vest no rights in any purported transferee.

      The  sale  of  certificates  to a  Plan  is  not a  representation  by the
depositor or the  underwriters,  that this  investment  meets all relevant legal
requirements  with respect to investments  by Plans  generally or any particular
Plan,  or that  this  investment  is  appropriate  for  Plans  generally  or any
particular Plan.


                                LEGAL INVESTMENT

      The certificates  will not constitute  "mortgage  related  securities" for
purposes of SMMEA.

      No  representation  is  made  as to  the  proper  characterization  of the
certificates for legal investment  purposes,  financial  institution  regulatory
purposes,  or other  purposes,  or as to the ability of particular  investors to
purchase the certificates under applicable legal investment restrictions.  These



                                      S-111
<PAGE>
uncertainties   may  adversely   affect  the  liquidity  of  the   certificates.
Accordingly,  all institutions 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  certificates  constitute  a legal
investment  or are subject to  investment,  capital or other  restrictions.  See
"Legal Investment" in the prospectus.


                                 USE OF PROCEEDS

      The depositor intends to use the net proceeds to be received from the sale
of  the  offered  certificates  to  acquire  the  Initial  Loans,  to  fund  the
Pre-Funding  Account  and the  Capitalized  Interest  Account  and to pay  other
expenses  associated  with the  pooling  of the  loans and the  issuance  of the
certificates.


                                  UNDERWRITING

      Subject  to the  terms  and  conditions  set  forth  in  the  underwriting
agreement  between the depositor  and  PaineWebber  Incorporated,  Credit Suisse
First Boston Corporation,  Chase Securities Inc., Deutsche Bank Securities Inc.,
First Union  Capital  Markets  Corp.  and Banc One Capital  Markets,  Inc.,  the
depositor  has agreed to sell to the  underwriters,  and the  underwriters  have
agreed to  purchase  from the  depositor  the  principal  amount of the  offered
certificates set forth opposite its name in the tables below.

                                     CLASS A-1       CLASS A-2         CLASS B
           UNDERWRITER              CERTIFICATES    CERTIFICATES    CERTIFICATES
           -----------              ------------    ------------    ------------

PaineWebber Incorporated            $126,750,000    $ 62,790,000    $14,257,334
Credit Suisse First Boston
   Corporation                        71,500,000      35,420,000
First Union Capital Markets Corp.     55,250,000      27,370,000
Banc One Capital Markets, Inc.        26,000,000      12,880,000
Chase Securities Inc.                 22,750,000      11,270,000
Deutsche Bank Securities Inc.         22,750,000      11,270,000
                                    ------------    ------------    -----------
          Total..................   $325,000,000    $161,000,000    $14,257,334
                                    ============    ============    ===========

      The  depositor  has been  advised by the  underwriters  that they  propose
initially to offer the Class A-1 and Class A-2 certificates to the public at the
prices set forth below,  and to certain dealers at those prices less the initial
concession set forth below for each class.  The  underwriters may allow, and the
dealers may reallow, a concession not in excess of that set forth below for each
class of offered certificates.  After the initial public offering of the offered
certificates, the public offering price and the concessions and reallowances may
be changed.


                                     S-112

<PAGE>

                                     CLASS A-1       CLASS A-2        CLASS B
                                    CERTIFICATES    CERTIFICATES    CERTIFICATES
                                    ------------    ------------    ------------

Price to Public..................    100.000%         100.000%           *
Underwriting Discount............      0.225%           0.225%         0.750%
Concessions......................      0.135%           0.135%         0.450%
Reallowances.....................      0.0945%          0.0945%        0.315%

- ---------------
*  The  depositor  has  been  advised  by the  underwriters  that  the  Class  B
   certificates  will be offered at negotiated  prices determined at the time of
   sale.

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

      If the underwriters create a short position in the offered certificates in
connection with the offering, the underwriters may reduce that short position by
purchasing offered certificates in the open market. A short position will result
if the  underwriters  sell more offered  certificates  than are set forth in the
second preceding table.

      In general,  purchase of a security for the purpose of stabilization or to
reduce a short  position could cause the price of the security to be higher than
it might be in the absence of those purchases.

      The transferor  has the option to purchase the Class B  certificates  from
PaineWebber  Incorporated after September 30, 1999 at the price that PaineWebber
Incorporated purchased the Class B certificates from the depositor, less certain
costs and expenses of PaineWebber  Incorporated.  This option will expire on the
date that occurs one year after the closing  date. If  PaineWebber  Incorporated
sells the Class B certificates to a purchaser other than the transferor,  it has
agreed to pay to the  depositor  the sales  price,  less an amount  equal to the
price that PaineWebber  Incorporated purchased the Class B certificates from the
depositor  and less an  underwriting  discount of 0.75% of the Class B principal
balance and certain other costs and expenses of PaineWebber Incorporated.

      Neither the  depositor nor the  underwriters  make 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 offered certificates.  In addition,
neither the  depositor nor the  underwriters  make any  representation  that the
underwriters will engage in those transactions or that those transactions,  once
commenced, will not be discontinued without notice.

      There is currently no secondary market for the offered certificates. There
can be no assurance that a secondary  market for the offered  certificates  will
develop or, if it does develop, that it will continue.

      The depositor has agreed to indemnify the  underwriters  against,  or make
contributions  to  the  underwriters  with  respect  to  liabilities,  including
liabilities under the Securities Act of 1933, as amended.


                                     S-113

<PAGE>

      In addition to the  purchase of the offered  certificates  pursuant to the
underwriting  agreement,  the underwriters and some of their affiliates may have
financing relationships with the transferor.

      The depositor is an affiliate of PaineWebber Incorporated. Any obligations
of  PaineWebber   Incorporated  are  the  sole   responsibility  of  PaineWebber
Incorporated  and do not  create  any  obligations  on  the  part  of any of its
affiliates.


                                     EXPERTS

      The consolidated  financial statements of Ambac Assurance  Corporation and
subsidiaries  as of December  31, 1998 and December 31, 1997 and for each of the
years in the  three  year  period  ended  December  31,  1998,  incorporated  by
reference in this prospectus supplement and in the registration statement of the
depositor,  have been  incorporated  in this  prospectus  supplement  and in the
registration  statement  in  reliance  on the  report of KPMG  LLP,  independent
certified public accountants,  given on the authority of that firm as experts in
accounting and auditing.


                                  LEGAL MATTERS

      The validity of the offered  certificates  and certain  federal income tax
matters  will be  passed  on for the  depositor  and  for  the  underwriters  by
Cadwalader,  Wickersham  & Taft,  New York,  New York.  Certain  matters will be
passed  upon for the  transferor  and  master  servicer  by  Hunton &  Williams,
Richmond, Virginia.


                                     RATINGS

      It is a condition  to the  issuance of the offered  certificates  that the
offered  certificates be rated by Moody's Investors  Service,  Inc.,  Standard &
Poor's, a division of The McGraw-Hill  Companies,  Inc. and Duff & Phelps Credit
Rating Co. as follows:

          CLASS          MOODY'S          S&P           DCR
          -----          -------          ---           ---

           A-1            Aaa             AAA           AAA

           A-2            Aaa             AAA           AAA

           B              NR              BBB-          BBB


The ratings on the offered  certificates do not address the ability of the trust
to acquire  Subsequent  Loans,  any  potential  redemption  with  respect to the
Subsequent Loans or the effect to yield resulting from the Subsequent Loans.

      The ratings  assigned to the Class A certificates  will be based on, among
other  things,  the  financial  strength  rating  of  the  securities   insurer.
Explanations of the  significance of these ratings may be obtained from Standard
& Poor's, a division of The McGraw-Hill  Companies,  Inc., 55 Water Street,  New
York, New York 10041,  Moody's  Investors  Service Inc., 99 Church  Street,  New
York, New York 10007, and Duff & Phelps Credit Rating Co., 17 State Street,  New
York,  New York 10004.  There is no  assurance  that any of these  ratings  will
continue  for any  period of time or that these  ratings  will not be revised or
withdrawn.


                                     S-114

<PAGE>

      The ratings on the offered  certificates  address  the  likelihood  of the
receipt by the holders of the offered  certificates of all payments on the loans
to which they are entitled. The ratings on the offered certificates also address
the structural,  legal and  trust-related  aspects of the offered  certificates,
including  the nature of the  loans.  In  general,  the  ratings on the  offered
certificates  address  credit risk and not  prepayment  risk. The ratings on the
offered  certificates  do not represent any  assessment of the  likelihood  that
principal  prepayments  of the loans will be made by  borrowers or the degree to
which the rate of the related  prepayments  might  differ  from that  originally
anticipated.   As  a  result,  the  initial  ratings  assigned  to  the  offered
certificates  do not  address  the  possibility  that  holders  of  the  offered
certificates  might  suffer  a lower  than  anticipated  yield  in the  event of
principal  distributions  on  the  offered  certificates  resulting  from  rapid
prepayments of the loans, funds remaining in the Pre-Funding  Account at the end
of the Pre-Funding Period, the distribution of any Certificateholders'  Interest
Carry-Forward  Amount,  or the application of Excess Spread as described in this
prospectus supplement.

      The depositor has not solicited  ratings on the offered  certificates with
any  rating  agency  other than the rating  agencies.  However,  there can be no
assurance  as  to  whether  any  other  rating  agency  will  rate  the  offered
certificates  or, if it does,  what  rating  would be  assigned  by that  rating
agency.  Any rating on the offered  certificates  by another rating  agency,  if
assigned  at  all,  may be  lower  than  the  ratings  assigned  to the  offered
certificates by the rating agencies.

      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. If the ratings  initially  assigned to any of the offered
certificates by the rating agencies are subsequently  lowered for any reason, no
person or entity is  obligated  to  provide  any  additional  support  or credit
enhancement with respect to those offered certificates.


                                     S-115

<PAGE>

                                GLOSSARY OF TERMS

      "ACCRUAL PERIOD" means with respect to any distribution date and:

            (1) with  respect to the Class A  certificates,  the period from and
including the immediately  preceding  distribution  date, or, in the case of the
first  distribution  date,  from the closing  date,  through but  excluding  the
related distribution date; and

            (2) with  respect to the Class B  certificates,  the prior  calendar
month.

      "ALLOCATION PERCENTAGE" means with respect to any distribution date and:

            (1) with  respect to Pool 1 Loans,  the  percentage  expressed  as a
fraction,

                  (a) the numerator of which is the Overcollateralization Amount
            for the Class A-1 certificates for that distribution date; and

                  (b)  the   denominator  of  which  is  the  aggregate  of  the
            Overcollateralization  Amount  for  the  Class  A-1  and  Class  A-2
            certificates for that distribution date; and

            (2) with respect to Pool 2 Loans, the percentage equal to 100% minus
the Allocation Percentage for the Pool 1 Loans.

For purposes of this definition,  the  Overcollateralization  Amounts may not be
less than zero.

      "AVAILABLE  COLLECTION  AMOUNT" means,  with respect to each  distribution
date and each pool of loans, the sum of:

            (1) all amounts received on the loans in the related pool or paid by
the master  servicer,  the servicer,  the trustee or the  transferor  during the
related Due Period with respect to these loans, exclusive of:

                  (a) amounts not  required to be  deposited  by the servicer in
            the Collection Account; and

                  (b) amounts  permitted  to be  withdrawn by the trustee or the
            servicer from the Collection Account;

            (2) the  Purchase  Price paid for any related  loans  required to be
repurchased  and the  Substitution  Adjustment to be deposited in the Collection
Account in connection  with any  substitution of a loan, in each case before the
related Determination Date; and

            (3) after the exercise of an optional  termination by the holders of
a majority of the percentage interest of the Class R certificates,  the servicer
or the securities insurer, the Termination Price allocable to the related loans.

      "AVAILABLE  DISTRIBUTION  AMOUNT" means, with respect to each distribution
date and pool of loans, the related  Available  Collection Amount deposited into
the  Distribution  Account and remaining after providing for the distribution of
all Trust Fees and Expenses for that  distribution  date allocated to that pool,
to the  extent not  previously  paid or taken into  account in  determining  the
related Available  Collection Amount. The "Available  Distribution  Amount" will
also include, on or


                                     S-116

<PAGE>

prior to the distribution date in December 1999, the amount,  if any,  withdrawn
from the  Capitalized  Interest  Account  that  relates to the pool as described
under  "Description of the  Certificates--Capitalized  Interest Account" in this
prospectus supplement.

      "CAPITALIZED   INTEREST   ACCOUNT"   means  a  segregated   trust  account
established and maintained for the benefit of the  certificateholders.  Funds in
this account will be applied by the trustee if there are  shortfalls in interest
distributions to the offered certificates caused by the Pre-Funding Account.

      "CERTIFICATEHOLDERS' INTEREST CARRY-FORWARD AMOUNT" means, with respect to
any distribution date and any class of certificates:

            (1) if on that  distribution  date  the  Pass-Through  Rate  for the
related class of certificates is capped at the applicable Net Interest Rate, the
excess,  if any, of the amount of interest that would have accrued on that class
of  certificates  for  the  immediately  preceding   distribution  date  if  the
Pass-Through  Rate were not capped  over the amount of  interest  that is due on
that class of  certificates  for that  distribution  date at the capped interest
rate, plus

            (2)  any  outstanding   Certificateholders'  Interest  Carry-Forward
Amount for that class remaining unpaid from prior distribution  dates,  together
with interest at the applicable  Pass-Through Rate for that class without giving
effect to the applicable Net Interest Rate cap.

      "CERTIFICATEHOLDERS'  INTEREST DISTRIBUTION AMOUNT" means, with respect to
any  distribution   date  and  any  class  of  certificates,   the  sum  of  the
Certificateholders'    Monthly    Interest    Distribution    Amount   and   the
Certificateholders'   Interest   Shortfall   Amount   for  that  class  on  that
distribution date.

      "CERTIFICATEHOLDERS' INTEREST SHORTFALL AMOUNT" means, with respect to any
distribution  date and any class of  certificates,  the  excess,  if any, of the
Certificateholders'  Monthly Interest Distribution Amount for that class for the
preceding  distribution  date over the  amount in respect  of  interest  that is
actually distributed to that class on the preceding distribution date.

      "CERTIFICATEHOLDERS'  MONTHLY INTEREST  DISTRIBUTION  AMOUNT" means,  with
respect to any distribution date and any class of certificates, interest accrued
for the related Accrual Period on that class at the applicable Pass-Through Rate
on the principal balance of that class  immediately  preceding that distribution
date, or, in the case of the first distribution date, on the closing date, after
giving  effect to all  payments  of  principal  to the  holders of that class of
certificates on or before the applicable preceding distribution date.

      "CERTIFICATEHOLDERS' PRINCIPAL DEFICIENCY AMOUNT" means,

            (1) with respect to any  distribution  date, other than as set forth
in clause (2) below, the excess, if any, of:

                  (a) the aggregate  principal balance of all classes of Class A
            certificates  as of the  related  distribution  date,  after  giving
            effect to all distributions of principal on the Class A certificates
            on the related  distribution  date, but without giving effect to the
            application  of any  Insured  Payment  to be  made  on  the  related
            distribution date, over

                  (b) the aggregate principal balance of all the loans as of the
            end of the related Due Period and


                                     S-117

<PAGE>

            (2) with respect to the final distribution date of the certificates,
the aggregate  principal  balance of all classes of Class A certificates,  after
giving effect to all  distributions  of principal on the Class A certificates on
the final distribution date, but without giving effect to the application of any
Insured Payment to be made on the final distribution date.

      "CLASS A  CERTIFICATES"  means any of the Class A-1  certificates  and the
Class A-2 certificates.

      "CLASS B PRINCIPAL  DISTRIBUTION  AMOUNT" means for each pool of loans and
any  distribution  date,  an amount  equal to the related  Overcollateralization
Reduction   Amount.   If  on  any   distribution   date  the  aggregate  of  the
Overcollateralization  Reduction  Amounts  for both  pools is  greater  than the
current  principal  balance of the Class B  certificates,  the Class B Principal
Distribution  Amount  will  be  distributable  in an  amount  up to the  current
principal   balance  of  the  Class  B   certificates   and  from  the   related
Overcollateralization    Reduction    Amounts,    pro   rata,   based   on   the
Overcollateralization Reduction Amount for each pool.

      "CODE" means the Internal Revenue Code of 1986, as amended.

      "COLLECTION  ACCOUNT" means an account  established and maintained for the
benefit of the certificateholders into which the servicer is required to deposit
certain amounts, including payments and collections on the loans.

      "COMPENSATING  INTEREST"  means an amount,  up to the Master Servicer Fee,
paid by the master  servicer to cover interest  shortfalls  which results from a
borrower's prepayment on a loan.

      "CPR"  means the  constant  prepayment  rate.  This is the  model  used to
measure prepayments of the loans in this prospectus supplement.

      "CUT-OFF  DATE"  means the close of  business  on  September  1, 1999 with
respect to the Initial Loans  transferred to the trust on the closing date. With
respect to the Subsequent Loans transferred to the trust after the closing date,
the date specified in the applicable transfer agreement.

      "DEFAULTED  LOANS"  means loans to which an event of default has  occurred
under the related note or Mortgage.

      "DEFECTIVE LOAN" means a loan which has a material document  deficiency or
as to which the  transferor  has  breached a  representation  or  warranty  with
respect to the loan which  materially  and  adversely  affects  the value of the
loan.

      "DELETED  LOAN"  means a  Defective  Loan that is  replaced by a Qualified
Substitute Loan.

      "DETERMINATION DATE" means the 18th calendar day of each month or, if that
day is not a business day, then the preceding business day.

      "DISTRIBUTION ACCOUNT" means an account established and maintained for the
benefit of the certificateholders from which the trustee will make distributions
to the certificateholders.

      "DUE FOR PAYMENT" means with respect to:

            (1) an  Insured  Amount,  the  distribution  date on  which  Insured
Amounts are due or,

            (2) an Insured  Payment which is a Preference  Amount,  the business
day on which the  documentation  required  by the  securities  insurer  has been
received by the securities insurer.


                                     S-118

<PAGE>

      "DUE  PERIOD"  means a period  commencing  on the 2nd day of the  calendar
month  preceding  the month in which the  related  distribution  date occurs and
ending  on the 1st day of the  month  in which  the  related  distribution  date
occurs.

      "EXCESS SPREAD" means, with respect to any distribution date and each pool
of loans, the excess, if any, of:

            (1) the related Available Distribution Amount, over

            (2) the  sum of the  related  Regular  Distribution  Amount  and the
related  pool's  allocation  of the  Certificateholders'  Interest  Distribution
Amount for the Class B certificates.

      "EXCHANGE ACT" means the Securities Exchange Act of 1934, as amended.

      "FREMONT" means Fremont  Investment & Loan, a thrift and loan organized as
a California industrial loan company.

      "GROSS  MARGIN"  means the number of basis  points  stated in the mortgage
note that will be added to Six-Month  LIBOR when  determining  the loan interest
rate.

      "GUARANTY  INSURANCE  PREMIUM"  means the  monthly  amount  payable to the
securities insurer under the Guaranty Policy.

      "GUARANTY  POLICY"  means the  guaranty  policy  issued by the  securities
insurer,  guaranteeing  the timely  payment of interest and ultimate  payment of
principal on the certificates.

      "HOME LOAN PURCHASE  AGREEMENT" means the agreement  between the depositor
and  the  transferor.  The  loans  will be  conveyed  by the  transferor  to the
depositor under this agreement.

      "INITIAL  LOANS"  means any of the Initial  Pool 1 Loans or Initial Pool 2
Loans.

      "INITIAL  POOL 1  ACCELERATION"  means  an  amount  equal  to the  Maximum
Collateral Amount for the Pool 1 Loans multiplied by 2.3%.

      "INITIAL  POOL 1 LOANS"  means  the  loans  conveyed  to the  trust on the
Closing Date and made part of the Pool 1 Loans.

      "INITIAL  POOL 2 LOANS"  means  the  loans  conveyed  to the  trust on the
Closing Date and made part of the Pool 2 Loans.

      "INSURANCE  AGREEMENT"  means the Insurance and Indemnity  Agreement among
the security insurer, the depositor, the transferor and the trustee.

      "INSURANCE  PROCEEDS" means,  with respect to any  distribution  date, the
proceeds paid to the servicer by any insurer under any insurance policy covering
a loan,  mortgaged  property or REO property or any other insurance  policy that
relates to a loan,  net of any  expenses  which are  incurred by the servicer in
connection with the collection of those proceeds and not otherwise reimbursed to
the servicer. Insurance Proceeds do not include Insured Payments or the proceeds
of any insurance  policy that are to be applied to the  restoration or repair of
the  mortgaged  property  or released to the  borrower  in  accordance  with the
accepted servicing procedures.


                                     S-119

<PAGE>

      "INSURED  AMOUNTS" means, for any  distribution  date and for any class of
Class A certificates, the sum of:

            (1) any insufficiency resulting from:

                  (a)  the  sum of the  Available  Distribution  Amount  for the
            related pool and the excess,  if any, of the Available  Distribution
            Amount  for the  other  pool over the  Certificateholders'  Interest
            Distribution  Amount for the other class of Class A certificates for
            that distribution date, being less than

                  (b) the  Certificateholders'  Interest Distribution Amount for
            that class of Class A certificates,  less any shortfalls incurred by
            the  imposition  of the  Soldiers'  and Sailors'  Relief of 1940, as
            amended, and

            (2) any Certificateholders' Principal Deficiency Amount.

      "INSURED  PAYMENTS"  means,  for any  class of Class A  certificates,  the
aggregate  amount  actually  paid by the  securities  insurer to the  trustee in
respect of:

            (1)  Insured  Amounts  for a  distribution  date for  that  class of
certificates and

            (2) Preference  Amounts for any given business day for that class of
certificates.

If  on  a  distribution   date  one  class  of  Class  A  certificates   has  an
Overcollateralization  Deficit and the other class of Class A certificates  does
not, after giving effect to all  distributions on that  distribution  date other
than any Insured Payment,  then any principal portion of any Insured Payment for
that   distribution  date  will  be  distributable  to  the  class  of  Class  A
certificates having the Overcollateralization  Deficit. If both classes of Class
A certificates have an Overcollateralization Deficit, after giving effect to all
payments on that  distribution  date other than any Insured  Payments,  then any
principal  portion of any  Insured  Payment for that  distribution  date will be
distributable  to each class of Class A certificates to the extent of the amount
necessary to eliminate the Overcollateralization Deficit for that class.

      "INTEREST  REDUCTION AMOUNT" means, for any distribution date with respect
to any pool,  the  amount  equal to the sum of the  Servicing  Fee,  the  Master
Servicing  Fee and the Trustee Fee on the loans in that pool for the related Due
Period and the Guaranty  Insurance Premium payable with respect to that pool for
that distribution date.

      "LIBOR  DETERMINATION  DATE" means,  for each Accrual  Period,  the second
business day preceding the first day of that Accrual Period.

      "LIFETIME CAP" means the maximum loan rate that may be charged for a loan.

      "LIFETIME  FLOOR"  means the  minimum  loan rate that may be charged for a
loan.

      "LIQUIDATED  LOAN" means any loan with a monthly payment more than 30 days
past  due and  which  the  servicer  has  determined  that all  recoverable  Net
Liquidation  Proceeds and Insurance Proceeds have been received.  A loan will be
deemed to be a Liquidated Loan on the earliest to occur of:

            (1) the  liquidation  of the  related  mortgaged  property  acquired
through foreclosure or similar proceedings or


                                     S-120

<PAGE>

            (2) the  servicer's  determination  in accordance  with the accepted
servicing   procedures  that  there  is  not  a  reasonable   likelihood  of  an
economically  significant  recovery  from the borrower or the related  mortgaged
property in excess of the costs and expenses in obtaining  that  recovery and in
relation to the expected timing of that recovery.

      "LOAN CLASS" means the risk category assigned to each loan pursuant to the
underwriting standards of Fremont.

      "LOAN-TO-VALUE RATIO" means the ratio, expressed as a percentage of:

                  (a) the principal balance of the loan at origination, over

                  (b) the lesser of the sales  price or the  appraisal  value of
            the related mortgaged  property at origination,  or in the case of a
            refinanced or modified loan,  either the appraised value  determined
            at origination or, if applicable,  at the time of the refinancing or
            modification.

      "MASTER SERVICER COMPENSATION" means the aggregate of:

            (1) the investment  earnings of funds in the Collection  Account and
Distribution Account,

            (2) late payment charges and prepayment  penalties  collected on the
loans and

            (3) the Master  Servicer  Fee, less the Servicing Fee required to be
paid from the Master Servicer Fee.

      "MASTER SERVICER FEE" means the monthly fee payable to the master servicer
with respect to each loan equal to one-twelfth of 0.50% multiplied by the unpaid
principal  of the loan as of the  first  day of the  immediately  preceding  Due
Period, or as of the Cut-Off Date with respect to the first Due Period. All or a
portion of the Master Servicer Fee will be used to pay the Servicing Fee.

      "MAXIMUM  COLLATERAL AMOUNT" means, with respect to any pool of loans, the
sum of:

            (1) the  principal  balance of the Initial  Loans in that pool as of
the Cut-Off Date and

            (2) the principal balance of the Subsequent Loans in that pool as of
the applicable Cut-Off Date.

      "MONTHLY  ADVANCE"  means an  advance  required  to be made by the  master
servicer of delinquent  interest and  principal on a loan,  net of the Servicing
Fee and Master Servicer Fee.

      "MORTGAGE" means, with respect to any loan, the mortgage, deed of trust or
other similar security interest.

      "NET INTEREST RATE" means,

            (1)  for  any   distribution   date  and  each   class  of  Class  A
certificates,  the  annualized  percentage,  expressed on an  actual/360  basis,
derived from the fraction,

                  (a) the  numerator  of which is the  aggregate  amount  of all
            interest  due on the loans in both  pools  during  the  related  Due
            Period, minus the  Certificateholders'  Interest Distribution Amount
            for the Class B certificates  for that  distribution  date and minus
            the aggregate Interest Reduction Amount for both pools, and


                                     S-121

<PAGE>

                  (b)  the  denominator  of  which  is the  aggregate  principal
            balance  of the Class A-1 and  Class  A-2  certificates  immediately
            prior to the related distribution date; and

            (2) for any  distribution  date and the  Class B  certificates,  the
annualized percentage, expressed on a 30/360 basis, derived from the fraction,

                  (a) the  numerator  of which is the  aggregate  amount  of all
            interest  due on the loans in both  pools  during  the  related  Due
            Period,  minus the  aggregate  Interest  Reduction  Amount  for both
            pools, and

                  (b)  the  denominator  of  which  is the  aggregate  principal
            balance  of the  loans  in both  pools  as of the  first  day of the
            related Due Period.

            On or after the  distribution  date occurring in April 2000, the Net
Interest Rate for the Class A-1 and Class A-2 certificates  will be decreased by
an amount equal to 0.50% per annum.

      "NET LIQUIDATION PROCEEDS" means, with respect to any distribution date:

            (1) any cash amounts received from Liquidated Loans, whether through
trustee's  sale,  foreclosure  sale,  disposition  of  mortgaged  properties  or
otherwise,  other  than  Insurance  Proceeds  and  Released  Mortgaged  Property
Proceeds, and

            (2)  any  other  cash  amounts   received  in  connection  with  the
management of the mortgaged properties from defaulted loans.

The amounts set forth in clauses (1) and (2) will be net of:

                  (a) any reimbursements to the servicer, the master servicer or
            the  trustee,  as  applicable,  made  from  those  amounts  for  any
            unreimbursed Servicing  Compensation,  Master Servicer Compensation,
            Servicing Advances and Monthly Advances, as applicable, and

                  (b) any other fees and expenses  paid in  connection  with the
            foreclosure,  conservation and liquidation of the related Liquidated
            Loans or mortgaged properties.

      "NONPAYMENT"  means,  with respect to any  distribution  date,  an Insured
Amount owing in respect of that distribution date that has not been paid.

      "NOTICE"  means  the  notice  sent in  writing  by  telecopy,  in the form
acceptable to the securities  insurer,  from the trustee  specifying the Insured
Amount which is due and owing on the applicable  distribution date. The original
of this notice must subsequently be delivered by registered or certified mail.

      "ONE-MONTH  LIBOR" means the London  interbank  offered rate for one-month
United States dollar deposits.

      "OPTIONAL  TERMINATION DATE" means the first distribution date on or after
any distribution  date on which the outstanding  aggregate  principal balance of
the loans  declines to 10% or less of the aggregate of the principal  balance of
the Initial Loans and the Subsequent  Loans for both pools, as of the applicable
Cut-Off Date.

      "ORIGINAL  AGGREGATE  PRE-FUNDING AMOUNT" means an amount equal to the sum
of (i) the  Original  Pool 1  Pre-Funding  Amount and (ii) the  Original  Pool 2
Pre-Funding Amount.


                                     S-122

<PAGE>

      "ORIGINAL POOL 1 PRE-FUNDING AMOUNT" means an amount equal to $81,033,795,
subject to a variance of plus or minus 5%. This  amount will be  deposited  into
the  Pre-Funding  Account on the Closing Date and will be used by the trustee to
acquire Subsequent Pool 1 Loans during the Pre-Funding Period.

      "ORIGINAL POOL 2 PRE-FUNDING AMOUNT" means an amount equal to $40,074,193,
subject to a variance of plus or minus 5%. This  amount will be  deposited  into
the  Pre-Funding  Account on the Closing Date and will be used by the trustee to
acquire Subsequent Pool 2 Loans during the Pre-Funding Period.

      "ORIGINAL PRE-FUNDING AMOUNT" means either the Original Pool 1 Pre-Funding
Amount or the Original Pool 2 Pre-Funding Amount, as applicable.

      "OVERCOLLATERALIZATION AMOUNT" means with respect to any distribution date
and any class of Class A certificates,  the amount equal to the excess,  if any,
of:

            (1) the sum of the principal balance of the related pool of loans as
of the end of the  preceding  Due  Period  and the  Pre-Funding  Amount  for the
related pool of loans of the end of the preceding Due Period, over

            (2) the principal balance of that class of Class A certificates.

      "OVERCOLLATERALIZATION  CALCULATION  AMOUNT"  means,  with  respect to any
distribution date, an amount equal to the greatest of:

            (a)   (1) with respect to any  distribution  date occurring prior to
                  the Stepdown  Date,  an amount equal to 5.15% of the aggregate
                  of the Maximum Collateral Amounts for both pools; and

                  (2) with respect to any other  distribution  date occurring on
                  or after the Stepdown  Date,  an amount equal to 10.30% of the
                  aggregate  principal  balance of the loans in both pools as of
                  the end of the related Due Period;

            (b) 0.50% of the aggregate of the Maximum Collateral Amounts;

            (c) an amount equal to the product of:

                  (I)   2 and

                  (II)  an amount equal to the difference between:

                        (A)   50% of the principal  balance of the loans in both
                              pools that are more than 90 days delinquent; and

                        (B)   4 multiplied by the aggregate of the Excess Spread
                              for both pools for that distribution date; and

            (d) an  amount equal to the aggregate principal balance then
outstanding of the three largest loans included in any pool of loans.

However,  with  respect  to any  distribution  date,  the  Overcollateralization
Calculation  Amount  will not exceed the  principal  balance of both  classes of
Class   A    certificates.    The    securities    insurer    may


                                     S-123

<PAGE>

reduce  the  Overcollateralization  Calculation  Amount for any class of Class A
certificates,  at any time. However,  the securities insurer may only reduce the
Overcollateralization  Calculation  Amount  if the  reduction  will not  cause a
downgrade,  withdrawal  or  qualification  by the  rating  agencies  of the then
current ratings on the Class A certificates.

      "OVERCOLLATERALIZATION  DEFICIENCY  AMOUNT"  means,  with  respect  to any
distribution date and any class of Class A certificates,  the excess, if any, of
the   related    Overcollateralization    Target   Amount   over   the   related
Overcollateralization Amount.

      "OVERCOLLATERALIZATION  DEFICIT" means,  with respect to any  distribution
date and any class of Class A certificates, the amount, if any, by which:

            (1) the  principal  balance of that  class of Class A  certificates,
after taking into account all  distributions to be made on the distribution date
but without regard to the  application of any related  Insured Payment or Excess
Spread on the distribution date, exceeds

            (2) the sum of:

                  (a) the  aggregate  principal  balance of the related  pool of
            loans as of the close of business on the last day of the related Due
            Period and

                  (b) the Pre-Funding  Amount as of that  distribution  date for
            the related pool.

      "OVERCOLLATERALIZATION  REDUCTION  AMOUNT"  means,  with  respect  to  any
distribution  date that occurs on or after the Stepdown Date and each pool,  the
lesser of:

            (1) the excess, if any, of:

                  (a)  the  related   Overcollateralization   Amount,   assuming
            principal  payments  distributed to that class on that  distribution
            date are equal to the related Regular Principal Distribution Amount,
            without regard to this Overcollateralization Reduction Amount, over

                  (b) the related Overcollateralization Target Amount and

            (2) the related Regular Principal Distribution Amount, as determined
without the deduction of this  Overcollateralization  Reduction Amount from that
amount, on that distribution date.

      Prior to the occurrence of the Stepdown  Date,  the  Overcollateralization
Reduction Amount will be zero.

      "OVERCOLLATERALIZATION   TARGET  AMOUNT"   means,   with  respect  to  any
distribution date and:

            (1) with respect to the Class A-1  certificates,  an amount equal to
the   Overcollateralization   Calculation   Amount  multiplied  by  the  Pool  1
Percentage, and

            (2) with respect to the Class A-2  certificates,  an amount equal to
the   Overcollateralization   Calculation   Amount  multiplied  by  the  Pool  2
Percentage.


                                     S-124

<PAGE>

      "PASS-THROUGH RATE" means,

            (1) with  respect  to the Class A-1  certificates,  a per annum rate
equal to the lesser of:

                  (a) One-Month  LIBOR plus 0.355%,  or from and after the first
            day of the Accrual  Period in which the  Optional  Termination  Date
            occurs, One-Month LIBOR plus 0.710% and

                  (b) the Net Interest Rate for the Class A certificates;

            (2) with  respect  to the Class A-2  certificates,  a per annum rate
equal to the lesser of:

                  (a) One-Month  LIBOR plus 0.395%,  or from and after the first
            day of the Accrual  Period in which the  Optional  Termination  Date
            occurs, One-Month LIBOR plus 0.790% and

                  (b) the Net Interest Rate for the Class A certificates; and

            (3) with respect to the Class B certificates, a per annum rate equal
to the lesser of:

                  (a)  9.250%,  or from and after  the first day of the  Accrual
            Period in which the Optional Termination Date occurs, 9.750%, and

                  (b) the Net Interest Rate for the Class B certificates.

      "PERIODIC  RATE CAP"  means the  maximum  loan  interest  rate that may be
charged on a loan on a particular date.

      "PLANS"  means  retirement  plans  and  other  employee  benefit  plans or
arrangements subject to Title I of ERISA and Section 4975 of the Code.

      "POOL 1 LOANS" means the pool of loans conveyed to the trust that back the
Class A-1 certificates. Pool 1 Loans include the Subsequent Pool 1 Loans.

      "POOL 1 PERCENTAGE" means,

            (1) with  respect to any  distribution  date  prior to the  Stepdown
Date, the percentage expressed as a fraction,

                  (a) the numerator of which is equal to the sum of:

                        (I)   the  aggregate  unpaid  principal  balance  of the
                              Initial Pool 1 Loans as of the Cut-Off Date and

                        (II)  the Original Pool 1 Pre-Funding Amount; and

                  (b) the denominator of which is equal to the sum of:

                        (I)   the  aggregate  unpaid  principal  balances of the
                              Initial  Pool 1 Loans and the Initial Pool 2 Loans
                              as of the Cut-Off Date and

                        (II)  the Original Aggregate Pre-Funding Amount; and


                                     S-125

<PAGE>

            (2) with respect to any  distribution  date on or after the Stepdown
Date, the percentage expressed as a fraction,

                  (a) the numerator of which is the aggregate  unpaid  principal
            balance  of the Pool 1 Loans as of the last day of the  related  Due
            Period and

                  (b) the denominator of which is the aggregate unpaid principal
            balances of the Pool 1 Loans and the Pool 2 Loans as of the last day
            of the related Due Period.

      "POOL  1  PRE-FUNDING   AMOUNT"  means,   with  respect  to  any  date  of
determination,  the  portion of the  Original  Pool 1  Pre-Funding  Amount  that
remains on deposit in the  Pre-Funding  Account,  net of investment  earnings on
that amount.  During the Pre-Funding  Period, the Pool 1 Pre-Funding Amount will
be reduced by the amount of funds from the Pre-Funding Account used by the trust
to purchase Subsequent Pool 1 Loans.

      "POOL 1 PRE-FUNDING  PERCENTAGE"  means,  97.15% with respect to the Class
A-1 certificates and 2.85% with respect to the Class B certificates.

      "POOL 2 LOANS" means the pool of loans conveyed to the trust that back the
Class A-2 certificates. Pool 2 Loans include Subsequent Pool 2 Loans.

      "POOL 2 PERCENTAGE" means,

            (1) with  respect to any  distribution  date  prior to the  Stepdown
Date, the percentage expressed as a fraction,

                  (a) the numerator of which is equal to the sum of:

                        (I)   the principal  balance of the Initial Pool 2 Loans
                              as of the Cut-Off Date and

                        (II)  the Original Pool 2 Pre-Funding Amount; and

                  (b) the denominator of which is equal to the sum of:

                        (I)   the  aggregate  of the  principal  balances of the
                              Initial  Pool 1 Loans and the Initial Pool 2 Loans
                              as of the Cut-Off Date and

                        (II)  the Original Aggregate Pre-Funding Amount; and

            (2) with respect to any  distribution  date on or after the Stepdown
Date, the percentage expressed as a fraction,

                  (a) the  numerator  of which is the  principal  balance of the
            Pool 2 Loans as of the last day of the related Due Period and

                  (b) the denominator of which is the aggregate of the principal
            balances of the Pool 1 Loans and the Pool 2 Loans as of the last day
            of the related Due Period.

      "POOL  2  PRE-FUNDING   AMOUNT"  means,   with  respect  to  any  date  of
determination,  the  portion of the  Original  Pool 2  Pre-Funding  Amount  that
remains on deposit in the  Pre-Funding  Account,  net of


                                      S-126

<PAGE>

investment  earnings on that amount.  During the Pre-Funding  Period, the Pool 2
Pre-Funding  Amount will be reduced by the amount of funds from the  Pre-Funding
Account used by the trust to purchase Subsequent Pool 2 Loans.

      "POOL 2 PRE-FUNDING  PERCENTAGE"  means,  97.15% with respect to the Class
A-2 certificates and 2.85% with respect to the Class B certificates.

      "POOLING  AND MASTER  SERVICING  AGREEMENT"  means the  Pooling and Master
Servicing  Agreement  by and among the  master  servicer,  the  transferor,  the
depositor and the trustee.

      "PRE-FUNDING  ACCOUNT" means a segregated  trust account  established  and
maintained  for the benefit of the  certificateholders.  The Original  Aggregate
Pre-Funding Amount will be deposited into the Pre-Funding Account on the Closing
Date.  Funds on deposit in this  account  will be used by the trustee to acquire
Subsequent Loans for the trust during the Pre-Funding Period.

      "PRE-FUNDING  AMOUNT"  means any of the Pool 1  Pre-Funding  Amount or the
Pool 2 Pre-Funding Amount, as applicable.

      "PRE-FUNDING  PERIOD" means, with respect to any pool of loans, the period
commencing on the closing date and ending on the earlier to occur of:

            (1) the date on which the  Pre-Funding  Amount for that pool, net of
any investment earnings on that amount, is less than $50,000 and

            (2) December 23, 1999.

      "PREFERENCE  AMOUNT" means any  distribution of principal or interest on a
Class A certificate which:

            (1) has become Due for Payment, and

            (2) is made to a holder of a Class A certificate  by or on behalf of
the trustee  which has been deemed a  preferential  transfer and was  previously
recovered  from the holder  pursuant  to the United  States  Bankruptcy  Code in
accordance  with  a  final,   nonappealable   order  of  a  court  of  competent
jurisdiction.

      "PURCHASE  PRICE" means the amount  required to be paid for any  Defective
Loans which must be repurchased by the transferor. This amount is equal to:

                  (a) the principal balance of the Defective Loan as of the date
            of repurchase, plus

                  (b) all accrued and unpaid interest on the Defective Loan from
            the date to which interest was last paid up to but not including the
            date of repurchase  computed at the  applicable  loan interest rate,
            plus

                  (c) the  amount of any  unreimbursed  Servicing  Advances  and
            Monthly  Advances made by the servicer,  the master servicer and the
            trustee, respectively, with respect to the Defective Loan.


                                     S-127

<PAGE>

      "QUALIFIED SUBSTITUTE LOAN" means a loan that:

            (1) has an interest  rate which  differs from the loan interest rate
for the Defective Loan which it replaces by no more than two  percentage  points
in excess of the related loan  interest rate and no lower than the interest rate
of the Deleted  Loan,  and pays interest in the same manner as the Deleted Loan,
i.e., adjustable-rate or fixed rate,

            (2) matures not more than one year later than, and not more than one
year earlier than,  the Maturity Date of the Deleted Loan, and in any case prior
to January 1, 2030,

            (3) has a  principal  balance,  after  application  of all  payments
received on or before the date of this  substitution,  equal to or less than the
principal balance of the Deleted Loan as of that date,

            (4) has a lien priority no lower than the Deleted Loan,

            (5) complies as of the date of substitution with each representation
and  warranty  set forth in the  Pooling  and Master  Servicing  Agreement  with
respect to the loans and is not more than 89 days  delinquent  as of the date of
substitution for the Deleted Loan,

            (6) has a borrower  with a  debt-to-income  ratio no higher than the
debt-to-income ratio of the borrower with respect to the Deleted Loan, and

            (7) is otherwise  acceptable to the securities insurer provided that
with respect to a substitution of multiple  loans,  items (1), (2) and (3) above
may be considered on an aggregate or weighted average basis.

      "REGULAR DISTRIBUTION AMOUNT" means, with respect to any distribution date
and any class of Class A certificates, the lesser of:

            (1) the Available Distribution Amount for the related pool and

            (2) the sum of:

                  (a)  the  related  Certificateholders'  Interest  Distribution
            Amount and

                  (b) the lesser of the related Regular  Principal  Distribution
            Amount  and  the  principal   balance  of  that  class  of  Class  A
            certificates immediately before the distribution date.

      "REGULAR  PRINCIPAL  DISTRIBUTION  AMOUNT"  means,  with  respect  to  any
distribution date and any pool of loans, an amount equal to the sum of:

            (1)  each  scheduled  distribution  of  principal  collected  by the
servicer or  advanced  by the master  servicer or the trustee in the related Due
Period with respect to that pool,

            (2) all full  and  partial  principal  prepayments  received  by the
servicer during the related Due Period with respect to that pool,

            (3) the principal portion of all Net Liquidation Proceeds, Insurance
Proceeds and Released  Mortgaged  Property  Proceeds received during the related
Due Period with respect to that pool,


                                     S-128

<PAGE>

            (4) the principal  portion of the Purchase Price of any  repurchased
loan in that pool received before the related Determination Date,

            (5) the principal portion of any Substitution  Adjustments deposited
in the Collection  Account as of the related  Determination Date with respect to
that pool, and

            (6) on the  distribution  date on which the optional  termination of
the  certificates is to occur,  the  Termination  Price received by the servicer
allocable to principal of the loans in that pool.

If the distribution  date occurs on or after the Stepdown Date, then the related
Regular Principal Distribution Amount may be reduced, but not less than zero, by
the  related   Overcollateralization   Reduction   Amount,   if  any,  for  that
distribution date.

      "RELEASED  MORTGAGED  PROPERTY  PROCEEDS" means, with respect to any loan,
the proceeds received by the servicer in connection with:

            (1) a taking of an entire  mortgaged  property  by  exercise  of the
power of eminent domain or condemnation or

            (2) any release of part of the  mortgaged  property from the lien of
the related Mortgage, whether by partial condemnation, sale or otherwise, if the
proceeds are not released to the borrower in  accordance  with  applicable  law,
accepted servicing procedures and the Pooling and Master Servicing Agreement.

      "RESERVE  ACCOUNT"  means the  segregated  trust account  established  and
maintained for the benefit of the certificateholders and the securities insurer.
Portions of Excess Spread on each  distribution  date will be deposited into the
Reserve  Account as  described in clause  (b)(9)(A)  under  "Description  of the
Certificates--Priority of Distributions" in this prospectus supplement.

      "RESERVE ACCOUNT  REQUIREMENT"  means for any distribution date, an amount
equal to 2.3% of the  Maximum  Collateral  Amount  for the Pool 1 Loans less all
amounts  distributed to the Class A-1  certificates  in clause (a)(6) and (a)(8)
under  "Description  of the  Certificates--Priority  of  Distributions"  in this
prospectus  supplement.  The Reserve  Account  Requirement  may not be less than
zero.

      "SECURITIES  INSURER DEFAULT" means a continuing failure by the securities
insurer  to  make  a  required   payment  under  the  Guaranty  Policy  or  some
bankruptcy-related events have occurred with respect to the securities insurer.

      "SECURITIES  INSURER  REIMBURSEMENT  AMOUNT"  means an amount equal to any
unreimbursed  Insured  Payments in respect of the  certificates  not  previously
reimbursed  and any  other  amounts  owed to the  securities  insurer  under the
Insurance  Agreement,  including  legal fees and other expenses  incurred by the
securities  insurer,  together with  interest on the unpaid  amounts at the rate
specified in the Insurance Agreement.

      "SERVICING  ADVANCES" means the reasonable and customary  expense advances
with respect to the loans required to be made by the servicer in accordance with
accepted servicing procedures.

      "SERVICING  AGREEMENT"  means the servicing  agreement  between the master
servicer and the servicer.


                                     S-129

<PAGE>

      "SERVICING  COMPENSATION"  means for any distribution  date, the Servicing
Fee and the  additional  servicing  compensation  payable to the servicer in the
form of assumption,  modification and other  administrative  fees,  insufficient
funds charges, and certain other servicing-related penalties and fees, excluding
prepayment penalties.

      "SERVICING FEE" means,  for any  distribution  date and for each loan, the
monthly fee payable to the Servicer  equal to an amount up to, and payable from,
the Master Servicer Fee.

      "SIX-MONTH  LIBOR" means the London  interbank  offered rate for six-month
United States dollar deposits.

      "SMMEA" means the Secondary  Mortgage  Market  Enhancement Act of 1984, as
amended.

      "STATISTICAL CALCULATION DATE" means August 25, 1999.

      "STATISTICAL POOL PRINCIPAL BALANCE" means,

            (1) with respect to the Initial Pool 1 Loans, $250,394,077 and

            (2) with respect to the Initial Pool 2 Loans, $115,584,286.

      "STEPDOWN DATE" means the first  distribution  date occurring on the later
of:

            (1) April 25, 2002; or

            (2) the distribution  date on which the aggregate  principal balance
of the loans in both  pools as of the end of the  related  Due  Period  has been
reduced to 50% of the  aggregate  of the  Maximum  Collateral  Amounts  for both
pools.

      "SUBSEQUENT  LOANS" means the Subsequent Pool 1 Loans or Subsequent Pool 2
Loans, as applicable.

      "SUBSEQUENT  POOL 1 LOANS" means the  additional  loans that the trust may
acquire with the Pool 1 Pre-Funding Amount on deposit in the Pre-Funding Account
during the Pre-Funding  Period.  The trustee may acquire Subsequent Pool 1 Loans
having  an  aggregate  unpaid  principal  balance  up to  the  Original  Pool  1
Pre-Funding Amount.

      "SUBSEQUENT  POOL 2 LOANS" means the  additional  loans that the trust may
acquire with the Pool 2 Pre-Funding Amount on deposit in the Pre-Funding Account
during the Pre-Funding  Period.  The trustee may acquire Subsequent Pool 2 Loans
having  an  aggregate  unpaid  principal  balance  up to  the  Original  Pool  2
Pre-Funding Amount.

      "SUBSTITUTION  ADJUSTMENT" means, in connection with the substitution of a
Qualified Substitute Loan for a Defective Loan, an amount equal to the shortfall
caused by the substitute  loan having an unpaid  principal  balance that is less
than the  Defective  Loan plus all  accrued  and  unpaid  interest  on,  and any
unreimbursed Servicing Advances for, the Defective Loan.


                                     S-130

<PAGE>

      "TERMINATION  PRICE"  means,  with respect to any  distribution  date,  an
amount equal to the greater of:

            (1) the sum of:

                  (a)  the   principal   balance   for  each  class  of  offered
            certificates  outstanding  and all  accrued  and unpaid  interest on
            those  balances for each class at the applicable  Pass-Through  Rate
            and all unpaid  Certificateholders'  Interest  Carry-Forward Amounts
            for each class of offered  certificates  through the last day of the
            Accrual Period relating to that  distribution  date. For purposes of
            determining  accrued  interest in this clause (a), the  Pass-Through
            Rate will be  determined  without  giving effect to the Net Interest
            Rate cap;

                  (b) the  aggregate  amount  of  unreimbursed  realized  losses
            allocated  to the  Class B  certificates  as a  reduction  of  their
            principal  balance,  together  with interest on those amounts at the
            Pass-Through  Rate for the Class B  certificates.  For  purposes  of
            determining  accrued  interest in this clause (a), the  Pass-Through
            Rate will be  determined  without  giving effect to the Net Interest
            Rate cap;

                  (c)  any  Trust  Fees  and  Expenses  due  and  unpaid  on the
            distribution date;

                  (d)  any  unreimbursed  Servicing  Advances  and  unreimbursed
            Monthly Advances including advances deemed to be nonrecoverable; and

                  (e) any unpaid Securities Insurer Reimbursement Amount; and

            (2) the sum of:

                  (a) the principal balance of each loan in both pools as of the
            close of business on the first day of the month of that distribution
            date;

                  (b) all unpaid  interest  accrued on the principal  balance of
            each loan at the related loan interest rate to the close of business
            on the first day of the month of that distribution date;

                  (c) the  aggregate  fair  market  value  of  each  foreclosure
            property  on the close of  business on the first day of the month of
            that distribution  date. The fair market value must be determined by
            an independent  appraiser acceptable to the trustee as of a date not
            more than 30 days before this date; and

                  (d) any unpaid Securities Insurer Reimbursement Amount.

      "TRANSFER AND SERVICING AGREEMENTS" means the Pooling and Master Servicing
Agreement, the Servicing Agreement, and the Home Loan Purchase Agreement.

      "TRUST FEES AND EXPENSES" consists of the following:

            (1) the Servicing Compensation,

            (2) the Master Servicer Compensation,

            (3) the Trustee Fee and reimbursement of certain expenses, and

            (4) the Guaranty Insurance Premium.


                                     S-131

<PAGE>

      "TRUSTEE FEE" means,  for any  distribution  date,  the fee payable to the
trustee on each loan, which is an amount equal to one-twelfth of the Trustee Fee
Rate on the  unpaid  principal  balance  of the loan as of the  first day of the
immediately  preceding  related Due  Period,  or as of the  Cut-Off  Date,  with
respect to the first Due Period.

      "TRUSTEE FEE RATE" means 0.0075% per annum.

      "TRUSTEE LOAN FILE" means for each loan:

            (1) the  related  note  endorsed  in  blank  or to the  order of the
trustee or in blank without recourse;

            (2) any assumption and modification agreements;

            (3) the  Mortgage,  with  evidence  of  recording  indicated  on the
Mortgage, except for any Mortgage not returned from the public recording office;

            (4) an  assignment  of the  Mortgage,  if  any,  in the  name of the
trustee in recordable form;

            (5) a title insurance policy, or, if the policy has not been issued,
a written  commitment or interim binder or  preliminary  report of title issued;
and

            (6) any intervening assignments of the Mortgage.

      "U.S. PERSON" means an entity meeting the following characteristics:

            (1) a citizen or resident of the United States,

            (2)  a  corporation  or  partnership  or  other  entity  created  or
organized  in or under the laws of the  United  States,  any State of the United
States  or the  District  of  Columbia,  unless,  in the case of a  partnership,
Treasury  regulations are adopted that provide  otherwise,  including any entity
treated as a corporation or partnership for federal income tax purposes,

            (3) an estate that is subject to U.S.  federal income tax regardless
of the source of its income, or

            (4) a trust if a court within the United  States is able to exercise
primary  supervision over the administration of that trust, and one or more U.S.
Persons have the  authority to control all  substantial  decisions of that trust
or,  to the  extent  provided  in  applicable  Treasury  regulations,  trusts in
existence on August 20, 1996,  which are eligible to elect to be treated as U.S.
Persons.


                                     S-132

<PAGE>

================================================================================

YOU SHOULD RELY ON THE  INFORMATION  CONTAINED OR  INCORPORATED  BY REFERENCE IN
THIS PROSPECTUS  SUPPLEMENT AND THE ATTACHED PROSPECTUS.  WE HAVE NOT AUTHORIZED
ANYONE TO PROVIDE YOU WITH DIFFERENT INFORMATION.

WE ARE NOT  OFFERING  THESE  CERTIFICATES  IN ANY  STATE  WHERE THE OFFER IS NOT
PERMITTED.

                              --------------------
                               TABLE OF CONTENTS
                             PROSPECTUS SUPPLEMENT

                                                                            PAGE
                                                                            ----

Important Notice About Information Presented in this Prospectus
    Supplement and the Prospectus............................................S-2
Summary......................................................................S-5
Risk Factors................................................................S-16
Forward-Looking Statements..................................................S-25
Defined Terms...............................................................S-25
The Pools...................................................................S-25
Fremont Investment & Loan...................................................S-48
Master Servicer.............................................................S-48
Servicer....................................................................S-50
Underwriting Criteria.......................................................S-54
Prepayment and Yield Considerations.........................................S-59
Description of the Certificates.............................................S-75
Description of Credit Enhancement...........................................S-85
Description of the Transfer and Servicing Agreements........................S-91
Federal Income Tax Consequences............................................S-106
ERISA Considerations.......................................................S-109
Legal Investment...........................................................S-111
Use of Proceeds............................................................S-112
Underwriting...............................................................S-112
Experts....................................................................S-114
Legal Matters..............................................................S-114
Ratings....................................................................S-114
Glossary of Terms..........................................................S-116


                                   PROSPECTUS

Prospectus Supplement or Current Report on Form 8-K............................3
Summary of Terms...............................................................6
Risk Factors..................................................................16
The Trust Funds...............................................................26
Use of Proceeds...............................................................40
Yield Considerations..........................................................40
Maturity and Prepayment Considerations........................................42
The Depositor.................................................................45
Residential Loans.............................................................45
Description of the Securities.................................................47
Description of Primary Insurance Coverage.....................................79
Description of Credit Support.................................................84
Certain Legal Aspects of Residential Loans....................................91
Federal Income Tax Consequences..............................................114
State and Other Tax Consequences.............................................156
ERISA Considerations.........................................................156
Legal Investment.............................................................161
Plans of Distribution........................................................163
Incorporation of Certain Information by Reference............................165
Legal Matters................................................................166
Financial Information........................................................166
Rating.......................................................................166
Glossary of Terms............................................................168



DEALERS WILL BE REQUIRED TO DELIVER A PROSPECTUS  SUPPLEMENT AND PROSPECTUS WHEN
ACTING AS  UNDERWRITERS OF THESE  CERTIFICATES  AND WITH RESPECT TO THEIR UNSOLD
ALLOTMENTS OR SUBSCRIPTIONS. IN ADDITION, ALL DEALERS SELLING THESE CERTIFICATES
WILL DELIVER A PROSPECTUS  SUPPLEMENT  AND  PROSPECTUS  UNTIL DECEMBER 19, 1999.
================================================================================

<PAGE>

================================================================================


                           $500,257,334 (APPROXIMATE)



                                 [FREMONT LOGO]




                                 HOME LOAN ASSET
                               BACKED CERTIFICATES
                                  SERIES 1999-3

                                     FREMONT
                                    HOME LOAN
                                  TRUST 1999-3
                                     Issuer

                              PAINEWEBBER MORTGAGE
                            ACCEPTANCE CORPORATION IV
                                    Depositor

                            FREMONT INVESTMENT & LOAN
                         Transferor and Master Servicer

                          COUNTRYWIDE HOME LOANS, INC.
                                    Servicer


                                  [AMBAC LOGO]


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

                              PROSPECTUS SUPPLEMENT

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


                            PAINEWEBBER INCORPORATED

                           CREDIT SUISSE FIRST BOSTON

                        FIRST UNION CAPITAL MARKETS CORP.

                         BANC ONE CAPITAL MARKETS, INC.

                              CHASE SECURITIES INC.

                            DEUTSCHE BANC ALEX. BROWN

                               SEPTEMBER 20, 1999

================================================================================
<PAGE>

PROSPECTUS
AUGUST 20, 1999
                PAINEWEBBER MORTGAGE ACCEPTANCE CORPORATION IV
                                    Depositor

                            ASSET-BACKED CERTIFICATES

                               ASSET-BACKED NOTES
                              (Issuable in Series)

   PaineWebber  Mortgage Acceptance  Corporation IV from time to time will offer
asset-backed  pass-through certificates or asset-backed notes. We will offer the
certificates  or  notes  through  this  prospectus  and  a  separate  prospectus
supplement for each series.

   For each series we will  establish a trust fund  consisting  primarily of

   o  a  segregated  pool of  various  types of  single-family  and  multifamily
      residential  mortgage  loans,  home  improvement  contracts,   cooperative
      apartment loans or manufactured  housing  conditional  sales contracts and
      installment loan agreements or beneficial interests in them; or

   o  pass-through  or  participation  certificates  issued or guaranteed by the
      Government  National Mortgage  Association,  the Federal National Mortgage
      Association or the Federal Home Loan Mortgage Corporation.

   The certificates of a series will evidence beneficial  ownership interests in
the trust fund.  The notes of a series will evidence  indebtedness  of the trust
fund.  The  certificates  or notes of a series may be  divided  into two or more
classes which may have different  interest rates and which may receive principal
payments in differing  proportions  and at  different  times.  In addition,  the
rights of certain holders of classes may be subordinate to the rights of holders
of other classes to receive principal and interest.



    YOU SHOULD CONSIDER  CAREFULLY THE RISK FACTORS BEGINNING ON PAGE 16 IN THIS
 PROSPECTUS AND IN THE RELATED PROSPECTUS SUPPLEMENT.

    The  securities  will not  represent  obligations  of  PaineWebber  Mortgage
 Acceptance Corporation IV or any of its affiliates. No governmental agency will
 insure the certificates or the collateral securing the securities.

    You should  consult  with your own  advisors  to  determine  if the  offered
 securities are appropriate  investments for you and to determine the applicable
 legal, tax, regulatory and accounting treatment of the offered securities.

   THE SECURITIES AND EXCHANGE  COMMISSION AND STATE SECURITIES  REGULATORS HAVE
NOT APPROVED OR DISAPPROVED OF THE OFFERED  CERTIFICATES  OR NOTES OR DETERMINED
IF THIS PROSPECTUS IS TRUTHFUL OR COMPLETE.  ANY  REPRESENTATION TO THE CONTRARY
IS A CRIMINAL OFFENSE.



   No secondary market will exist for a series of certificates or notes prior to
its offering.  We cannot assure you that a secondary market will develop for the
certificates  or notes,  as applicable,  of any series,  or, if it does develop,
that it will continue.



                            PAINEWEBBER INCORPORATED



<PAGE>



   We may offer the  certificates or notes,  as applicable,  through one or more
different  methods,  including  offerings  through  underwriters,  as more fully
described  under "Plans of  Distribution"  in this prospectus and in the related
prospectus  supplement.  Our  affiliates  may from time to time act as agents or
underwriters in connection  with the sale of the offered  certificates or notes,
as  applicable.  We may retain or hold for sale,  from time to time, one or more
classes  of a series of  certificates  or  notes,  as  applicable.  We may offer
certain classes of the certificates or notes, as applicable,  if so specified in
the related prospectus  supplement,  in one or more transactions exempt from the
registration  requirements  of the  Securities  Act of 1933,  as amended.  These
offerings  will  not  be  made  pursuant  to  this  prospectus  or  the  related
registration statement.

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

   This  prospectus  may  not  be  used  to  consummate  sales  of  the  offered
certificates  or  notes,  as  applicable,  unless  accompanied  by a  prospectus
supplement.



<PAGE>



                                TABLE OF CONTENTS

                                                                      PAGE
                                                                      ----

Important Notice about Information Presented in this Prospectus and
   Each Accompanying Prospectus Supplement.............................5
Summary of Terms.......................................................6
Risk Factors..........................................................16
   Limited Liquidity of Securities May Adversely Affect
      Market Value of Securities......................................16
   Assets of Trust Fund Are Limited...................................16
   Credit Enhancement Is Limited in Amount and Coverage...............16
   Yield Is Sensitive to Rate of Principal Prepayment.................17
   Borrower May Be Unable to Make Balloon Payment.....................17
   Nature of Mortgages Could Adversely Affect Value of Properties.....18
   Violations of Environmental Laws May Reduce Recoveries on
      Properties......................................................20
   Violations of Federal Laws May Adversely Affect Ability to
      Collect on Loans................................................20
   Rating of the Securities Are Limited and May be Withdrawn or
      Lowered.........................................................21
   Adverse Conditions in the Residential Real Estate Markets May
      Result in a Decline in Property Values..........................23
   Book-Entry System for Certain Classes May Decrease Liquidity and
      Delay Payment...................................................23
   Unsecured Home Improvement Contracts May Experience Relatively
      Higher Losses...................................................24
   Mortgage Loans Underwritten as Non-Conforming Credits May
      Experience Relatively Higher Losses.............................24
   Assets of the Trust Fund May Include Delinquent and
      Sub-Performing Residential Loans................................25
   Changes in the Market Value of Properties May Adversely Affect
      Payments on the Securities......................................25
   Year 2000 Non-Compliance May Adversely Affect Payments on the
      Securities......................................................25
The Trust Funds.......................................................26
   Residential Loans..................................................26
   Agency Securities..................................................33
   Stripped Agency Securities.........................................37
   Additional Information Concerning the Trust Funds..................38
Use of Proceeds.......................................................40
Yield Considerations..................................................40
Maturity and Prepayment Considerations................................42
The Depositor.........................................................45
Residential Loans.....................................................45
   Underwriting Standards.............................................45
   Representations by Unaffiliated Sellers; Repurchases...............45
   Sub-Servicing......................................................47
Description of the Securities.........................................47
   General............................................................47
   Assignment of Assets of the Trust Fund.............................49
   Deposits to the Trust Account......................................52
   Pre-Funding Account................................................52
   Payments on Residential Loans......................................52
   Payments on Agency Securities......................................53
   Distributions......................................................54
   Principal and Interest on the Securities...........................55
   Available Distribution Amount......................................57
   Subordination......................................................57
   Advances...........................................................60
   Statements to Holders of Securities................................60
   Book-Entry Registration of Securities..............................62
   Collection and Other Servicing Procedures..........................65
   Realization on Defaulted Residential Loans.........................66
   Retained Interest, Administration Compensation and Payment of
      Expenses........................................................67
   Evidence as to Compliance..........................................68
   Certain Matters Regarding the Master Servicer, the Depositor and
      the Trustee.....................................................69
   Deficiency Events..................................................72
   Events of Default..................................................73
   Amendment..........................................................77
   Termination........................................................78
   Voting Rights......................................................79
Description of Primary Insurance Coverage.............................79
   Primary Credit Insurance Policies..................................79
   FHA Insurance and VA Guarantees....................................80
   Primary Hazard Insurance Policies..................................82
Description of Credit Support.........................................84
   Pool Insurance Policies............................................85
   Special Hazard Insurance Policies..................................87
   Bankruptcy Bonds...................................................90
   Reserve Funds......................................................90
   Cross-Support Provisions...........................................90
   Letter of Credit...................................................91
   Insurance Policies and Surety Bonds................................91
   Excess Spread......................................................91
   Overcollateralization..............................................91
Certain Legal Aspects of Residential Loans............................91
   General............................................................92
   Mortgage Loans.....................................................92
   Cooperative Loans..................................................93
   Tax Aspects of Cooperative Ownership...............................94
   Manufactured Housing Contracts Other Than Land Contracts...........95
   Foreclosure on Mortgages...........................................97
   Foreclosure on Cooperative Shares.................................100


                                      -3-


<PAGE>

   Repossession with respect to Manufactured Housing Contracts that
      are not Land Contracts.........................................101
   Rights of Redemption  with respect to Residential  Properties.....103
   Notice of Sale; Redemption Rights with respect to Manufactured
      Homes..........................................................103
   Anti-Deficiency Legislation, Bankruptcy Laws and Other
      Limitations on Lenders.........................................103
   Junior Mortgages..................................................107
   Consumer Protection Laws..........................................107
   Enforceability of Certain Provisions..............................108
   Prepayment Charges and Prepayments................................110
   Subordinate Financing.............................................110
   Applicability of Usury Laws...111
   Alternative Mortgage Instruments111
   Environmental Legislation.....112
   Soldiers' and Sailors' Civil Relief Act of 1940...................113
Federal Income Tax Consequences......................................114
   General...........................................................114
   REMICS............................................................115
   Taxation of Owners of Regular Securities..........................118
   Taxation of Owners of Residual Securities.........................127
   Taxes That May Be Imposed on the REMIC Pool.......................136
   Taxation of Certain Foreign Investors.............................138
   Grantor Trust Funds...............................................141
   Standard Securities...............................................141
   Stripped Securities...............................................145
   Partnership Trust Funds...........................................149
   Taxation of Owners of Partnership Securities......................150
State and Other Tax Consequences.....................................156
ERISA Considerations.................................................156
Legal Investment.....................................................161
Plans of Distribution................................................164
Incorporation of Certain Information by Reference....................165
Legal Matters........................................................166
Financial Information................................................166
Rating...............................................................166
Glossary of Terms....................................................168


                                      -4-


<PAGE>

             IMPORTANT NOTICE ABOUT INFORMATION PRESENTED IN THIS
            PROSPECTUS AND EACH ACCOMPANYING PROSPECTUS SUPPLEMENT

      Two separate documents contain information about the offered  certificates
or notes, as applicable. These documents progressively provide more detail:

      (1) this prospectus, which provides general information, some of which may
not apply to the offered securities; and

      (2)  the  accompanying   prospectus  supplement  for  each  series,  which
describes the specific terms of the offered securities.

      IF THE TERMS OF THE OFFERED  SECURITIES  VARY BETWEEN THIS  PROSPECTUS AND
THE ACCOMPANYING  PROSPECTUS  SUPPLEMENT,  YOU SHOULD RELY ON THE INFORMATION IN
THE PROSPECTUS SUPPLEMENT.

      You should rely only on the  information  contained in this prospectus and
the accompanying prospectus supplement. We have not authorized anyone to provide
you with  information  that is different from that contained in this  prospectus
and the related  prospectus  supplement.  The  information in this prospectus is
accurate only as of the date of this prospectus.

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

      If  you  require  additional  information,  the  mailing  address  of  our
principal executive offices is PaineWebber  Mortgage Acceptance  Corporation IV,
1285 Avenue of the  Americas,  New York,  NY 10019 and the  telephone  number is
(212) 713-2000.  For other means of acquiring additional information about us or
a series of securities,  see "Incorporation of Certain Information by Reference"
in this prospectus.


                                      -5-


<PAGE>

                                SUMMARY OF TERMS

   THIS SUMMARY HIGHLIGHTS SELECTED INFORMATION FROM THIS DOCUMENT.  IT DOES NOT
CONTAIN ALL OF THE INFORMATION THAT YOU NEED TO CONSIDER IN MAKING AN INVESTMENT
DECISION.  PLEASE READ THIS ENTIRE  PROSPECTUS AND THE  ACCOMPANYING  PROSPECTUS
SUPPLEMENT  AS WELL AS THE TERMS  AND  PROVISIONS  OF THE  RELATED  POOLING  AND
SERVICING  AGREEMENT OR TRUST AGREEMENT CAREFULLY TO UNDERSTAND ALL OF THE TERMS
OF A SERIES OF SECURITIES.

RELEVANT PARTIES

   Depositor..................PaineWebber  Mortgage Acceptance  Corporation IV,
                              the depositor,  is a corporation  organized under
                              the laws of the State of Delaware.  The depositor
                              is  a  wholly  owned  limited   purpose   finance
                              subsidiary of PaineWebber Group Inc.

   Master Servicer............The entity or entities  named as master  servicer
                              in the related prospectus supplement.

   Trustees...................The trustee or indenture trustee named as trustee
                              in the related prospectus  supplement.  The owner
                              trustee  named as owner  trustee  in the  related
                              prospectus supplement.

   Issuer of Notes............The depositor or an owner trust  established  for
                              the  purpose of issuing  the series of notes will
                              issue  each  series of notes  through a  separate
                              trust. The depositor,  and the owner trustee will
                              enter into a  separate  trust  agreement  to form
                              each owner trust.

SECURITIES

   Description of Securities..The    depositor    will    offer    asset-backed
                              pass-through  certificates or asset-backed  notes
                              from time to time. The depositor will offer these
                              securities in one or more series.  Each series of
                              securities  will  include  one  or  more  classes
                              representing   either  a   beneficial   ownership
                              interest in, or indebtedness  secured by, a trust
                              fund. The trust fund will consist of a segregated
                              pool of residential  loans or agency  securities,
                              or  beneficial  interests  in them,  and  certain
                              other assets described below.

                              A series of  securities  may  include  one or more
                              classes of  securities  that may be  entitled  to,
                              among other things:

                              o  principal distributions, with disproportionate
                                 nominal or no interest distributions;

                              o  interest distributions, with disproportionate,
                                 nominal or no principal distributions;


                                       -6-


<PAGE>

                              o  distributions only of prepayments of principal
                                 throughout  the  lives  of the  securities  or
                                 during specified periods;

                              o  subordinated    distributions   of   scheduled
                                 payments   of   principal,    prepayments   of
                                 principal,  interest  or  any  combination  of
                                 these payments;

                              o  distributions  only  after the  occurrence  of
                                 events  specified  in the  related  prospectus
                                 supplement;

                              o  distributions in accordance with a schedule or
                                 formula  or on the basis of  collections  from
                                 designated  portions  of  the  assets  in  the
                                 related trust fund;

                              o  interest  at a fixed  rate  or a rate  that is
                                 subject to change from time to time;

                              o  distributions allocable to interest only after
                                 the  occurrence  of  events  specified  in the
                                 related  prospectus  supplement and may accrue
                                 interest until these events occur.

                              The related  prospectus  supplement  will  specify
                              these entitlements.

                              The timing and amounts of these  distributions may
                              vary among  classes,  over time.  In  addition,  a
                              series  may  include   two  or  more   classes  of
                              securities  which differ as to timing,  sequential
                              order or amount of  distributions  of principal or
                              interest, or both.

                              The related prospectus supplement will specify
                              if each class of securities

                              o  has a stated principal amount; and

                              o  is  entitled to  distributions  of interest on
                                 the  security  principal  balance  based  on a
                                 specified security interest rate.

   Interest...................Interest on each class of securities for a
                              series:

                              o  will   accrue  at  the   applicable   security
                                 interest  rate  on  its  outstanding  security
                                 principal balance;

                              o  will  be   distributed   to   holders  of  the
                                 securities   as   provided   in  the   related
                                 prospectus    supplement    on   the   related
                                 distribution date; and

                              o  may  be  reduced  to  the  extent  of  certain
                                 delinquencies or other contingencies described
                                 in the related prospectus supplement.


                                       -7-


<PAGE>

                              Distributions  with respect to accrued interest on
                              accrual  securities  will  be  identified  in  the
                              related   prospectus   supplement.   This  accrued
                              interest will not be  distributed  but rather will
                              be added to the security principal balance of each
                              series  prior to the time  when  accrued  interest
                              becomes payable.

                              Distributions   with   respect  to   interest   on
                              interest-only  securities  with no or, in  certain
                              cases, a nominal security  principal  balance will
                              be made on each  distribution date on the basis of
                              a notional  amount as described in this prospectus
                              and in the related prospectus supplement.

                              See   "Yield   Considerations,"    "Maturity   and
                              Prepayment Considerations" and "Description of the
                              Securities" in this prospectus.

   Principal..................The security principal balance of a security
                              represents the maximum dollar amount, exclusive
                              of interest, which you are entitled to receive
                              as principal from future cash flow on the
                              assets in the related trust fund. The related
                              prospectus supplement will set forth the
                              initial security principal balance of each
                              class of securities.

                              Generally,  distributions  of  principal  will  be
                              payable  as set  forth in the  related  prospectus
                              supplement, which may be on a pro rata basis among
                              all  of  the  securities  of the  same  class,  in
                              proportion   to   their   respective   outstanding
                              security principal balances.

                              If an  interest-only  security  does  not  have  a
                              security  principal  balance,  it will not receive
                              distributions of principal. See "The Trust Funds,"
                              "Maturity  and  Prepayment   Considerations"   and
                              "Description    of   the   Securities"   in   this
                              prospectus.

ASSETS

   The Trust Funds............Each trust fund will consist of:

                              o  a segregated pool of residential loans, agency
                                 securities and/or mortgage securities; and

                              o  certain  other  assets  as  described  in this
                                 prospectus  and  in  the  related   prospectus
                                 supplement.

                              The  depositor  will  purchase  all  assets of the
                              trust   fund,   either   directly  or  through  an
                              affiliate,    from   unaffiliated   sellers.   The
                              depositor will  generally  deposit the assets into
                              the related  trust fund as of the first day of the
                              month in which the securities evidencing interests
                              in the trust fund or  collateralized by the assets
                              of  the  trust  fund  are  initially


                                      -8-


<PAGE>

                              issued.      See      "Description     of     the
                              Securities-Pre-Funding     Account"    in    this
                              prospectus.

A. Residential Loans..........The   residential  loans  will consist of any
                              combination of:

                              o  mortgage  loans  secured  by first  or  junior
                                 liens  on  one-  to  four-family   residential
                                 properties;

                              o  mortgage  loans  secured  by first  or  junior
                                 liens on  multifamily  residential  properties
                                 consisting of five or more dwelling units;

                              o  home improvement  installment  sales contracts
                                 and installment  loan agreements  which may be
                                 unsecured  or secured by a lien on the related
                                 mortgaged property;


                              o  a   manufactured   home,   which  may  have  a
                                 subordinate  lien  on  the  related  mortgaged
                                 property,   as   described   in  the   related
                                 prospectus supplement;

                              o  one-  to  four-family  first  or  junior  lien
                                 closed  end home  equity  loans  for  property
                                 improvement, debt consolidation or home equity
                                 purposes;

                              o  cooperative  loans  secured primarily by shares
                                 in a private cooperative  housing  corporation.
                                 The   shares,   together   with   the   related
                                 proprietary  lease or occupancy  agreement give
                                 the owner of the  shares  the right to occupy a
                                 particular  dwelling  unit  in the  cooperative
                                 housing corporation; or

                              o  manufactured    housing    conditional   sales
                                 contracts  and  installment   loan  agreements
                                 which may be secured by either liens on:

                                   o new or used manufactured homes; or

                                   o the real property and any  improvements on
                                     it   which   may   include   the   related
                                     manufactured  home if deemed to be part of
                                     the real property under  applicable  state
                                     law  relating  to a  manufactured  housing
                                     contract; and

                                   o in certain cases, new or used manufactured
                                     homes which are not deemed to be a part of
                                     the related real property under applicable
                                     state law.

                              The  mortgage   properties,   cooperative  shares,
                              together  with the  right to  occupy a  particular
                              dwelling  unit,  and  manufactured  homes  may  be
                              located  in  any  one  of the  fifty  states,  the
                              District of Columbia or the Commonwealth of Puerto
                              Rico.


                                      -9-


<PAGE>

                              Each trust fund may contain any combination of the
                              following types of residential loans:

                              o  fully amortizing loans

                                 o  with a fixed rate of interest and

                                 o  level monthly payments to maturity;

                              o  fully amortizing loans with

                                 o  a fixed  interest rate  providing for level
                                    monthly payments, or

                                 o  for  payments  of  interest  that  increase
                                    annually at a predetermined  rate until the
                                    loan is repaid or for a specified number of
                                    years,

                                 o  after which level monthly payments resume;

                              o  fully amortizing loans

                                 o  with a fixed  interest  rate  providing for
                                    monthly  payments during the early years of
                                    the term that are  calculated  on the basis
                                    of an  interest  rate  below  the  interest
                                    rate,

                                 o  followed by monthly  payments of  principal
                                    and interest  that  increase  annually by a
                                    predetermined  percentage  over the monthly
                                    payments payable in the previous year until
                                    the  loan  is  repaid  or  for a  specified
                                    number of years,

                                 o  followed by level monthly payments;

                              o  fixed interest rate loans providing for

                                 o  level payments of principal and interest on
                                    the  basis  of  an   assumed   amortization
                                    schedule and

                                 o  a balloon  payment of  principal at the end
                                    of a specified term;

                              o  fully amortizing  loans  with

                                 o  an interest rate adjusted periodically, and

                                 o  corresponding  adjustments in the amount of
                                    monthly  payments,  to equal the sum, which
                                    may be  rounded,  of a fixed  margin and an
                                    index   as   described   in   the   related
                                    prospectus supplement.

                                  These loans may provide  for an  election,  at
                                  the  borrower's   option  during  a  specified
                                  period  after  origination  of  the  loan,  to
                                  convert  the  adjustable


                                      -10-


<PAGE>

                                  interest  rate to a fixed  interest  rate, as
                                  described    in   the   related    prospectus
                                  supplement;

                              o   fully  amortizing  loans  with an  adjustable
                                  interest rate providing for monthly  payments
                                  less than the amount of interest  accruing on
                                  the  loan  and for  the  amount  of  interest
                                  accrued but not paid currently to be added to
                                  the principal balance of the loan;

                              o   adjustable  interest rate loans providing for
                                  an  election  at  the  borrower's  option  to
                                  extend the term to maturity for a period that
                                  will  result  in level  monthly  payments  to
                                  maturity  if an  adjustment  to the  interest
                                  rate occurs  resulting  in a higher  interest
                                  rate than at origination; or

                              o   other  types of  residential  loans as may be
                                  described    in   the   related    prospectus
                                  supplement.

                              The related prospectus supplement may specify that
                              the residential loans are covered by:

                              o   primary mortgage insurance policies;

                              o   insurance   issued  by  the  Federal  Housing
                                  Administration; or

                              o   partial    guarantees    of   the    Veterans
                                  Administration.

                              See "Description of Primary Insurance Coverage" in
                              this prospectus.

B. Agency   Securities........The agency securities may consist of any
                              combination of:

                              o   "fully modified pass-through" mortgage-backed
                                  certificates  guaranteed  by  the  Government
                                  National Mortgage Association;

                              o   guaranteed mortgage  pass-through  securities
                                  issued  by  the  Federal  National   Mortgage
                                  Association; and

                              o   mortgage participation certificates issued by
                                  the Federal Home Loan Mortgage Corporation.

C. Mortgage Securities........A  trust  fund  may  include previously issued:

                              o   asset-backed certificates;

                              o   collateralized mortgage obligations; or

                              o   participation     certificates     evidencing
                                  interests   in,   or    collateralized    by,
                                  residential loans or agency securities.

D. Trust Account..............Each  trust fund will  include  one or more trust
                              accounts  established and maintained on behalf of
                              the   holders  of   securities.   To  the  extent
                              described in this  prospectus  and in



                                      -11-


<PAGE>

                              the  related  prospectus  supplement,  the master
                              servicer or the  trustee  will  deposit  into the
                              trust   account  all  payments  and   collections
                              received  or advanced  with  respect to assets of
                              the related  trust fund.  A trust  account may be
                              maintained   as   an   interest   bearing   or  a
                              non-interest   bearing  account.   Alternatively,
                              funds held in the trust  account  may be invested
                              in certain short-term  high-quality  obligations.
                              See "Description of the Securities -- Deposits to
                              the Trust Account" in this prospectus.

E. Credit   Support...........One or more  classes  of  securities  within  any
                              series may be covered by any combination of:

                              o   a surety bond;

                              o   a guarantee;

                              o   letter of credit;

                              o   an insurance  policy;

                              o   a bankruptcy bond;

                              o   a reserve fund;

                              o   a cash account;

                              o   reinvestment income;

                              o   overcollateralization;

                              o   subordination  of  one  or  more  classes  of
                                  securities  in a series or,  with  respect to
                                  any  series  of  notes,  the  related  equity
                                  certificates,  to the extent  provided in the
                                  related prospectus supplement;

                              o   cross-support  between  securities  backed by
                                  different  asset groups within the same trust
                                  fund; or

                              o   another  type of credit  support  to  provide
                                  partial or full coverage for certain defaults
                                  and losses relating to the residential loans.

                              The related prospectus supplement may provide that
                              the  coverage  provided  by one or more  forms  of
                              credit  support may apply  concurrently  to two or
                              more  separate  trust funds.  If  applicable,  the
                              related  prospectus  supplement  will identify the
                              trust funds to which this credit support  relates.
                              The  related   prospectus   supplement  will  also
                              specify  the manner of  determining  the amount of
                              the  coverage  provided by the credit  support and
                              the application of this coverage to the identified
                              trust funds.  See  "Description of Credit Support"
                              and    "Description    of   the    Securities   --
                              Subordination" in this prospectus.


                                      -12-


<PAGE>

PRE-FUNDING ACCOUNT...........The  related  prospectus  supplement  may specify
                              that funds on deposit in an account a pre-funding
                              account  will  be  used  to  purchase  additional
                              residential  loans during the period specified in
                              the related prospectus supplement.

SERVICING AND ADVANCES........The   master   servicer,   directly   or  through
                              sub-servicers:

                              o   will service and administer  the  residential
                                  loans included in a trust fund; and

                              o   if and to the extent the  related  prospectus
                                  supplement so provides,  will be obligated to
                                  make  certain cash  advances  with respect to
                                  delinquent    scheduled   payments   on   the
                                  residential loans. This advancing  obligation
                                  will be limited to the extent that the master
                                  servicer determines that the advances will be
                                  recoverable.

                              Advances  made  by the  master  servicer  will  be
                              reimbursable  to  the  extent   described  in  the
                              related  prospectus  supplement.   The  prospectus
                              supplement  with respect to any series may provide
                              that  the  master  servicer  will  obtain  a  cash
                              advance  surety  bond,  or maintain a cash advance
                              reserve  fund,  to  cover  any  obligation  of the
                              master servicer to make advances.  The borrower on
                              any  surety  bond  will be  named,  and the  terms
                              applicable to a cash advance  reserve fund will be
                              described  in the related  prospectus  supplement.
                              See  "Description  of the Securities -- Advances."
                              in this prospectus.

OPTIONAL TERMINATION..........The  related  prospectus  supplement  may specify
                              that the assets in the related  trust fund may be
                              sold, causing an early termination of a series of
                              securities in the manner set forth in the related
                              prospectus  supplement.  See  "Description of the
                              Securities -- Termination" in this prospectus and
                              the  related  section in the  related  prospectus
                              supplement.

TAX STATUS....................The  treatment  of  the  securities  for  federal
                              income tax purposes will depend on:


                              o   whether a REMIC election is made with respect
                                  to a series of certificates; and

                              o   if a REMIC  election  is  made,  whether  the
                                  certificates    are    "regular"     interest
                                  securities or "residual" interest securities.


                                      -13-


<PAGE>

                              Notes will represent  indebtedness  of the related
                              trust fund.  You are  advised to consult  your tax
                              advisors.

                              See  "Federal  Income  Tax  Consequences"  in this
                              prospectus   and   in   the   related   prospectus
                              supplement.

ERISA CONSIDERATIONS..........If you are a fiduciary  of any  employee  benefit
                              plan  subject  to  the  fiduciary  responsibility
                              provisions  of  the  Employee  Retirement  Income
                              Security  Act of 1974,  as  amended,  you  should
                              carefully  review  with your own  legal  advisors
                              whether  the  purchase  or holding of  securities
                              could give rise to a  transaction  prohibited  or
                              otherwise   impermissible   under  ERISA  or  the
                              Internal Revenue Code.

                              See "ERISA  Considerations" in this prospectus and
                              in the related prospectus supplement.

LEGAL INVESTMENT..............The applicable prospectus supplement will specify
                              whether the  securities  offered will  constitute
                              "mortgage related securities" for purposes of the
                              Secondary  Mortgage  Market  Enhancement  Act  of
                              1984, as amended.  If your investment  activities
                              are   subject  to  review  by  federal  or  state
                              authorities, you should consult with your counsel
                              or  the   applicable   authorities  to  determine
                              whether and to what extent a class of  securities
                              constitutes a legal investment for you.

                              See "Legal  Investment" in this  prospectus and in
                              the related prospectus supplement.

USE OF PROCEEDS...............The depositor  will use the net proceeds from the
                              sale  of  each  series  for  one or  more  of the
                              following purposes:


                              o   to purchase  the related  assets of the trust
                                  fund;

                              o   to repay  indebtedness  which was incurred to
                                  obtain  funds to  acquire  the  assets of the
                                  trust fund;

                              o   to establish any reserve  funds  described in
                                  the related prospectus supplement; and

                              o   to pay costs of structuring, guaranteeing and
                                  issuing the securities.

                              See "Use of  Proceeds" in this  prospectus  and in
                              the related prospectus supplement.


                                      -14-


<PAGE>



RATINGS.......................Prior  to  offering  securities  pursuant  to this
                              prospectus and the related prospectus  supplement,
                              each offered  class must be rated upon issuance in
                              one  of  the  four   highest   applicable   rating
                              categories of at least one  nationally  recognized
                              statistical  rating  organization.  The  rating or
                              ratings  applicable  to  the  securities  of  each
                              series  offered  by  this  prospectus  and  by the
                              related prospectus supplement will be set forth in
                              the related prospectus supplement.

                              o   A security rating is not a recommendation  to
                                  buy,  sell  or  hold  the  securities  of any
                                  series.

                              o   A security  rating is subject to  revision or
                                  withdrawal  at  any  time  by  the  assigning
                                  rating agency.

                              o   A security rating does not address the effect
                                  of   prepayments   on  the   yield   you  may
                                  anticipate when you purchase your securities.


                                      -15-


<PAGE>

                                  RISK FACTORS

   Before  making an  investment  decision,  you should  carefully  consider the
following  risks and the risks  described under "Risk Factors" in the prospectus
supplement  for the applicable  series of securities.  We believe these sections
describe  the  principal  factors  that  make an  investment  in the  securities
speculative  or risky.  In particular,  distributions  on your  securities  will
depend on payments  received on and other  recoveries with respect to the loans.
Therefore,  you should carefully consider the risk factors relating to the loans
and the properties.

LIMITED LIQUIDITY OF SECURITIES MAY ADVERSELY AFFECT MARKET VALUE OF
SECURITIES

   We cannot assure you that a secondary market for the securities of any series
will develop or, if it does develop,  that it will provide you with liquidity of
investment or will continue for the life of your securities. The market value of
your  securities  will fluctuate  with changes in prevailing  rates of interest.
Consequently,  if you sell your security in any secondary  market that develops,
you may sell it for less than par value or for less  than your  purchase  price.
You  will  have  optional  redemption  rights  only to the  extent  the  related
prospectus supplement so specifies. The prospectus supplement for any series may
indicate  that an  underwriter  intends to  establish a secondary  market in the
securities, but no underwriter must do so.

ASSETS OF TRUST FUND ARE LIMITED

   The trust fund for your  series  constitutes  the sole  source of payment for
your  securities.  The  trust  fund will  consist  of,  among  other  things:

   o  payments with respect to the assets of the trust fund; and

   o  any amounts available  pursuant to any credit enhancement for your series,
      for the payment of  principal of and  interest on the  securities  of your
      series.

   You will have no recourse to the  depositor or any other person if you do not
receive  distributions  on your securities.  Furthermore,  certain assets of the
trust fund and/or any  balance  remaining  in the trust  account may be promptly
released  or  remitted  to  the  depositor,  the  master  servicer,  any  credit
enhancement  provider or any other person entitled to these amounts  immediately
after  making

   o  all payments due on the securities of your series;

   o  adequate  provision for future  payments on certain classes of securities;
      and

   o  any other payments specified in the related prospectus supplement.

You will no longer receive payments from these trust fund assets.

   The  securities  will not  represent  an  interest  in or  obligation  of the
depositor, the master servicer or any of their respective affiliates.

CREDIT ENHANCEMENT IS LIMITED IN AMOUNT AND COVERAGE

   Credit  enhancement  reduces  your risk of  delinquent  payments  or  losses.
However,  the amount of credit enhancement will be limited,  as set forth in the
related  prospectus  supplement,  and may decline  and could be  depleted  under
certain  circumstances  before payment in full of


                                      -16-


<PAGE>


your  securities.  As a result,  you may  suffer  losses.  Moreover,  the credit
enhancement may not cover all potential losses or risks. For example,  it may or
may not fully cover fraud or negligence by a loan  originator or other  parties.
See "Description of Credit Support" in this prospectus.

YIELD IS SENSITIVE TO RATE OF PRINCIPAL PREPAYMENT

   The yield on the securities of each series will depend in part on the rate of
principal payment on the assets of the trust fund. In particular,  variations on
this rate will include:

   o  the extent of  prepayments  of the  residential  loans and, in the case of
      agency securities, the underlying loans, comprising the trust fund;

   o  the allocation of principal and/or payment among the classes of securities
      of a series as specified in the related prospectus supplement;

   o  the exercise of any right of optional termination; and

   o  the rate and timing of payment  defaults and losses  incurred with respect
      to the assets of the trust fund.

   Material breaches of representations and warranties by sellers of residential
loans not affiliated  with the depositor,  the originator or the master servicer
may result in repurchases  of assets of the trust fund.  These  repurchases  may
lead to  prepayments  of principal.  The rate of  prepayment of the  residential
loans comprising or underlying the assets of the trust fund may affect the yield
to maturity on your  securities.  See "Yield  Considerations"  and "Maturity and
Prepayment Considerations" in this prospectus.

   The rate of  prepayments is influenced by a number of factors,  including:

   o  prevailing mortgage market interest rates;

   o  local and national interest rates;

   o  homeowner  mobility;   and

   o  the  ability  of  the  borrower  to  obtain refinancing.

   Interest payable on the securities on each distribution date will include all
interest  accrued  during  the  period  specified  in  the  related   prospectus
supplement.  If interest  accrues over a period ending two or more days before a
distribution date, your effective yield will be reduced from the yield you would
have  obtained if interest  payable on the  securities  accrued  through the day
immediately before each distribution date.  Consequently,  your effective yield,
at par, will be less than the indicated  coupon rate.  See  "Description  of the
Securities --  Distributions"  and "-- Principal  Interest on the Securities" in
this prospectus.

BORROWER MAY BE UNABLE TO MAKE BALLOON PAYMENT

   Some of the  residential  loans may not fully  amortize  over their  terms to
maturity and, thus, may require principal  payments,  i.e. balloon payments,  at
their stated maturity.  Residential  loans with balloon payments involve greater
risk  because a  borrower's  ability to make a balloon  payment  typically  will
depend on its  ability  to:

   o  timely refinance the loan; or

   o  timely sell the related residential property.


                                      -17-


<PAGE>

   A number of factors will affect a borrower's  ability to accomplish either of
these goals,  including:

   o  the level of available mortgage rates at the time of sale or refinancing;

   o  the borrower's equity in the related residential property;

   o  the financial condition of the borrower; and

   o  the tax laws.

A borrower's  failure to make a balloon payment would increase the risk that you
might not receive all payments to which you are entitled.

NATURE OF MORTGAGES COULD ADVERSELY AFFECT VALUE OF PROPERTIES

   Several  factors  could  adversely   affect  the  value  of  the  residential
properties.  As a result,  the  outstanding  balance of the related  residential
loans,  together with any senior  financing on the  residential  properties,  if
applicable, may equal or exceed the value of the residential properties.
Among these factors are:

   o  an overall decline in the  residential  real estate market in the areas in
      which the residential properties are located;

   o  a decline in the general  condition  of the  residential  properties  as a
      result of failure of borrowers  to  adequately  maintain  the  residential
      properties; or

   o  a decline in the general  condition  of the  residential  properties  as a
      result of natural disasters that are not necessarily covered by insurance,
      such as earthquakes and floods.

A  decline  that  affects  residential  loans  secured  by  junior  liens  could
extinguish  the value of the interest of a junior  mortgagee in the  residential
property  before  having  any  effect  on the  interest  of the  related  senior
mortgagee. If a decline occurs, the actual rates of delinquencies,  foreclosures
and  losses on all  residential  loans  could be  higher  than  those  currently
experienced in the mortgage lending industry in general.

   Even  if  the  residential  properties  provide  adequate  security  for  the
residential  loans,  the master servicer could encounter  substantial  delays in
liquidating  the defaulted  residential  loans.  These delays in liquidating the
loans could lead to delays in receiving your proceeds because:

   o  foreclosures on residential  properties  securing  residential  loans  are
      regulated  by  state statutes and rules;

   o  foreclosures  on  residential  properties  are also  subject to delays and
      expenses of other types of  lawsuits  if  defenses  or  counterclaims  are
      interposed, sometimes requiring several years to complete; and

   o  in some states an action to obtain a deficiency  judgment is not permitted
      following a nonjudicial sale of residential properties.

Therefore,  if a  borrower  defaults,  the  master  servicer  may be  unable  to
foreclose on or sell the  residential  property or obtain  liquidation  proceeds
sufficient  to  repay  all  amounts  due on the  related  residential  loan.  In
addition,   the  master  servicer  will  be  entitled  to  deduct  from  related
liquidation  proceeds all expenses  reasonably incurred in attempting to recover
amounts  due on


                                      -18-


<PAGE>

defaulted  residential loans and not yet reimbursed.  These expenses may include
payments  to senior  lienholders,  legal  fees and costs of legal  action,  real
estate taxes and maintenance and preservation expenses.

   Liquidation  expenses  with respect to defaulted  loans do not vary  directly
with the  outstanding  principal  balances  of the loan at the time of  default.
Therefore,  assuming  that a  servicer  took the same  steps in  realizing  on a
defaulted  loan having a small  remaining  principal  balance as it would in the
case of a defaulted loan having a large remaining principal balance,  the amount
realized after  expenses of liquidation  would be smaller as a percentage of the
outstanding  principal  of the small loan than would be the case with the larger
defaulted loan having a large  remaining  principal  balance.  The mortgages and
deeds of trust  securing  certain  mortgage  loans,  multifamily  loans and home
improvement  contracts  may be junior  liens  subordinate  to the  rights of the
senior lienholder. Consequently, the proceeds from the liquidation, insurance or
condemnation  proceeds  will be available to satisfy the junior loan amount only
to the extent that the claims of the senior  mortgagees  have been  satisfied in
full, including any related foreclosure costs.

   In addition,  a junior mortgagee may not foreclose on the property securing a
junior mortgage unless it forecloses subject to any senior mortgage. If a junior
mortgagee  forecloses,  it must  either pay the entire  amount due on any senior
mortgage at or prior to the foreclosure sale or undertake the obligation to make
payments  on the  senior  mortgage  if the  borrower  defaults  under the senior
mortgage. The trust fund will not have any source of funds to satisfy any senior
mortgages or make  payments due to any senior  mortgagees.  However,  the master
servicer or sub-servicer may, at its option, advance these amounts to the extent
deemed recoverable and prudent.

   If proceeds  from a  foreclosure  or similar  sale of the  related  mortgaged
property are insufficient to satisfy all senior liens and the junior lien in the
aggregate,  the trust fund, as the holder of the junior lien, and,  accordingly,
holders of one or more classes of the  securities,  to the extent not covered by
credit  enhancement,  are likely to:

   o  incur losses in jurisdictions  in which a deficiency  judgment against the
      borrower is not available; and

   o  incur losses if any deficiency judgment obtained is not realized on.

In  addition,  the rate of default of junior  loans may be greater  than that of
mortgage loans secured by first liens on comparable properties.

   Applicable state laws generally:

   o  regulate interest rates and other charges;

   o  require certain disclosures; and

   o  require  licensing of certain  originators  and  servicers of  residential
      loans.


                                      -19-


<PAGE>

In addition,  most states have other laws, public policy and general  principles
of  equity  relating  to the  protection  of  consumers,  unfair  and  deceptive
practices  and  practices  which may  apply to the  origination,  servicing  and
collection of the  residential  loans.  Violations  of these laws,  policies and
principles:

   o  may limit the ability of the master servicer to collect all or part of the
      principal of or interest on the residential loans;

   o  may entitle the borrower to a refund of amounts previously paid; and

   o  could subject the master servicer to damages and administrative sanctions.

   See "Certain Legal Aspects of Residential Loans" in this prospectus.

VIOLATIONS OF ENVIRONMENTAL LAWS MAY REDUCE RECOVERIES ON PROPERTIES

   Real  property  pledged  as  security  to a lender  may be subject to certain
environmental  risks.  Under  the laws of  certain  states,  contamination  of a
property may result in a lien on the property to assure the costs of cleanup. In
several  states,  this lien has priority  over the lien of an existing  mortgage
against the property.  In addition,  under the laws of some states and under the
federal Comprehensive Environmental Response,  Compensation and Liability Act of
1980,  a lender  may be  liable,  as an  "owner"  or  "operator,"  for  costs of
addressing releases or threatened releases of hazardous  substances that require
remedy on a property.  This liability could result if agents or employees of the
lender have become  sufficiently  involved in the  operations  of the  borrower,
regardless of whether the  environmental  damage or threat was caused by a prior
owner.  A lender  also  risks  this  liability  on  foreclosure  of the  related
property.  If this  liability  is imposed  on the trust  fund there  would be an
increased  risk  that you  might  not  receive  all  payments  to which  you are
entitled.  See "Certain  Legal  Aspects of  Residential  Loans --  Environmental
Legislation" in this prospectus.

VIOLATIONS OF FEDERAL LAWS MAY ADVERSELY AFFECT ABILITY TO COLLECT ON LOANS

   The residential loans may also be subject to federal laws,  including:

   o  the Federal Truth in Lending Act and  Regulation Z promulgated  under that
      act,  which require  certain  disclosures  to the borrowers  regarding the
      terms of the residential loans;

   o  the Equal Credit  Opportunity Act and Regulation B promulgated  under that
      act, 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;

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

   o  for  residential  loans that were  originated or closed after  November 7,
      1989, the Home Equity Loan Consumer Protection Act of 1988, which requires
      additional  disclosures,  limits  changes  that  may be made  to the  loan
      documents  without  the  borrower's  consent.  This Act also  restricts  a
      lender's ability to declare a default or to suspend or reduce a borrower's
      credit limit to certain enumerated events.


                                      -20-


<PAGE>

   Certain  mortgage loans are subject to the Riegle  Community  Development and
Regulatory  Improvement  Act of 1994 which  incorporates  the Home Ownership and
Equity  Protection  Act of 1994.  These  provisions  may:

   o  impose  additional  disclosure  and other  requirements  on creditors with
      respect to  non-purchase  money mortgage loans with high interest rates or
      high up-front fees and charges;

   o  apply on a mandatory  basis to all mortgage  loans  originated on or after
      October 1, 1995;

   o  impose specific statutory liabilities on creditors who fail to comply with
      their provisions; and

   o  affect the enforceability of the related loans.

In  addition,  any assignee of the  creditor  would  generally be subject to all
claims and  defenses  that the  consumer  could  assert  against  the  creditor,
including, without limitation, the right to rescind the mortgage loan.

   The Home  Improvement  Contracts  are also  subject  to the  Preservation  of
Consumers'  Claims and Defenses  regulations of the Federal Trade Commission and
other similar federal and state statutes and  regulations.  These laws

   o  protect the homeowner from defective craftsmanship or incomplete work by a
      contractor;

   o  permit the obligated  party to withhold  payment if the work does not meet
      the quality and  durability  standards  agreed to by the homeowner and the
      contractor; and

   o  subject  any  person  to whom  the  seller  assigns  its  consumer  credit
      transaction  to all claims and  defenses  which the  obligated  party in a
      credit sale transaction could assert against the seller of the goods.

   Violations of certain  provisions of these federal laws may limit the ability
of the master servicer to collect all or part of the principal of or interest on
the residential  loans. In addition,  violations could subject the trust fund to
damages and administrative enforcement. Accordingly, violations of these federal
laws would  increase  the risk that you might not receive all  payments to which
you are  entitled.  See "Certain  Legal  Aspects of  Residential  Loans" in this
prospectus.

RATING OF THE SECURITIES ARE LIMITED AND MAY BE WITHDRAWN OR LOWERED

   Each  class  of  securities  offered  by  this  prospectus  and  the  related
prospectus  supplement  must be rated upon  issuance in one of the four  highest
rating  categories by one or more rating agencies.  The rating will be based on,
among other things:

   o  the adequacy of the value of the assets of the trust fund;

   o  any credit enhancement with respect to the class; and

   o  the  likelihood  that you will receive  payments to which you are entitled
      under the terms of your securities.


                                      -21-


<PAGE>

   The rating will not be based on:

   o  the likelihood that principal prepayments on the related residential loans
      will be made;

   o  the  degree  to which  prepayments  might  differ  from  those  originally
      anticipated; or

   o  the likelihood of early optional termination of the series of securities.

   You should not interpret the rating as a recommendation to purchase,  hold or
sell  securities,  because it does not address market price or suitability for a
particular  investor.  The  rating  will not  address:

   o  the  possibility  that  prepayment  at  higher  or  lower  rates  than you
      anticipate may cause you to experience a lower than anticipated yield; or

   o  the  possibility  that if you  purchase  your  security  at a  significant
      premium,  then you might  fail to recoup  your  initial  investment  under
      certain prepayment scenarios.

   We cannot  assure  you that any  rating  will  remain in effect for any given
period of time or that a rating  agency  will not lower or  withdraw  its rating
entirely in the future due to, among other reasons:

   o  if in the judgment of  the rating  agency,  circumstances in the future so
      warrant;

   o  any  erosion in the  adequacy of the value of the assets of the trust fund
      or any credit enhancement with respect to a series; or

   o  an  adverse  change  in the  financial  or  other  condition  of a  credit
      enhancement  provider or a change in the rating of the credit  enhancement
      provider's long term debt.

   Each rating agency rating the securities will establish criteria to determine
the amount,  type and nature of credit  enhancement,  if any,  established  with
respect to a class of securities.  Rating agencies often determine the amount of
credit  enhancement  required  with  respect to each class based on an actuarial
analysis of the behavior of similar loans in a larger group. With respect to the
rating,  we  cannot  assure  you:

   o  that the historical data supporting the actuarial analysis will accurately
      reflect future experience;

   o  that  the data  derived  from a large  pool of  similar  loans  accurately
      predicts the delinquency, foreclosure or loss experience of any particular
      pool of residential loans; or

   o  that the values of any residential properties have remained or will remain
      at their  levels on the  respective  dates of  origination  of the related
      residential loans. See "Rating" in this prospectus.

A rating agency's  withdrawal or reduction of a rating on your securities  would
increase the risk that the market value of your securities will decrease.


                                      -22-


<PAGE>



ADVERSE CONDITIONS IN THE RESIDENTIAL REAL ESTATE MARKETS MAY RESULT IN A
DECLINE IN PROPERTY VALUES

   The  residential  real estate  markets may  experience an overall  decline in
property values.  This decline could lead to a number of adverse results:

   o  the  outstanding   principal  balances  of  the  residential  loans  in  a
      particular  trust  fund are  equal  to or  greater  than the  value of the
      residential properties;

   o  any secondary financing on the related residential properties are equal to
      or greater than the value of the residential properties; and

   o  the rate of  delinquencies,  foreclosures and losses are higher than those
      now generally experienced in the mortgage lending industry.

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 residential loans. Accordingly,  these
factors may also affect the rates of delinquencies, foreclosures and losses with
respect to any trust fund.  To the extent  that these  losses are not covered by
credit enhancement, these losses may be borne, at least in part, by you.

BOOK-ENTRY SYSTEM FOR CERTAIN CLASSES MAY DECREASE LIQUIDITY AND DELAY PAYMENT

   Transactions in the classes of book-entry  securities of any series generally
can be  effected  only  through  The  Depository  Trust  Company,  participating
organizations, financial intermediaries and certain banks.  Therefore:

   o  the liquidity of book-entry  securities  in the secondary  trading  market
      that may develop may be limited  because  investors  may be  unwilling  to
      purchase securities for which they cannot obtain physical securities;

   o  your  ability to pledge a security  to  persons  or  entities  that do not
      participate  in the DTC system,  or otherwise to take action in respect of
      the  securities,  may  be  limited  due to  lack  of a  physical  security
      representing the securities; and

   o  you may experience some delay in receiving  distributions  of interest and
      principal on your securities  because the trustee will make  distributions
      to DTC.  DTC will then be  required  to credit  the  distributions  to the
      accounts  of the  participating  organizations.  Only  then  will  they be
      credited to your account either directly or indirectly  through  Financial
      Intermediaries.

   See "Description of the Securities--  Book-Entry  Registration of Securities"
in this prospectus.


                                      -23-


<PAGE>

UNSECURED HOME IMPROVEMENT CONTRACTS MAY EXPERIENCE RELATIVELY HIGHER LOSSES

   A borrower's  obligations  under an unsecured home improvement  contract will
not be secured  by an  interest  in the  related  real  estate or  otherwise.  A
borrower's  loan  being  unsecured  would  increase  the risk that you might not
receive all  payments to which you are  entitled  because:

   o  the related  trust fund, as the owner of the  unsecured  home  improvement
      contract, will be a general unsecured creditor to these obligations;

   o  if a default  occurs under an unsecured  home  improvement  contract,  the
      related trust fund will have recourse only against the  borrower's  assets
      generally,  along  with  all  other  general  unsecured  creditors  of the
      borrower;

   o  in a  bankruptcy  or  insolvency  proceeding  relating to a borrower on an
      unsecured home improvement contract, the borrower's obligations under this
      unsecured home  improvement  contract may be discharged in their entirety.
      This discharge may occur even if the portion of the borrower's assets made
      available  to pay the amount due and owing to the related  trust fund as a
      general unsecured creditor are sufficient to pay these amounts in whole or
      part; and

   o  the  borrower  may  not  demonstrate  the  same  degree  of  concern  over
      performance of the borrower's  obligations  as if these  obligations  were
      secured by the real estate owned by the borrower.

MORTGAGE LOANS UNDERWRITTEN AS NON-CONFORMING CREDITS MAY EXPERIENCE
RELATIVELY HIGHER LOSSES

   The single family mortgage loans assigned and transferred to a trust fund may
include  mortgage  loans   underwritten  in  accordance  with  the  underwriting
standards for "non-conforming  credits." These borrowers may include those whose
creditworthiness and repayment ability do not satisfy FNMA or FHLMC underwriting
guidelines.

   A mortgage loan made to a  "non-conforming  credit" means a residential  loan
that is:

   o  ineligible  for  purchase  by  FNMA  or  FHLMC  due  to  borrower   credit
      characteristics,  property characteristics,  loan documentation guidelines
      or  other  characteristics  that do not meet  FNMA or  FHLMC  underwriting
      guidelines;

   o  made to a borrower  whose  creditworthiness  and repayment  ability do not
      satisfy the FNMA or FHLMC underwriting guidelines; or

   o  made to a borrower who may have a record of major derogatory  credit items
      such  as  default  on  a  prior  residential   loan,  credit   write-offs,
      outstanding judgments or prior bankruptcies.

   Mortgage  loans made to borrowers who are  characterized  as  "non-conforming
credits" may experience  greater  delinquency and  foreclosure  rates than loans
originated in accordance with the FNMA or FHLMC  underwriting  guidelines.  This
may occur because these borrowers are less  creditworthy than borrowers who meet
the FNMA or FHLMC  underwriting  guidelines.  As a result,  if the values of the
mortgaged  properties decline,  then the rates of loss on mortgage loans made to
"non-conforming  credits" are more likely to increase  than the rates of loss on
mortgage  loans made in accordance  with the FNMA or FHLMC  guidelines  and this
increase may be


                                      -24-


<PAGE>

substantial.  As a result  you may  suffer  losses.  See  "Residential  Loans --
Underwriting Standards" in this prospectus.

ASSETS OF THE TRUST FUND MAY INCLUDE DELINQUENT AND SUB-PERFORMING
RESIDENTIAL LOANS

   The  assets  of the  trust  fund  may  include  residential  loans  that  are
delinquent or sub-performing.  The credit  enhancement  provided with respect to
your series of securities may not cover all losses  related to these  delinquent
or sub-performing residential loans. You should consider the risk that including
these  residential loans in the trust fund could increase the risk that you will
suffer losses because:

   o  the rate of defaults and prepayments on the residential loans to increase;
      and

   o  in turn, losses may exceed the available credit enhancement for the series
      and affect the yield on your securities.

   See "The Trust Funds -- Residential Loans" in this prospectus.

CHANGES IN THE MARKET VALUE OF PROPERTIES MAY ADVERSELY AFFECT PAYMENTS ON
THE SECURITIES

   We cannot assure you that the market value of the assets of the trust fund or
any other  assets of a trust fund will at any time be equal to or  greater  than
the principal  amount of the securities of the related series then  outstanding,
plus accrued interest on it. If the assets in the trust fund have to be sold for
any reason,  the net proceeds from the sale,  after paying  expenses of sale and
unpaid fees and other amounts owing to the master servicer and the trustee,  may
be insufficient to pay in full the principal of and interest on your securities.

YEAR 2000 NON-COMPLIANCE MAY ADVERSELY AFFECT PAYMENTS ON THE SECURITIES

   The depositor is aware of the issues  associated with the programming code in
existing  computer systems as year 2000  approaches,  the "year 2000 problem" is
pervasive and complex.  Virtually  every computer  operation will be affected in
some way by the rollover of the two digit year value to 00. The issue is whether
computer  systems will properly  recognize  date-sensitive  information when the
year changes to 2000.  Systems that do not properly  recognize this  information
could generate  erroneous data or cause a system to fail. You could be adversely
affected if the computer  systems of the master servicer or any special servicer
are  not  fully  year  2000  compliant  and  this  non-compliance  disrupts  the
collection or distribution of receipts on the related mortgage loans.

   DTC has informed members of the financial community that it has developed and
is implementing a program for the year 2000 problem. The purpose of this program
is to make its systems,  as they relate to the timely payment of  distributions,
including principal and interest payments, to holders of securities,  book-entry
deliveries,   and  settlement  of  trades  within  DTC,   continue  to  function
appropriately  on and after January 1, 2000.  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 its services properly is also dependent on
other parties,  including but not limited to, its  participating  organizations,
through which you will hold your  certificates,  as well as the computer systems
of third party service providers.  DTC has informed


                                      -25-


<PAGE>

the financial community that it is contacting and will continue to contact third
party vendors from whom DTC acquires services to:

   o  impress  on  them  the  importance  of  these  services  being  year  2000
      compliant; and

   o  determine the extent of their efforts for year 2000  remediation,  and, as
      appropriate, testing, of their services.

   In addition,  DTC stated that it is in the process of developing  contingency
plans as it deems appropriate.

   If problems  associated  with the year 2000 problem arose with respect to DTC
and the services  described above, you could experience  delays or shortfalls in
the payments due on your securities.

                                  DEFINED TERMS

      We define and use  capitalized  terms in this  prospectus to assist you in
understanding the terms of the offered  securities and this offering.  We define
the  capitalized  terms used in this  prospectus  are defined  under the caption
"Glossary of Terms" in this prospectus on page 167.

                                 THE TRUST FUNDS

   The depositor  will select each asset of the trust fund to include in a trust
fund from among those  purchased,  either directly or through  affiliates,  from
unaffiliated  sellers,  or,  from  sellers  affiliated  with the  depositor,  as
provided in the related prospectus supplement.

RESIDENTIAL LOANS

   The residential loans may consist of any combination of:

   o  Mortgage  loans  secured  by first or junior  liens on one-to  four-family
      residential properties;

   o  Multifamily Loans;

   o  Home Improvement Contracts;

   o  Home Equity Loans;

   o  Cooperative Loans; or

   o  Manufactured Housing Contracts

   The  mortgaged  properties,   cooperative  shares,  the  right  to  occupy  a
particular  cooperative unit in any of these cooperative shares and manufactured
homes may be located in any one of the fifty states, the District of Columbia or
the  Commonwealth  of  Puerto  Rico.  Each  trust  fund  may  contain,  and  any
participation  interest in any of the foregoing will relate to, any  combination
of the following types of residential loans:

      (1) Fully amortizing loans with a fixed rate of interest and level monthly
   payments to maturity;

      (2) Fully  amortizing loans with a fixed interest rate providing for level
   monthly payments,  or for payments of interest only during the early years of
   the term, followed by


                                      -26-


<PAGE>

   monthly  payments of  principal  and  interest  that  increase  annually at a
   predetermined  rate  until the loan is repaid  or for a  specified  number of
   years, after which level monthly payments resume;

      (3) Fully  amortizing  loans  with a fixed  interest  rate  providing  for
   monthly  payments  during the early years of the term that are  calculated on
   the basis of an interest  rate below the interest  rate,  followed by monthly
   payments of principal and interest that increase  annually by a predetermined
   percentage over the monthly  payments  payable in the previous year until the
   loan is repaid or for a specified number of years,  followed by level monthly
   payments;

      (4) Fixed  interest rate loans  providing for level  payments of principal
   and interest on the basis of an assumed  amortization  schedule and a balloon
   payment of principal at the end of a specified term;

      (5) Fully  amortizing  loans with an interest rate adjusted  periodically,
   with  corresponding  adjustments in the amount of monthly payments,  to equal
   the sum, that may be rounded,  of a fixed margin and an index as described in
   the related prospectus  supplement.  These loans may provide for an election,
   at the borrower's  option during a specified period after  origination of the
   loan, to convert the  adjustable  interest rate to a fixed  interest rate, as
   described in the related prospectus supplement;

      (6) Fully amortizing loans with an adjustable  interest rate providing for
   monthly  payments  less than the amount of interest  accruing on the loan and
   for the amount of interest  accrued but not paid currently to be added to the
   principal balance of the loan;

      (7) Fully amortizing loans with an adjustable  interest rate providing for
   an election at the borrower's  option,  if an adjustment to the interest rate
   occurs  resulting  in an  interest  rate in  excess of the  interest  rate at
   origination  of the loan, to extend the term to maturity for a period as will
   result in level monthly payments to maturity; or

      (8) Any  other  types  of  residential  loans as may be  described  in the
   related prospectus supplement.

   The related prospectus  supplement may specify that the trust fund underlying
a series of securities may include mortgage securities  consisting of previously
issued  asset-backed   certificates,   collateralized  mortgage  obligations  or
participation  certificates.  The mortgage  securities may:

   o  evidence  interests  in, or be  collateralized  by,  residential  loans or
      agency  securities  as  described  in this  prospectus  and in the related
      prospectus supplement; or

   o  have been issued previously by:

      o  the depositor or an affiliate of the depositor;

      o  a financial institution; or

      o  another  entity  engaged  generally  in the  business  of  lending or a
         limited purpose  corporation  organized for the purpose of, among other
         things,  establishing  trusts,  acquiring and depositing loans into the
         trusts, and selling beneficial interests in these trusts.


                                      -27-


<PAGE>

   If the mortgage  securities were issued by an entity other than the depositor
or its  affiliates,  the mortgage  securities will have been:

   o  acquired in bona fide  secondary  market  transactions  from persons other
      than the issuer of the mortgage securities or its affiliates; and

      (1) offered and distributed to the public pursuant to an effective
      registration statement or

      (2)  purchased in a transaction  not involving any public  offering from a
      person who is not an  affiliate of the issuer of those  securities  at the
      time of sale  nor an  affiliate  of the  issuer  at any  time  during  the
      preceding three months.  However,  a period of two years must have elapsed
      since the later of the date the  securities  were acquired from the issuer
      or from an affiliate of the issuer.

   Generally,  the mortgage  securities will be similar to securities offered by
this  prospectus.  As to any series of  securities  that the Trust Fund includes
mortgage   securities,   the  related  prospectus   supplement  will  include  a
description of:

   o  the mortgage securities;

   o  any related credit enhancement;

   o  the residential loans underlying the mortgage securities; and

   o  any other  residential  loans  included in the trust fund  relating to the
      series.

References  to advances  to be made and other  actions to be taken by the master
servicer in  connection  with the  residential  loans  underlying  the  mortgage
securities,  may include the advances made and other  actions taken  pursuant to
the terms of the mortgage securities.

   The related prospectus  supplement may specify that residential loans contain
provisions prohibiting prepayments for a specified Lockout Period.

   The related prospectus supplement may specify that the assets of a trust fund
will  include  residential  loans that are  delinquent  or  sub-performing.  The
inclusion  of these  residential  loans in the trust fund for a series may cause
the rate of defaults and prepayments on the residential loans to increase. This,
in turn,  may cause losses to exceed the available  credit  enhancement  for the
series and affect the yield on the securities of the series.

   MORTGAGE  LOANS.  The mortgage  loans will be evidenced by  promissory  notes
secured by  mortgages  or deeds of trust  creating  first or junior liens on the
mortgaged properties.  The mortgage loans will be secured by one- to four-family
residences,  including:

   o detached and attached dwellings;

   o townhouses;

   o rowhouses;

   o individual condominium units;

   o individual units in planned-unit developments; and

   o individual units in de minimus planned-unit developments.

The related  prospectus  supplement  may specify that the mortgage loans will be
insured by the FHA or  partially  guaranteed  by the VA. See "The Trust Funds --
Residential  Loans -- FHA


                                      -28-


<PAGE>

Loans and VA Loans"  and  "Description  of  Primary  Insurance  Coverage  -- FHA
Insurance and VA Guarantees" in this prospectus.

   Certain of the mortgage loans may be secured by junior liens, and the related
senior  liens may not be  included in the  mortgage  pool.  The primary  risk to
holders of  mortgage  loans  secured  by junior  liens is the  possibility  that
adequate  funds will not be received in  connection  with a  foreclosure  of the
related  senior lien to satisfy  fully both the senior lien and the junior lien.
This possibility could arise under any of a number of different circumstances:

   o  If a holder of a senior  lien  forecloses  on a  mortgaged  property,  the
      proceeds of the foreclosure or similar sale will be applied:

      o  first,  to the payment of court costs and fees in  connection  with the
         foreclosure;

      o  second, to real estate taxes; and

      o  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  holders  of senior  liens  will be  satisfied  in full out of
proceeds  of  the  liquidation  of  the  mortgage  loan,  if  the  proceeds  are
sufficient,  before  the trust fund as holder of the junior  lien  receives  any
payments in respect of the mortgage loan.

   o  If the master  servicer  forecloses  on any mortgage  loan, it would do so
      subject to any related senior liens.

      o  In order for the debt  related to the  mortgage  loan  included  in the
         Trust Fund to be paid in full at the sale, a bidder at the  foreclosure
         sale of the mortgage loan would have to bid an amount sufficient to pay
         off all sums due  under  the  mortgage  loan  and any  senior  liens or
         purchase the related mortgaged property subject to any senior liens.

      o  If the  proceeds  from a  foreclosure  or similar  sale of the  related
         mortgaged property are insufficient to satisfy all senior liens and the
         junior  lien in the  aggregate,  the trust  fund,  as the holder of the
         junior  lien.  As a  result,  holders  of one or  more  classes  of the
         securities bear:

         o  the risk of  delay  in  distributions  while a  deficiency  judgment
            against the borrower is obtained;

         o  the risk of loss if the deficiency judgment is not realized on; and

         o  the risk that  deficiency  judgments may not be available in certain
            jurisdictions.

   o  In addition, a junior mortgagee may not foreclose on the property securing
      a junior mortgage unless it forecloses subject to the senior mortgage.

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


                                      -29-


<PAGE>

   MULTIFAMILY  LOANS.  The Multifamily Loan will be evidenced by mortgage notes
secured  by  mortgages  creating  first  or  junior  liens on  rental  apartment
buildings  or  projects  containing  five or more  dwelling  units.  The related
prospectus  supplement will specify the original terms to stated maturity of the
Multifamily  Loans,  which are  generally  not more than 30 years.  The  related
prospectus  supplement  may specify  that the  Multifamily  Loans are FHA loans.
Mortgaged  properties  which  secure  Multifamily  Loans may include  high-rise,
mid-rise and garden apartments. See "The Trust Funds -- Residential Loans -- FHA
Loans and VA Loans"  and  "Description  of  Primary  Insurance  Coverage  -- FHA
Insurance and VA Guarantees" in this prospectus.

   The related  prospectus  supplement may specify that the Multifamily Loans:

   o  contain a Lockout  Period;

   o  prohibit prepayments entirely; or

   o  require the payment of a prepayment  penalty if  prepayment  in full or in
      part occurs.

If you are entitled to all or a portion of any prepayment penalties collected in
respect of the related Multifamily Loans, the related prospectus supplement will
specify the method or methods by which the prepayment penalties are calculated.

   HOME EQUITY LOANS AND HOME IMPROVEMENT CONTRACTS.  The Home Equity Loans will
be secured by first or junior  liens on the  related  mortgaged  properties  for
property  improvement,  debt  consolidation  or home equity  purposes.  The Home
Improvement  Contracts  will either be unsecured or secured by mortgages on one-
to four-family,  multifamily  properties or manufactured housing which mortgages
are generally  subordinate  to other  mortgages on the same  property.  The Home
Improvement  Contracts may be fully amortizing or may have  substantial  balloon
payments  due at  maturity.  They may also  have  fixed or  adjustable  rates of
interest  and  may  provide  for  other  payment  characteristics.  The  related
prospectus  supplement may specify that the Home  Improvement  Contracts are FHA
loans. See "The Trust Funds -- Residential  Loans -- FHA Loans and VA Loans" and
"Description of Primary  Insurance  Coverage -- FHA Insurance and VA Guarantees"
in this prospectus.

   COOPERATIVE  LOANS.  The  Cooperative  Loans will be evidenced by  promissory
notes  secured by security  interests in shares  issued by  cooperative  housing
corporations  and in the  related  proprietary  leases or  occupancy  agreements
granting  exclusive rights to occupy specific  cooperative  units in the related
buildings.

   MANUFACTURED  HOUSING  CONTRACTS.  The  Manufactured  Housing  Contracts will
consist of manufactured housing conditional sales contracts and installment loan
agreements  each  secured  by a  manufactured  home,  or in the  case  of a Land
Contract,  by a lien on the real estate to which the manufactured home is deemed
permanently  affixed and, in some cases, the related  manufactured home which is
not real property under the applicable state law.

   The  manufactured  homes  securing the  Manufactured  Housing  Contracts will
generally  consist of manufactured  homes within the meaning of 42 United States
Code, Section 5402(6).  Under Section 5402(6), a "manufactured  home" is defined
as "a structure,  transportable in one or more sections,  which in the traveling
mode,  is eight body feet or more in width or forty body feet or more in length,
or, when erected on site, is three hundred twenty or more square feet, and which
is built on a permanent  chassis and  designed to be used as a dwelling  with or
without a


                                      -30


<PAGE>

permanent foundation when connected to the required utilities,  and includes the
plumbing,  heating,  air conditioning,  and electrical  systems contained in the
manufactured  home.  However,  the term  "manufactured  home" shall  include any
structure  which meets all the  requirements  of this paragraph  except the size
requirements  and with  respect to which the  manufacturer  voluntarily  files a
certification  required by the  Secretary of Housing and Urban  Development  and
complies with the standards established under this chapter."

   The related prospectus  supplement may specify that the Manufactured  Housing
Contracts are FHA loans or VA loans.  See "The Trust Funds -- Residential  Loans
- -- FHA Loans and VA Loans" and "Description of Primary Insurance Coverage -- FHA
Insurance and VA Guarantees" in this prospectus.

   BUYDOWN LOANS. The related prospectus supplement may specify that residential
loans are subject to temporary  buydown plans.  The monthly payments made by the
borrower in the early years of these loans, known as the buydown period, will be
less than the scheduled  payments on these loans. The resulting  difference will
be recovered  from:

   o  an amount  contributed  by the  borrower,  the  seller of the  residential
      property or another source and placed in a custodial account; and

   o  investment  earnings on the  buydown  funds to the extent that the related
      prospectus supplement provides for these earnings.

Generally,  the  borrower  under each of these loans will be  eligible  for at a
reduced interest rate. Accordingly, the repayment of these loans is dependent on
the ability of the borrowers to make larger  monthly  payments after the buydown
funds have been  depleted  and, for certain  buydown  loans,  during the buydown
period. See "Residential Loans -- Underwriting Standards" in this prospectus.

   FHA LOANS AND VA LOANS.  FHA loans will be  insured by the FHA as  authorized
under the  National  Housing  Act of 1934,  as  amended,  and the United  States
Housing Act of 1937, as amended.  One- to four-family  FHA loans will be insured
under various FHA programs  including the standard FHA 203-b programs to finance
the  acquisition of one- to four-family  housing units and the FHA 245 graduated
payment mortgage program. The FHA loans generally require a minimum down payment
of  approximately  5% of the original  principal  amount of the FHA loan. No FHA
loan may have an  interest  rate or original  principal  balance  exceeding  the
applicable  FHA  limits  at the  time  of  origination  of  the  FHA  loan.  See
"Description of Primary  Insurance  Coverage -- FHA Insurance and VA Guarantees"
in this prospectus.

   Home Improvement  Contracts and Manufactured  Housing  Contracts that are FHA
loans  are  insured  by the FHA  pursuant  to  Title I of the  Housing  Act.  As
described in the related prospectus supplement, these loans are insured up to an
amount  equal  to 90% of the sum of the  unpaid  principal  of the FHA  loan,  a
portion of the unpaid interest and certain other liquidation costs.

   There  are  two  primary  FHA  insurance  programs  that  are  available  for
Multifamily  Loans:

   o  Sections  221(d)(3)  and  (d)(4)  of the  Housing  Act allow HUD to insure
      Multifamily  Loans that are secured by newly constructed and substantially
      rehabilitated multifamily rental projects.  Section 244 of the Housing Act
      provides for  co-insurance of the loans made under Sections  221(d)(3) and
      (d)(4) by HUD/FHA and a  HUD-approved  co-


                                      -31-


<PAGE>

      insurer.  Generally  the term of these  Multifamily  Loans may be up to 40
      years and the ratio of the loan amount to property replacement cost can be
      up to 90%.

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

   VA  loans  will be  partially  guaranteed  by the VA under  the  Servicemen's
Readjustment Act of 1944, as amended. The Servicemen's  Readjustment Act permits
a veteran, or in certain instances the spouse of a veteran, to obtain a mortgage
loan guarantee by the VA covering  mortgage  financing of the purchase of a one-
to four-family  dwelling unit at interest rates permitted by the VA. The program
has no mortgage loan limits,  requires no down payment from the  purchasers  and
permits the guarantee of mortgage loans of up to 30 years' duration. However, no
VA loan will have an  original  principal  amount  greater  than five  times the
partial VA guarantee for the VA loan.  The maximum  guarantee that may be issued
by the VA  under  this  program  will be set  forth  in the  related  prospectus
supplement.  See "Description of Primary Insurance Coverage -- FHA Insurance and
VA Guarantees" in this prospectus.

   LOAN-TO-VALUE RATIO.  The prospectus supplement for a series backed by
residential loans will describe the Loan-to-Value Ratios of the loans.

   o  Generally,  for  purposes  of  calculating  the  Loan-to-Value  Ratio of a
      Manufactured  Housing Contract  relating to a new  manufactured  home, the
      Collateral Value is no greater than the sum of

      (1)   a fixed  percentage of the list price of the unit actually billed by
            the  manufacturer to the dealer,  exclusive of freight to the dealer
            site, including "accessories" identified in the invoice, plus

      (2)   the actual cost of any  accessories  purchased  from the  dealer,  a
            delivery  and set-up  allowance,  depending on the size of the unit,
            and the cost of state and local  taxes,  filing fees and up to three
            years prepaid hazard insurance premiums.

   o  Generally,  with respect to used manufactured  homes, the Collateral Value
      is the least of the sales price,  appraised value, and National Automobile
      Dealer's  Association  book value plus prepaid taxes and hazard  insurance
      premiums.  The appraised value of a manufactured  home is based on the age
      and  condition  of the  manufactured  housing  unit  and the  quality  and
      condition of the mobile home park in which it is situated, if applicable.

   Residential properties may be subject to subordinate financing at the time of
origination.  As is customary in residential lending,  subordinate financing may
be obtained with respect to a residential  property after the origination of the
residential loan without the lender's consent.


                                      -32-


<PAGE>

   We cannot assure you that values of the residential  properties have remained
or will remain at their historic  levels on the respective  dates of origination
of  the  related  residential  loans.  If the  residential  real  estate  market
experiences  an overall  decline in property  values  such that the  outstanding
principal  balances of the  residential  loans,  and any other  financing on the
related residential properties, become equal to or greater than the value of the
residential  properties,  the actual rates of  delinquencies,  foreclosures  and
losses  may be higher  than  those now  generally  experienced  in the  mortgage
lending industry. 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  residential  loans and,
accordingly, the actual rates of delinquencies,  foreclosures and losses. To the
extent that the losses are not covered by the applicable  insurance policies and
other forms of credit  support  described in this  prospectus and in the related
prospectus  supplement,  the losses will be borne, at least in part, by you. See
"Description  of the  Securities"  and  "Description  of Credit Support" in this
prospectus.

AGENCY SECURITIES

   The agency  securities  will consist of any  combination  of "fully  modified
pass-through"  mortgage-backed  certificates  guaranteed by the GNMA, guaranteed
mortgage pass-through  securities issued by the FNMA and mortgage  participation
certificates issued by the FHLMC.

   GNMA.  Government  National Mortgage  Association is a wholly owned corporate
instrumentality  of the United States within the Department of Housing and Urban
Development.  Section 306(g) of Title III of the Housing Act authorizes  GNMA to
guarantee the timely  payment of the  principal of and interest on  certificates
that are  based on and  backed by a pool of FHA  Loans,  VA Loans or by pools of
other eligible residential loans.

   Section 306(g) of the Housing Act provides that "the full faith and credit of
the United States is pledged to the payment of all amounts which may be required
to be paid  under any  guaranty  under  this  subsection."  In order to meet its
obligations under the guaranty, GNMA is authorized,  under Section 306(d) of the
Housing Act, to borrow from the United States Treasury with no limitations as to
amount, to perform its obligations under its guarantee.

   GNMA   CERTIFICATES.   Each  GNMA  Certificate  will  be  a  "fully  modified
pass-through"  mortgage-backed  certificate  issued  and  serviced  by an issuer
approved by GNMA or FNMA as a seller-servicer  of FHA loans or VA loans,  except
as  described  below  with  respect to  Stripped  Agency  Securities.  The loans
underlying GNMA  Certificates may consist of FHA loans, VA loans and other loans
eligible  for  inclusion  in  loan  pools  underlying  GNMA  Certificates.  GNMA
Certificates  may be issued  under  either or both of the GNMA I program and the
GNMA  II  program,  as  described  in the  related  prospectus  supplement.  The
prospectus  supplement for certificates of each series evidencing interests in a
trust fund including GNMA  Certificates  will set forth  additional  information
regarding:

   o  the GNMA guaranty program;

   o  the  characteristics of the pool underlying the GNMA  Certificates;

   o  the servicing of the related pool;

   o  the payment of principal and interest on GNMA  Certificates  to the extent
      not described in this prospectus; and


                                      -33-


<PAGE>

   o  other relevant matters with respect to the GNMA Certificates.

   Generally, with respect to Stripped Agency Securities,  each GNMA Certificate
will provide for the payment,  by or on behalf of the issuer,  to the registered
holder of the GNMA Certificates.  Generally,  this payment shall be in an amount
of  monthly   payments  of  principal   and  interest   equal  to  the  holder's
proportionate  interest in the  aggregate  amount of the monthly  principal  and
interest  payments  on each  related  FHA loan or VA loan,  less  servicing  and
guaranty fees  aggregating the excess of the interest on the FHA loan or VA loan
over the GNMA Certificates'  pass-through  rate. In addition,  each payment to a
holder of a GNMA Certificate will include proportionate pass-through payments to
the  holder  of any  prepayments  of  principal  of the FHA  loans  or VA  loans
underlying the GNMA Certificates and the holder's  proportionate interest in the
remaining principal balance if a foreclosure or other disposition of any the FHA
loan or VA loan occurs.

   The GNMA  Certificates  do not  constitute  a liability  of, or evidence  any
recourse against,  the issuer of the GNMA Certificates,  the depositor or any of
their affiliates. The only recourse of a registered holder, such as the trustee,
is to enforce the guaranty of GNMA.

   GNMA  will  have  approved  the  issuance  of each of the  GNMA  Certificates
included in a trust fund in  accordance  with a guaranty  agreement  or contract
between GNMA and the issuer of the GNMA Certificates. Pursuant to the agreement,
the issuer,  in its  capacity  as  servicer,  is  required to perform  customary
functions  of a  servicer  of FHA loans and VA loans,  including:

   o  collecting  payments from  borrowers and remitting the  collections to the
      registered holder;

   o  maintaining  escrow and impoundment  accounts of borrowers for payments of
      taxes, insurance and other items required to be paid by the borrower;

   o  maintaining primary hazard insurance; and

   o  advancing  from its own  funds in order  to make  timely  payments  of all
      amounts due on the GNMA Certificates, even if the payments received by the
      issuer  on the  loans  backing  the GNMA  Certificates  are less  than the
      amounts due on the loans.

If the issuer is unable to make  payments  on GNMA  Certificates  as they become
due, it must  promptly  notify GNMA and request GNMA to make the payment.  After
the  notification  and  request,  GNMA will make the  payments  directly  to the
registered holder of the GNMA  Certificate.  If no payment is made by the issuer
and the  issuer  fails to  notify  and  request  GNMA to make the  payment,  the
registered  holder of the GNMA  Certificate  has  recourse  against only GNMA to
obtain the payment. The trustee or its nominee, as registered holder of the GNMA
Certificates  included in a trust fund, is entitled to proceed  directly against
GNMA under the terms of the guaranty  agreement or contract relating to the GNMA
Certificates  for any  amounts  that  are not  paid  when due  under  each  GNMA
Certificate.

   The GNMA Certificates included in a trust fund may have other characteristics
and terms, different from those described above so long as the GNMA Certificates
and  underlying  residential  loans meet the  criteria  of the rating  agency or
agencies.  The  GNMA  Certificates  and  underlying  residential  loans  will be
described in the related prospectus supplement.

   FNMA. The Federal National Mortgage  Association is a federally chartered and
stockholder-owned  corporation organized and existing under the Federal National
Mortgage Association Charter Act, as amended. FNMA was originally established in
1938 as a United


                                      -34-


<PAGE>

States  government  agency to provide  supplemental  liquidity  to the  mortgage
market  and was  transformed  into a  stockholder-owned  and  privately  managed
corporation by legislation enacted in 1968.

   FNMA provides funds to the mortgage market by purchasing  mortgage loans from
lenders.  FNMA  acquires  funds to  purchase  loans  from  many  capital  market
investors,  thus  expanding  the total  amount of funds  available  for housing.
Operating   nationwide,   FNMA  helps  to   redistribute   mortgage  funds  from
capital-surplus to capital-short areas. In addition, FNMA issues mortgage-backed
securities primarily in exchange for pools of mortgage loans from lenders.  FNMA
receives  fees for its guaranty of timely  payment of principal  and interest on
its mortgage-backed securities.

   FNMA  CERTIFICATES.  FNMA Certificates are guaranteed  mortgage  pass-through
certificates  typically  issued  pursuant to a prospectus  which is periodically
revised by FNMA. FNMA Certificates represent fractional undivided interests in a
pool of mortgage  loans  formed by FNMA.  Each  mortgage  loan:

   o  must meet the applicable  standards of the FNMA purchase program;

   o  is either provided by FNMA from its own portfolio or purchased pursuant to
      the criteria of the FNMA purchase program; and

   o  is either a conventional mortgage loan, an FHA loan or a VA loan.

The prospectus  supplement for securities of each series evidencing interests in
a trust fund including FNMA Certificates  will set forth additional  information
regarding:

   o  the FNMA program;

   o  the characteristics of the pool underlying the FNMA Certificates;

   o  the  servicing of the related pool;

   o  payment of principal and interest on the FNMA  Certificates to  the extent
      not described in this prospectus; and

   o  other relevant matters with respect to the FNMA Certificates.

   Except as described  below with respect to Stripped Agency  Securities,  FNMA
guarantees  to  each  registered  holder  of a FNMA  Certificate  that  it  will
distribute amounts  representing the holder's  proportionate  share of scheduled
principal and interest at the applicable  pass-through  rate provided for by the
FNMA Certificate on the underlying mortgage loans,  whether or not received.  In
addition,  FNMA will  distribute  the holder's  proportionate  share of the full
principal  amount of any  prepayment or  foreclosed or other finally  liquidated
mortgage loan, whether or not that principal amount is actually recovered.

   The obligations of FNMA under its guarantees are  obligations  solely of FNMA
and are not backed by, nor  entitled to, the full faith and credit of the United
States.  If FNMA were unable to satisfy its  obligations,  distributions  to the
holders  of FNMA  Certificates  would  consist  solely  of  payments  and  other
recoveries on the underlying loans.  Accordingly,  monthly  distributions to the
holders of FNMA  Certificates  would be  affected  by  delinquent  payments  and
defaults on these  loans.  FNMA  Certificates  evidencing  interests in pools of
mortgage  loans  formed on or after May 1, 1985,  other  than FNMA  Certificates
backed by pools  containing  graduated  payment


                                      -35-


<PAGE>

mortgage loans or Multifamily Loans, are available in book-entry form only. With
respect to a FNMA Certificate  issued in book-entry form,  distributions on that
certificate  will be made by  wire.  With  respect  to a fully  registered  FNMA
Certificate, distributions on that certificate will be made by check.

   The FNMA Certificates included in a trust fund may have other characteristics
and  terms,   different  from  those  described  above,  so  long  as  the  FNMA
Certificates  and  underlying  mortgage  loans meet the  criteria  of the rating
agency or rating agencies rating the  certificates of the related series.  These
FNMA Certificates and underlying mortgage loans will be described in the related
prospectus supplement.

   FHLMC.   The  Federal  Home  Loan   Mortgage   Corporation   is  a  corporate
instrumentality  of the  United  States  created  pursuant  to Title  III of the
Emergency Home Finance Act of 1970, as amended.  FHLMC was established primarily
for the  purpose of  increasing  the  availability  of  mortgage  credit for the
financing of needed housing. It seeks to provide an enhanced degree of liquidity
for residential mortgage  investments  primarily by assisting in the development
of secondary markets for conventional mortgages. The principal activity of FHLMC
currently consists of purchasing first lien,  conventional  residential mortgage
loans or  participation  interests  in the  mortgage  loans  and  reselling  the
mortgage loans so purchased in the form of mortgage securities,  primarily FHLMC
Certificates.  FHLMC is confined to purchasing, so far as practicable,  mortgage
loans and  participation  interests in those mortgage loans which it deems to be
of a quality, type and class as to meet generally the purchase standards imposed
by private institutional mortgage investors.

   FHLMC CERTIFICATES.  Each FHLMC Certificate  represents an undivided interest
in a pool of  residential  loans that may  consist  of first  lien  conventional
residential  loans, FHA loans or VA loans.  Each mortgage loan securing an FHLMC
Certificate  must meet the  applicable  standards  set forth in Title III of the
Emergency House Finance Act of 1970, as amended.  A group of FHLMC  Certificates
may include  whole loans,  participation  interests in whole loans and undivided
interests in whole loans and/or participations comprising another group of FHLMC
Certificates. The prospectus supplement for securities of each series evidencing
interests in a trust fund including FHLMC Certificates will set forth additional
information  regarding:

   o  the FHLMC guaranty program;

   o  the characteristics of the pool underlying the FHLMC Certificate;

   o  the servicing of the related pool;

   o  payment of principal and interest on the FHLMC  Certificate  to the extent
      not described in this prospectus; and

   o  other relevant matters with respect to the FHLMC Certificates.

   Except as described below with respect to Stripped Agency Securities:

   o  FHLMC  guarantees to each  registered  holder of a FHLMC  Certificate  the
      timely  payment  of  interest  on  the  underlying  mortgage  loans.  This
      guarantee is only to the extent of the applicable pass-through rate on the
      registered  holder's  pro  rata  share  of the  unpaid  principal  balance
      outstanding  on the  underlying  mortgage  loans  in the  group  of  FHLMC
      Certificates  represented  by  the  FHLMC  Certificate,   whether  or  not
      received.


                                      -36-


<PAGE>

   o  FHLMC also  guarantees to each  registered  holder of a FHLMC  Certificate
      collection  by the  holder of all  principal  on the  underlying  mortgage
      loans, without any offset or deduction,  to the extent of the holder's pro
      rata share.  FHLMC's  guarantee of timely  payment of scheduled  principal
      will be limited to the extent set forth in the prospectus supplement.

   o  FHLMC also guarantees ultimate collection of scheduled principal payments,
      prepayments of principal and the remaining  principal balance in the event
      of a foreclosure or other  disposition of a mortgage loan. FHLMC may remit
      the amount due on account of its  guarantee of  collection of principal at
      any time after default on an underlying  mortgage loan, but not later than
      30 days following the latest of:

   o  foreclosure sale;

   o  payment of the claim by any mortgage insurer; and

   o  the expiration of any right of redemption;  but in any event no later than
      one year  after  demand  has been  made of the  borrower  for  accelerated
      payment of principal.

In  taking  actions  regarding  the  collection  of  defaulted   mortgage  loans
underlying FHLMC Certificates,  including the timing of demand for acceleration,
FHLMC  reserves the right to exercise its servicing  judgment in the same manner
used for mortgage  loans which it has purchased but not sold. The length of time
necessary  for FHLMC to  determine  that a mortgage  loan should be  accelerated
varies with the particular circumstances of each borrower. FHLMC has not adopted
servicing  standards  that require that the demand be made within any  specified
period.

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

   The  FHLMC   Certificates   included   in  a  trust   fund  may  have   other
characteristics  and terms,  different from those  described  above,  so long as
those FHLMC Certificates and underlying  mortgage loans meet the criteria of the
rating agency or rating  agencies  rating the securities of the related  series.
The FHLMC  Certificates  and underlying  mortgage loans will be described in the
related prospectus supplement.

STRIPPED AGENCY SECURITIES

   The GNMA Certificates,  FNMA Certificates or FHLMC Certificates may be issued
in the  form  of  certificates,  known  as  Stripped  Agency  Securities,  which
represent:

   o  an   undivided   interest   in  all  or  part  of  either  the   principal
      distributions,  but  not  the  interest  distributions,  or  the  interest
      distributions, but not the principal distributions; or


                                      -37-


<PAGE>

   o  in some specified  portion of the principal or interest  distributions but
      not all of the  distributions,  on an underlying pool of mortgage loans or
      certain other GNMA Certificates, FNMA Certificates or FHLMC Certificates.

   To the extent set forth in the related Prospectus  Supplement,  GNMA, FNMA or
FHLMC,  as applicable,  will guarantee each Stripped Agency Security to the same
extent as the entity guarantees the underlying  securities  backing the Stripped
Agency  Securities or to the extent  described  above with respect to a Stripped
Agency Security backed by a pool of mortgage  loans.  The prospectus  supplement
for each  series of  Stripped  Agency  Securities  will set  forth

   o  additional   information  regarding  the  characteristics  of  the  assets
      underlying the Stripped Agency Securities,

   o  the payments of principal and interest on the Stripped  Agency  Securities
      and

   o  other relevant matters with respect to the Stripped Agency Securities.

ADDITIONAL INFORMATION CONCERNING THE TRUST FUNDS

   Each  prospectus  supplement  relating to a series of securities will contain
information,  as of the date of the prospectus supplement,  if applicable and to
the extent specifically known to the depositor,  with respect to the residential
loans or agency securities contained in the related trust fund,  including,  but
not limited to:

   o  the aggregate  outstanding  principal balance and the average  outstanding
      principal  balance of the  assets of the trust  fund as of the  applicable
      Cut-Off Date;

   o  the types of related residential properties--e.g.,

      o  one- to four-family dwellings,

      o  multifamily residential properties,

      o  shares in cooperative housing  corporations and the related proprietary
         leases or occupancy agreements,

      o  condominiums and planned-unit development units,

      o  vacation and second homes and

      o  new or used manufactured homes;

   o  the original terms to maturity;

   o  the outstanding principal balances;

   o  the years in which the loans were originated;

   o  with respect to  Multifamily  Loans,  the Lockout  Periods and  prepayment
      penalties;

   o  the Loan-To-Value  ratios or, with respect to residential loans secured by
      a junior lien, the combined Loan-To-Value ratios at origination;

   o  the  interest  rates or range of interest  rates borne by the  residential
      loans or residential loans underlying the agency securities;

   o  the  geographical   distribution  of  the  residential   properties  on  a
      state-by-state basis;


                                      -38-


<PAGE>

   o  with respect to fully amortizing  loans with an adjustable  interest rate,
      the adjustment dates, the highest, lowest and weighted average margin, and
      the maximum  interest rate  variations at the time of adjustments and over
      the lives of these loans; and

   o  information as to the payment characteristics of the residential loans.

   If specific information  respecting the assets of the trust fund is not known
to the depositor at the time a series of securities is initially  offered,  more
general  information  of the  nature  described  above will be  provided  in the
related prospectus  supplement.  In addition,  specific  information will be set
forth in a report made available at or before the issuance of those  securities.
This  information will be included in a report on Form 8-K and will be available
to  purchasers of the related  securities  at or before the initial  issuance of
those  securities.  This  report on Form 8-K will be filed  with the SEC  within
fifteen days after the initial issuance of those securities.

   The depositor will cause the residential loans comprising each trust fund, or
mortgage securities evidencing interests in the residential loans to be assigned
to the trustee for the benefit of the holders of the  securities  of the related
series.  The master servicer will service the residential  loans  comprising any
trust fund,  either  directly or through other  servicing  institutions,  each a
sub-servicer,  pursuant  to a  pooling  and  servicing  agreement  or  servicing
agreement  among  itself,  the  depositor,  the  trustee  and the other  parties
specified in the related prospectus supplement, and will receive a fee for these
services.  See  "Residential  Loans" and "Description of the Securities" in this
prospectus.  With respect to residential  loans serviced through a sub-servicer,
the master servicer will remain liable for its servicing  obligations  under the
related  servicing  agreement as if the master servicer alone were servicing the
residential loans, unless the related prospectus supplement provides otherwise.

   The depositor will assign the  residential  loans to the related trustee on a
non-recourse  basis.  The  obligations  of the  depositor  with  respect  to the
residential loans will be limited to certain representations and warranties made
by it, unless the related prospectus supplement provides that another party will
make the representations  and warranties.  See "Description of the Securities --
Assignment of Assets of the Trust Fund" in this  prospectus.  The obligations of
the  master  servicer  with  respect  to  the  residential  loans  will  consist
principally of its contractual servicing obligations under the related servicing
agreement,  including its obligation to enforce  purchases and other obligations
of  sub-servicers or Unaffiliated  Sellers,  or both, as more fully described in
this prospectus  under  "Residential  Loans --  Representations  by Unaffiliated
Sellers;  Repurchases"; "-- Sub-Servicing" and "Description of the Securities --
Assignment  of Assets of the Trust  Fund." In addition,  the related  prospectus
supplement  may  specify  that the master  servicer  has an  obligation  to make
certain  cash  advances  in the event of  delinquencies  in  payments on or with
respect to the residential  loans in amounts  described in this prospectus under
"Description  of the  Securities  --  Advances"  or pursuant to the terms of any
mortgage securities.  Any obligation of the master servicer to make advances may
be subject to limitations,  to the extent provided in this prospectus and in the
related prospectus supplement.

   The depositor will cause the agency securities  comprising each trust fund to
be  registered  in the name of the  trustee  or its  nominee on the books of the
issuer or  guarantor  or its agent or, in the case of agency  securities  issued
only in book-entry form,  through the Federal Reserve System. The depositor will
register the agency securities in accordance with the procedures  established by
the issuer or guarantor for  registration  of these  securities with a member of
the


                                      -39-


<PAGE>

Federal Reserve System.  Distributions  on agency  securities to which the trust
fund is entitled will be made directly to the trustee.

   The trustee will  administer  the assets  comprising any trust fund including
agency  securities  pursuant to a trust agreement  between the depositor and the
trustee,  and will receive a fee for these services.  The agency  securities and
any moneys  attributable to distributions  on the agency  securities will not be
subject to any right,  charge,  security interest,  lien or claim of any kind in
favor of the trustee or any person  claiming  through  it. The trustee  will not
have the power or authority to assign, transfer,  pledge or otherwise dispose of
any assets of any trust fund to any person,  except to a successor  trustee,  to
the  depositor or the holders of the  securities to the extent they are entitled
to those assets of the trust fund or to other  persons  specified in the related
prospectus supplement and except for its power and authority to invest assets of
the trust fund in certain  permitted  instruments  in compliance  with the trust
agreement.  The trustee will have no  responsibility  for  distributions  on the
securities,  other than to pass  through  all  distributions  it  receives  with
respect to the  agency  securities  to the  holders  of the  related  securities
without  deduction,  other than for

   o  any applicable trust administration fee payable to the trustee,

   o  certain expenses of the trustee,  if any, in connection with legal actions
      relating to the agency securities,

   o  any applicable withholding tax required to be withheld by the trustee and

   o  as otherwise described in the related prospectus supplement.

                                 USE OF PROCEEDS

   The depositor  will apply all or  substantially  all of the net proceeds from
the sale of each series of securities for one or more of the following purposes:

   o  to purchase the related assets of the trust fund;

   o  to repay  indebtedness  which was  incurred to obtain funds to acquire the
      assets of the trust fund;

   o  to  establish  any Reserve  Funds or other funds  described in the related
      prospectus supplement; and

   o  to pay costs of  structuring,  guaranteeing  and issuing  the  securities,
      including the costs of obtaining credit support, if any.

The  purchase of the assets of the trust fund for a series may be effected by an
exchange of securities with the seller of the assets of the trust fund.

                              YIELD CONSIDERATIONS

   The  related  prospectus  supplement  will  specify  the manner in which each
monthly  or other  periodic  interest  payment  on an asset of the trust fund is
calculated--generally, one-twelfth of the applicable interest rate multiplied by
the unpaid principal balance of the asset. In the case of Accrual Securities and
interest-only  securities,  the  distributions  of interest  will be made in the
manner and amount described in the related prospectus supplement. The securities
of each series may bear a fixed, variable or adjustable security interest rate.


                                      -40-


<PAGE>

   The  effective  yield to  holders of the  securities  will be below the yield
otherwise produced by the applicable  security interest rate, or with respect to
an interest-only  security,  the distributions of interest on the security,  and
purchase  price paid by the  investors of these  securities.  This is so because
while  interest will  generally  accrue on each asset of the trust fund from the
first day of each month, the distribution of the interest, or the accrual of the
interest  in the  case  of  Accrual  Securities,  will  not be  made  until  the
distribution date occurring:

   o  in the  month or other  periodic  interval  following  the  month or other
      period of accrual in the case of residential loans;

   o  in later months in the case of agency securities; or

   o  in intervals  occurring less frequently than monthly in the case of series
      of  securities  having  distribution  dates  occurring at  intervals  less
      frequently than monthly.

   When a full  prepayment  is made  on a  residential  loan,  the  borrower  is
generally charged interest only for the number of days actually elapsed from the
due date of the  preceding  monthly  payment  up to the date of the  prepayment,
instead of for a full month.  Accordingly,  the effect of the  prepayments is to
reduce  the  aggregate  amount  of  interest  collected  that is  available  for
distribution to holders of the securities.  However,  the residential  loans may
contain provisions limiting prepayments of the loans or requiring the payment of
a  prepayment  penalty if the loan is prepaid  in full or in part.  The  related
prospectus  supplement  may specify that any prepayment  penalty  collected with
respect to the  residential  loans will be applied to offset the  shortfalls  in
interest  collections  on the  related  distribution  date.  Holders  of  agency
securities  are  entitled  to  a  full  month's   interest  in  connection  with
prepayments in full of the underlying  residential loans. The related prospectus
supplement  may specify that partial  principal  prepayments  are applied on the
first  day of the  month  following  receipt,  with no  resulting  reduction  in
interest  payable by the borrower  for the month in which the partial  principal
prepayment is made. The related  prospectus  supplement may specify that neither
the trustee,  the master  servicer nor the  depositor  will be obligated to fund
shortfalls in interest  collections  resulting from full  prepayments.  Full and
partial  prepayments  collected during the applicable  Prepayment Period will be
available  for  distribution  to  holders  of  the  securities  on  the  related
distribution date. See "Maturity and Prepayment Considerations" and "Description
of the Securities" in this prospectus.

   Even assuming that the mortgaged properties provide adequate security for the
mortgage loans,  substantial  delays could be encountered in connection with the
liquidation of defaulted mortgage loans.  Accordingly,  corresponding  delays in
the receipt of related  proceeds by holders of the  securities  could occur.  An
action  to  foreclose  on a  mortgaged  property  securing  a  mortgage  loan is
regulated  by state  statutes and rules and is subject to many of the delays and
expenses  of  other  lawsuits  if  defenses  or  counterclaims  are  interposed,
sometimes  requiring several years to complete.  Furthermore,  in some states an
action to obtain a deficiency  judgment is not permitted following a nonjudicial
sale of a property. If a default by a borrower occurs, these restrictions, among
other things,  may impede the ability of the master  servicer to foreclose on or
sell the  mortgaged  property or to obtain  liquidation  proceeds  sufficient to
repay all amounts due on the related  mortgage  loan.  In  addition,  the master
servicer  will be entitled  to deduct  from  related  liquidation  proceeds  all
expenses  reasonably  incurred in attempting to recover amounts due on defaulted
mortgage  loans  and  not  yet  reimbursed,   including

   o  payments to senior lienholders,


                                      -41-


<PAGE>

   o  legal fees and costs of legal action,

   o  real estate taxes and

   o  maintenance and preservation expenses.

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

   Applicable  state laws generally  regulate  interest rates and other charges,
require certain  disclosures,  and require licensing of certain  originators and
servicers of residential loans. In addition, most states have other laws, public
policy and general principles of equity relating to the protection of consumers,
unfair and deceptive practices and practices which may apply to the origination,
servicing and collection of the residential  loans.  Depending on the provisions
of the  applicable  law and  the  specific  facts  and  circumstances  involved,
violations of these laws, policies and principles may

   o  limit the  ability of the master  servicer  to collect  all or part of the
      principal of or interest on the residential loans,

   o  entitle the borrower to a refund of amounts previously paid and,

   o  subject  the  trustee or master  servicer  to damages  and  administrative
      sanctions  which could  reduce the amount of  distributions  available  to
      holders of the securities.

   The  prospectus  supplement  for each  series  of  securities  may set  forth
additional information regarding yield considerations.

                     MATURITY AND PREPAYMENT CONSIDERATIONS

   The  original  terms to  maturity  of the assets of the trust fund in a given
trust  fund  may  vary  depending  on  the  type  of  residential  loans  or the
residential loans underlying the agency  securities  included in the trust fund.
Each prospectus supplement will contain information with respect to the type and
maturities of the assets of the trust fund.  The related  prospectus  supplement
may specify that the  residential  loans or  residential  loans  underlying  the
agency securities may be prepaid in full or in part at any time without penalty.
The  prepayment  experience  on  the  residential  loans  or  residential  loans
underlying the agency securities will affect the life of the related securities.

   The average life of a security refers to the average amount of time that will
elapse from the date of issuance of a security until the principal amount of the
security is reduced to zero. The average life of the securities will be affected
by, among other things,  the rate at which principal on the related  residential
loans is paid,  which may be in the form of scheduled  amortization  payments or
unscheduled  prepayments and liquidations due to default,  casualty,  insurance,
condemnation and similar sources.  If substantial  principal  prepayments on the
residential loans are received, the actual average life of the securities may be
significantly  shorter  than would  otherwise  be the case.  As to any series of
securities,  based on the public  information  with  respect


                                      -42-


<PAGE>

to the residential  lending  industry,  it may be anticipated that a significant
number of the  related  residential  loans  will be paid in full prior to stated
maturity.

   Prepayments  on  residential  loans  are  commonly  measured  relative  to  a
prepayment standard or model. For certain series of securities comprised of more
than one class, or as to other types of series where applicable,  the prospectus
supplement  will  describe the  prepayment  standard or model used in connection
with  the  offering  of  the  related  series.  If  applicable,  the  prospectus
supplement will also contain tables setting forth the projected weighted average
life of the  securities of the related  series and the percentage of the initial
security  principal balance that would be outstanding on specified  distribution
dates  based on the  assumptions  stated  in the  prospectus  supplement.  These
assumptions  include prepayments on the related residential loans or residential
loans  underlying  the  agency  securities  are made at rates  corresponding  to
various  percentages  of the  prepayment  standard  or  model  specified  in the
prospectus supplement.

   It is unlikely  that  prepayment of the assets of the trust fund will conform
to any  model  specified  in the  related  prospectus  supplement.  The  rate of
principal  prepayments on pools of residential  loans is influenced by a variety
of economic,  social,  geographic,  demographic and other factors,  including:

   o  homeowner mobility;

   o  economic conditions;

   o  enforceability of due-on-sale clauses;

   o  market interest rates and the availability of funds;

   o  the existence of lockout provisions and prepayment penalties;

   o  the  inclusion of delinquent or  sub-performing  residential  loans in the
      assets of the trust fund;

   o  the relative tax benefits associated with the ownership of property; and

   o  in the  case of  Multifamily  Loans,  the  quality  of  management  of the
      property.

The  rate of  prepayments  of  conventional  residential  loans  has  fluctuated
significantly in recent years. In general, however, if prevailing interest rates
fall significantly below the interest rates on the assets of the trust fund, the
assets  of the  trust  fund are  likely to be the  subject  of higher  principal
prepayments than if prevailing rates remain at or above the interest rates borne
by the assets of the trust fund.

   Other  factors  that  might be  expected  to affect  the  prepayment  rate of
securities  backed by junior lien mortgage loans or Home  Improvement  Contracts
include:

   o  the amounts of the underlying senior mortgage loans;

   o  the interest rates on the underlying senior mortgage loans;

   o  the use of first mortgage loans as long-term  financing for home purchase;
      and

   o  the use of  subordinate  mortgage  loans as  shorter-term  financing for a
      variety of purposes, including:

      o  home improvement;


                                      -43-


<PAGE>

      o  education expenses; and

      o  purchases of consumer durables such as automobiles.

In addition, any future limitations on the right of borrowers to deduct interest
payments  on junior  liens that are home  equity  loans for  federal  income tax
purposes may increase the rate of prepayments on the residential loans.

   In addition, acceleration of payments on the residential loans or residential
loans underlying the agency  securities as a result of certain  transfers of the
underlying  properties is another factor affecting prepayment rates. The related
prospectus  supplement may specify that the  residential  loans,  except for FHA
loans  and  VA  loans,  contain  or  do  not  contain  "due-on-sale"  provisions
permitting  the lender to accelerate the maturity of the  residential  loan upon
sale or  certain  transfers  by the  borrower  with  respect  to the  underlying
residential  property.   Conventional  residential  loans  that  underlie  FHLMC
Certificates  and FNMA  Certificates  may  contain,  and in  certain  cases must
contain,  "due-on-sale"  clauses  permitting the lender to accelerate the unpaid
balance of the loan upon transfer of the property by the borrower. FHA loans and
VA loans and all  residential  loans  underlying  GNMA  Certificates  contain no
clause of this type and may be assumed by the purchaser of the property.

   In  addition,  Multifamily  Loans may  contain  "due-on-encumbrance"  clauses
permitting  the lender to  accelerate  the maturity of the  Multifamily  Loan if
there is a further  encumbrance  by the borrower of the  underlying  residential
property. In general,  where a "due-on-sale" or  "due-on-encumbrance"  clause is
contained in a conventional  residential loan under a FHLMC or the FNMA program,
the lender's right to accelerate the maturity of the  residential  loan if there
is a transfer or further encumbrance of the property must be exercised,  so long
as the acceleration is permitted under applicable law.

   With respect to a series of securities  evidencing  interests in a trust fund
including  residential  loans,  the master  servicer  generally  is  required to
enforce   any   provision   limiting   prepayments   and  any   due-on-sale   or
due-on-encumbrance  clause.  The master  servicer is  required to enforce  these
provisions  only to the extent it has knowledge of the conveyance or encumbrance
or the proposed conveyance or encumbrance of the underlying residential property
and  reasonably  believes  that it is  entitled to do so under  applicable  law.
However,  the master  servicer  will  generally  be  prohibited  from taking any
enforcement  action that would impair or threaten to impair any  recovery  under
any related insurance  policy.  See "Description of the Securities -- Collection
and Other Servicing  Procedures" and "Certain Legal Aspects of Residential Loans
- --  Enforceability  of  Certain   Provisions"  and  "--Prepayment   Charges  and
Prepayments"  in this prospectus for a description of provisions of each pooling
and servicing  agreement and legal  developments  that may affect the prepayment
experience on the residential  loans. See also "Description of the Securities --
Termination"  in  this  prospectus  for a  description  of  the  possible  early
termination  of any  series  of  securities.  See  also  "Residential  Loans  --
Representations  by Unaffiliated  Sellers;  Repurchases" and "Description of the
Securities -- Assignment of Assets of the Trust Fund" in this  prospectus  for a
description  of the  circumstances  under which the  Unaffiliated  Sellers,  the
master  servicer  and  the  depositor  are  generally  obligated  to  repurchase
residential loans.

   With respect to a series of securities  evidencing  interests in a trust fund
including agency securities, principal prepayments may also result from guaranty
payments and from the exercise by the issuer or guarantor of the related  agency
securities of any right to repurchase  the


                                      -44-


<PAGE>

underlying  residential loans. The prospectus supplement relating to each series
of  securities  will  describe  the  circumstances  and the  manner in which the
optional repurchase right, if any, may be exercised.

   In addition, the mortgage securities included in the trust fund may be backed
by underlying  residential loans having differing  interest rates.  Accordingly,
the rate at which  principal  payments  are  received on the related  securities
will,  to a certain  extent,  depend  on the  interest  rates on the  underlying
residential loans.

   The  prospectus  supplement  for each  series  of  securities  may set  forth
additional information regarding related maturity and prepayment considerations.

                                  THE DEPOSITOR

   PaineWebber Mortgage Acceptance Corporation IV, the depositor,  is a Delaware
corporation  organized on April 23,  1987,  as a wholly  owned  limited  purpose
finance  subsidiary  of  PaineWebber  Group Inc.  The  depositor  maintains  its
principal  office  at 1285  Avenue of the  Americas,  New  York,  New York.  Its
telephone number is (212) 713-2000.

   The depositor  does not have,  nor is it expected in the future to have,  any
significant  assets.  We do not expect that the depositor will have any business
operations  other  than  acquiring  and  pooling  residential  loans and  agency
securities,  offering securities or other mortgage- or asset-related securities,
and related activities.

   Neither the depositor nor any of the  depositor's  affiliates  will insure or
guarantee distributions on the securities of any series.

                                RESIDENTIAL LOANS

UNDERWRITING STANDARDS

   The  residential  loans will have been  purchased  by the  depositor,  either
directly  or through  affiliates,  from loan  sellers.  The  related  prospectus
supplement will specify the  underwriting  criteria  generally used to originate
the residential  loans.  The  underwriting  standards  applicable to residential
loans  underlying   mortgage   securities  may  vary   substantially   from  the
underwriting standards set forth in the related prospectus supplement.

REPRESENTATIONS BY UNAFFILIATED SELLERS; REPURCHASES

   Each Unaffiliated  Seller made  representations  and warranties in respect of
the residential loans sold by the Unaffiliated  Seller.  The related  prospectus
supplement will specify these  representations and warranties which may include,
among  other  things:

   o  that the  Unaffiliated  Seller had good title to each residential loan and
      the residential loan was subject to no offsets, defenses, counterclaims or
      rights of rescission  except to the extent that any buydown  agreement may
      forgive certain indebtedness of a borrower;

   o  if the trust fund includes mortgage loans, that each mortgage  constituted
      a valid lien on the mortgaged property,  subject only to permissible title
      insurance exceptions and senior liens, if any;


                                      -45-


<PAGE>

   o  if  the  trust  fund  includes   manufactured   housing  contracts,   each
      manufactured housing contract creates a valid,  subsisting and enforceable
      first priority  security  interest in the manufactured home covered by the
      contract;

   o  that the residential property was free from damage and was in good repair;

   o  that  there  were  no  delinquent  tax or  assessment  liens  against  the
      residential property;

   o  that each residential loan was current as to all required payments; and

   o  that each residential loan was made in compliance with, and is enforceable
      under, all applicable local, state and federal laws and regulations in all
      material respects.

   In certain  cases,  the  representations  and  warranties of an  Unaffiliated
Seller in  respect  of a  residential  loan may have been made as of the date on
which the Unaffiliated  Seller sold the residential loan to the depositor or its
affiliate.  A substantial  period of time may have elapsed between that date and
the date of initial issuance of the series of securities  evidencing an interest
in  the  residential  loan.  Since  the  representations  and  warranties  of an
Unaffiliated Seller do not address events that may occur following the sale of a
residential loan by the Unaffiliated Seller, its repurchase  obligation will not
arise if the relevant event that would otherwise have given rise to this type of
obligation occurs after the date of the sale to or on behalf of the depositor.

   The master  servicer or the trustee  will be required to promptly  notify the
relevant  Unaffiliated  Seller of any breach of any  representation  or warranty
made by it in  respect of a  residential  loan which  materially  and  adversely
affects the interests of the holders of the securities in the residential  loan.
If the Unaffiliated  Seller cannot cure the breach, then the Unaffiliated Seller
will be obligated to repurchase  this  residential  loan from the trustee at the
purchase price for the loan. The related prospectus supplement will specify this
purchase price,  which is generally equal to the sum of:

   o  the unpaid principal balance of the residential loans;

   o  unpaid accrued interest on the unpaid  principal  balance from the date as
      to which interest was last paid by the borrower to the end of the calendar
      month  in  which  the  purchase  is to  occur  at a rate  equal to the net
      mortgage rate minus the rate at which the sub-servicer's  servicing fee is
      calculated if the sub-servicer is the purchaser; and

   o  if applicable,  any expenses  reasonably incurred or to be incurred by the
      master  servicer or the trustee in respect of the breach or defect  giving
      rise to a purchase obligation.

   An Unaffiliated Seller, rather than repurchase a residential loan as to which
a breach has occurred,  may have the option to cause the removal of the breached
residential  loan from the trust  fund and  substitute  in its place one or more
other residential loans. This option must be exercised within a specified period
after  initial  issuance  of the  related  series of  securities  and be done in
accordance with the standards  described in the related  prospectus  supplement.
The  related   prospectus   supplement  may  specify  that  this  repurchase  or
substitution  obligation will constitute the sole remedy available to holders of
securities  or the trustee  for a breach of  representation  by an  Unaffiliated
Seller.

   Neither the depositor nor the master  servicer  unless the master servicer is
an  Unaffiliated  Seller  will be  obligated  to purchase  or  substitute  for a
residential loan if an Unaffiliated  Seller defaults on its obligation to do so.
We cannot assure you that  Unaffiliated  Sellers will carry out


                                      -46-


<PAGE>

their repurchase and substitution obligations with respect to residential loans.
Any  residential  loan that is not repurchased or substituted for will remain in
the related trust fund. Any resulting  losses on that  residential  loan will be
borne by  holders  of the  securities,  to the  extent  not  covered  by  credit
enhancement.

SUB-SERVICING

   Any master  servicer may delegate its servicing  obligations  in respect of a
residential loan to  sub-servicers  pursuant to a sub-servicing  agreement.  The
sub-servicing  agreement  must be  consistent  with the  terms of the  servicing
agreement  relating  to the  trust  fund that  includes  the  residential  loan.
Although each  sub-servicing  agreement  will be a contract  solely  between the
master  servicer  and  the  sub-servicer,  the  related  pooling  and  servicing
agreement  pursuant to which a series of  securities is issued may provide that,
if for any reason the master  servicer for the series of securities is no longer
acting in that  capacity,  the trustee or any  successor  master  servicer  must
recognize the  sub-servicer's  rights and  obligations  under any  sub-servicing
agreement.

                          DESCRIPTION OF THE SECURITIES

GENERAL

   The certificates of each series evidencing  interests in a trust fund will be
issued  pursuant  to  a  separate  pooling  and  servicing  agreement  or  trust
agreement. Each series of notes, or, in certain instances, two or more series of
notes, will be issued pursuant to an indenture, and the issuer of the notes will
be a trust established by the depositor  pursuant to an owner trust agreement or
another entity as may be specified in the related prospectus  supplement.  As to
each series of notes where the issuer is an owner  trust,  the  ownership of the
trust fund will be evidenced by equity certificates issued under the owner trust
agreement, which may be offered by the related prospectus supplement.

   Forms of each of the  agreements  referred  to above are filed as exhibits to
the  Registration  Statement of which this  prospectus is a part.  The agreement
relating to each series of securities will be filed as an exhibit to a report on
Form 8-K to be filed with the SEC within fifteen days after the initial issuance
of the  securities  and a copy of the agreement will be available for inspection
at the corporate trust office of the trustee specified in the related prospectus
supplement.   The  following   summaries  describe  certain  provisions  of  the
agreements.  The summaries do not purport to be complete and are subject to, and
are qualified in their  entirety by reference  to, all of the  provisions of the
agreement for each trust fund and the related prospectus supplement.

   As to each series, the securities will be issued in authorized  denominations
evidencing a portion of all of the securities of the related series as set forth
in the  related  prospectus  supplement.  Each  trust  fund will  consist  of:

   o  residential   loans,   including  any  mortgage   securities,   or  agency
      securities, exclusive of

      o  any portion of interest  payments  relating  to the  residential  loans
         retained by the depositor,  any of its affiliates or its predecessor in
         interest ("retained interest") and

      o  principal  and interest due on or before the Cut-Off Date, as from time
         to time are subject to the agreement;


                                      -47-


<PAGE>

   o  funds or assets as from time to time are  deposited  in the Trust  Account
      described  below and any other  account held for the benefit of holders of
      the securities;

   o  with respect to trust funds that include residential loans:

      o  property  acquired by  foreclosure  or deed in lieu of  foreclosure  of
         mortgage loans on behalf of the holders of the  securities,  or, in the
         case of Manufactured Housing Contracts that are not Land Contracts,  by
         repossession;

      o  any Primary Credit Insurance Policies and Primary Hazard Insurance;

      o  any  combination  of a Pool  Insurance  Policy,  a  Bankruptcy  Bond, a
         special hazard insurance policy or other type of credit support; and

      o  the rights of the trustee to any cash  advance  reserve  fund or surety
         bond as described under "--Advances" in this prospectus;

   o  if specified in the related prospectus supplement, the reserve fund; and

   o  any other assets as described in the related prospectus supplement.

The securities will be transferable  and exchangeable for securities of the same
class and series in authorized  denominations at the Corporate Trust Office.  No
service  charge  will be made for any  registration  of  exchange or transfer of
securities  on the  Security  Register  maintained  by the  Security  Registrar.
However, the depositor or the trustee may require payment of a sum sufficient to
cover any tax or other governmental charge.

   Each series of securities may consist of any combination of:

   o  one or more  classes of senior  securities,  one or more  classes of which
      will be senior  in right of  payment  to one or more of the other  classes
      subordinate to the extent described in the related prospectus supplement.

   o  one or more classes of securities which will be entitled to:

      o  principal distributions, with disproportionate,  nominal or no interest
         distributions; or

         o  interest  distributions,   with  disproportionate,   nominal  or  no
            principal distributions;

   o  two or more classes of securities that differ as to the timing, sequential
      order or amount of  distributions  of principal or interest or both, which
      may include one or more classes of Accrual Securities; or

   o  other  types  of  classes  of  securities,  as  described  in the  related
      prospectus supplement.

   Each class of securities,  other than certain interest-only securities,  will
have a security principal balance and, generally will be entitled to payments of
interest based on a specified security interest rate as specified in the related
prospectus supplement.  See "--Principal and Interest on the Securities" in this
Prospectus.  The security interest rates of the various classes of securities of
each  series may differ,  and as to some  classes may be in excess of the lowest
Net Interest Rate in a trust fund. The specific  percentage  ownership interests
of each class of securities  and the minimum  denomination  per security will be
set forth in the related prospectus supplement.


                                      -48-


<PAGE>

ASSIGNMENT OF ASSETS OF THE TRUST FUND

   At the time of issuance  of each series of  securities,  the  depositor  will
cause the  assets  comprising  the  related  trust fund or  mortgage  securities
included  in  the  related  trust  fund  to be  assigned  to  the  trustee.  The
residential loan or agency security documents  described below will be delivered
to the trustee or to the  custodian.  The trustee  will,  concurrently  with the
assignment,  deliver the  securities to the depositor in exchange for the assets
of the trust fund. Each asset of the trust fund will be identified in a schedule
appearing as an exhibit to the related  agreement.  The schedule  will  include,
among other things:

   o  information  as to the  outstanding  principal  balance of each trust fund
      asset after application of payments due on or before the Cut-Off Date;

   o  the maturity of the mortgage note, cooperative note,  Manufactured Housing
      Contract or agency securities;

   o  any Retained Interest,  with respect to a series of securities  evidencing
      interests in a trust fund including agency securities;

   o  the pass-through rate on the agency securities;

   o  and with  respect  to a  series  of  securities  evidencing  interests  in
      residential loans, for each loan:

      o  information respecting its interest rate;

      o  its current scheduled payment of principal and interest;

      o  its Loan-to-Value Ratio; and

      o  certain other information.

   MORTGAGE LOANS AND MULTIFAMILY  LOANS. The depositor will be required,  as to
each  mortgage  loan,   other  than  mortgage  loans   underlying  any  mortgage
securities,  and  Multifamily  Loan,  to deliver or cause to be delivered to the
trustee,  or to the  custodian,  the  mortgage  file  for  each  mortgage  loan,
containing  legal  documents  relating to the mortgage  loan,  including:

   o  the mortgage note endorsed without recourse to the order of the trustee;

   o  the mortgage with evidence of recording indicated, except for any mortgage
      not returned from the public recording office, in which case the depositor
      will deliver or cause to be delivered a copy of the mortgage  certified by
      the related Unaffiliated Seller that it is a true and complete copy of the
      original of that Mortgage submitted for recording; and

   o  an assignment in recordable form of the mortgage to the trustee.

The related  prospectus  supplement  may specify  that the  depositor or another
party will be required to promptly cause the assignment of each related mortgage
loan and Multifamily  Loan to be recorded in the  appropriate  public office for
real property records. However, recording of assignments will not be required in
states where, in the opinion of counsel acceptable to the trustee,  recording is
not  required to protect the  trustee's  interest  in the  mortgage  loan or the
Multifamily Loan against the claim of any subsequent transferee or any successor
to or creditor of the depositor or the originator of the mortgage loan.


                                      -49-


<PAGE>

   HOME EQUITY LOANS AND HOME IMPROVEMENT CONTRACTS.  The related prospectus
supplement may specify that the depositor will:

   o  as to each Home Equity  Loan and Home  Improvement  Contract,  cause to be
      delivered  to the  trustee or to the  custodian  the note  endorsed to the
      order of the trustee;

   o  with respect to Home Equity Loans and secured Home Improvement  Contracts,
      the mortgage with  evidence of recording  indicated on it. If any mortgage
      is not  returned  from the  public  recording  office,  in which  case the
      depositor  will  deliver or cause to be  delivered a copy of the  mortgage
      certified  by the  related  Unaffiliated  Seller  that  it is a  true  and
      complete copy of the original of the mortgage submitted for recording; and

   o  with respect to Home Equity Loans and secured Home Improvement  Contracts,
      an assignment in recordable form of the mortgage to the trustee.

   The related  prospectus  supplement may specify that the depositor or another
party will be required to promptly  cause the  assignment  of each  related Home
Equity  Loan  and  secured  Home  Improvement  Contract  to be  recorded  in the
appropriate  public  office for real  property  records.  However,  recording of
assignments  will not be  required  in states  where,  in the opinion of counsel
acceptable  to the trustee,  recording is not required to protect the  trustee's
interest in the Home Equity Loan and Home Improvement Contract against the claim
of any subsequent transferee or any successor to or creditor of the depositor or
the originator of a Home Equity Loan or Home Improvement Contract.

   With respect to unsecured  Home  Improvement  Contracts,  the depositor  will
cause to be transferred physical possession of the Home Improvement Contracts to
the trustee or a designated custodian or, if applicable, the Unaffiliated Seller
may retain  possession  of the Home  Improvement  Contracts as custodian for the
trustee.  In addition,  the  depositor  will be required to cause to be made, an
appropriate  filing of a UCC-1 financing  statement in the appropriate states to
give  notice of the  trustee's  ownership  of or  security  interest in the Home
Improvement  Contracts.  The related prospectus  supplement may specify that the
Home  Improvement  Contracts will not be stamped or otherwise  marked to reflect
their assignment from the Unaffiliated Seller or the depositor,  as the case may
be, to the trustee.  Therefore,  if through  negligence,  fraud or otherwise,  a
subsequent  purchaser  were able to take  physical  possession  of the contracts
without notice of an assignment,  the trustee's  interest in the contracts could
be defeated.

   COOPERATIVE  LOANS. The depositor will, as to each Cooperative Loan,  deliver
or cause to be  delivered  to the  trustee or to the  custodian:

   o  the related cooperative note;

   o  the original security agreement;

   o  the proprietary lease or occupancy agreement;

   o  the related stock  certificate and related stock powers endorsed in blank;
      and

   o  a copy  of  the  original  filed  financing  statement  together  with  an
      assignment of the financing  statement to the trustee in a form sufficient
      for filing.

The depositor or another party will cause the assignment and financing statement
of each related  Cooperative Loan to be filed in the appropriate  public office.
However,  a filing is not  required  in states  where in the  opinion of counsel
acceptable  to the  trustee,  filing is not  required to protect


                                      -50-


<PAGE>

the  trustee's  interest  in the  Cooperative  Loan  against  the  claim  of any
subsequent  transferee  or any  successor to or creditor of the depositor or the
originator of the Cooperative Loan.

   MANUFACTURED HOUSING CONTRACTS. The related prospectus supplement may
specify that the depositor will be required, as to each Manufactured Housing
Contract, to deliver or cause to be delivered to the trustee or to the
custodian:

   o  the original  Manufactured  Housing Contract  endorsed to the order of the
      trustee; and

   o  if  applicable,  copies  of  documents  and  instruments  related  to each
      Manufactured   Housing   Contract  and  the   security   interest  in  the
      manufactured home securing each Manufactured Housing Contract.

The related  prospectus  supplement  may specify that in order to give notice of
the right,  title and interest of the holders of securities to the  Manufactured
Housing  Contracts,  the depositor  will be required to cause to be executed and
delivered to the trustee a UCC-1 financing statement  identifying the trustee as
the  secured  party  and  identifying  all  Manufactured  Housing  Contracts  as
collateral of the trust fund.

   AGENCY  SECURITIES.  Agency  securities will be registered in the name of the
trustee or its nominee on the books of the issuer or  guarantor or its agent or,
in the case of agency  securities  issued only in book-entry  form,  through the
Federal  Reserve  System.  Registration  must  be done in  accordance  with  the
procedures  established  by the  issuer or  guarantor  for  registration  of the
securities  with a member of the Federal Reserve  System.  Distributions  on the
agency  securities  to which the trust fund is entitled will be made directly to
the trustee.

   REVIEW OF  RESIDENTIAL  LOANS.  The trustee or the custodian  will review the
residential loan documents after receipt, and the trustee or custodian will hold
the documents in trust for the benefit of the holders of securities.  Generally,
if any document is found to be missing or defective in any material respect, the
trustee  or  custodian  will  immediately  notify the  master  servicer  and the
depositor.  The master  servicer  will then  immediately  notify the  applicable
Unaffiliated  Seller.  If the  Unaffiliated  Seller  cannot cure the omission or
defect,  the  Unaffiliated  Seller will be obligated to  repurchase  the related
residential  loan  from  the  trustee  at the  purchase  price  specified  under
"Residential  Loans--Representations by Unaffiliated Sellers;  Repurchases", or,
in certain cases, substitute for the residential loan.

   We cannot assure you that an Unaffiliated Seller will fulfill this repurchase
or substitution obligation. Although the master servicer or trustee is obligated
to enforce this  obligation  to the extent  described  above under  "Residential
Loans --  Representations  by  Unaffiliated  Sellers;  Repurchases"  neither the
master  servicer nor the depositor will be obligated to repurchase or substitute
for the residential loan if the Unaffiliated  Seller defaults on its obligation.
Generally,  this  repurchase or  substitution  obligation,  if applicable,  will
constitute the sole remedy available to the holders of securities or the trustee
for omission of, or a material defect in, a constituent document.

   The trustee will be authorized to appoint a custodian pursuant to a custodial
agreement to maintain  possession  of and review the  documents  relating to the
residential loans as agent of the trustee.


                                      -51-


<PAGE>

DEPOSITS TO THE TRUST ACCOUNT

   The master  servicer or the trustee shall,  as to each trust fund,  establish
and maintain or cause to be established  and maintained a separate Trust Account
or Trust  Accounts for the  collection of payments on the related  assets of the
trust fund.  The Trust  Account(s)  must be  maintained  with a federal or state
chartered depository institution,  and in a manner,  satisfactory to each rating
agency rating the  securities of the related  series at the time any amounts are
held on deposit in the Trust Account.

   The collateral  eligible to secure amounts in the Trust Account is limited to
United States government securities and other high quality investments.  A Trust
Account  may be  maintained  as an  interest  bearing  or  non-interest  bearing
account.  Alternatively,  the funds held in the Trust  Account  may be  invested
pending the distribution on each succeeding  distribution  date in United States
government  securities  and  other  high  quality  investments.  The  prospectus
supplement  will specify who is entitled to the interest or other income  earned
on funds in the Trust  Account.  In respect of any series of  securities  having
distribution  dates occurring less frequently than monthly,  the master servicer
may  obtain  from  an  entity  named  in the  related  prospectus  supplement  a
guaranteed  investment  contract to assure a  specified  rate of return on funds
held in the Trust  Account.  If  permitted  by each  rating  agency  rating  the
securities of the series,  a Trust  Account may contain  funds  relating to more
than one series of securities.

PRE-FUNDING ACCOUNT

   The master  servicer or the trustee may  establish and maintain a pre-funding
account,  in the name of the related trustee on behalf of the related holders of
the securities,  into which the depositor will deposit the pre-funded  amount on
the related  closing  date.  The  pre-funded  amount will be used by the related
trustee  to  purchase  loans  from the  depositor  from time to time  during the
funding period.  The funding period,  if any, for a trust fund will begin on the
related  closing  date  and  will  end  on the  date  specified  in the  related
prospectus  supplement,  which in no event  will be later  than the date that is
three months after the closing date.  Any amounts  remaining in the  pre-funding
account at the end of the  funding  period  will be  distributed  to the related
holders of  securities  in the  manner and  priority  specified  in the  related
prospectus supplement, as a prepayment of principal of the related securities.

PAYMENTS ON RESIDENTIAL LOANS

   The  prospectus  supplement  may  specify  that the master  servicer  will be
required to deposit or cause to be deposited  in a Trust  Account for each trust
fund  including  residential  loans or, in the case of advances on or before the
applicable distribution date, the following payments and collections received or
made by or on behalf of the master  servicer  subsequent  to the  Cut-Off  Date.
These  payments will not include  payments due on or before the Cut-Off Date and
exclusive of any amounts representing a Retained Interest:

      (1) all payments on account of principal, including principal
   prepayments, on the residential loans;

      (2)  all  payments  on  account  of  interest  on the  residential  loans,
   exclusive of any portion representing  interest in excess of the Net Interest
   Rate,  unless the excess  amount is required to be deposited  pursuant to the
   related  agreement,  and, if provided in the related  prospectus  supplement,
   prepayment penalties;


                                      -52-


<PAGE>

      (3) all proceeds of

         o  any  Primary  Hazard  Insurance  Policies  and  any  special  hazard
            insurance  policy, to the extent the proceeds are not applied to the
            restoration   of  the  property  or  released  to  the  borrower  in
            accordance with the master servicer's  normal servicing  procedures,
            and

         o  any  Primary  Credit  Insurance  Policy,   any  FHA  Insurance,   VA
            Guarantee,  any Bankruptcy Bond and any Pool Insurance Policy, other
            than proceeds that represent  reimbursement of the master servicer's
            costs and expenses  incurred in connection  with  presenting  claims
            under the related insurance policies;

       (4) all other cash amounts  received,  by  foreclosure,  eminent  domain,
   condemnation  or otherwise,  in connection  with the liquidation of defaulted
   residential  loans.  These  amounts  will also  include the net proceeds on a
   monthly  basis with  respect to any  properties  acquired  for the benefit of
   holders of securities by deed in lieu of foreclosure or repossession

      (5) any advances made as described under "--Advances" in this prospectus;

      (6) all amounts  required to be  transferred  to the Trust  Account from a
   Reserve  Fund,  if any, as described  below under  "--Subordination"  in this
   prospectus;

      (7) all proceeds of any residential loan or underlying  mortgaged property
   purchased by any Unaffiliated Seller as described under "Residential Loans --
   Representations  by  Unaffiliated  Sellers;  Repurchases,"  exclusive  of any
   Retained Interest applicable to the loan;

      (8) all proceeds of any  residential  loan  repurchased as described under
   "--Termination" in this prospectus;

      (9) any  payments  required  to be  deposited  in the Trust  Account  with
   respect to any deductible  clause in any blanket  insurance  policy described
   under "Description of Primary Insurance Coverage -- Primary Hazard
   Insurance Policies" in this prospectus;

      (10) any amount  required  to be  deposited  by the  trustee or the master
   servicer in connection  with losses  realized on investments of funds held in
   the Trust Account;

      (11) any amounts  required to be transferred to the Trust Account pursuant
   to any guaranteed investment contract; and

      (12) any distributions received on any mortgage securities included in the
   related trust fund.

PAYMENTS ON AGENCY SECURITIES

   The agency securities included in a trust fund will be registered in the name
of the trustee so that all  distributions on the agency  securities will be made
directly to the trustee.  The trustee will deposit or cause to be deposited into
the Trust Account as and when received, unless otherwise provided in the related
trust agreement,  all distributions  received by the trustee with respect to the
related agency securities.  The trustee will not be required to deposit payments
due on or before the Cut-Off Date and any trust  administration  fee and amounts
representing the Retained Interest, if any.


                                      -53-


<PAGE>

DISTRIBUTIONS

   Distributions of principal and interest on the securities of each series will
be  made  by or on  behalf  of  the  trustee  or  the  master  servicer  on  the
distribution  dates and at the  intervals  specified  in the related  prospectus
supplement.  These  intervals  may  be  monthly,  quarterly,  semi-annual  or as
specified  in the related  prospectus  supplement.  The trustee  will make these
distributions to the persons in whose names the securities are registered at the
close of  business  on the  record  date  specified  in the  related  prospectus
supplement.  The amount of each  distribution will be determined as of the close
of business  on each  determination  date  specified  in the related  prospectus
supplement.

   Distributions will be made either:

   o  by wire transfer in immediately available funds to the account of a holder
      of securities at a bank or other entity having appropriate  facilities for
      the transfer,  if the holder of securities  has so notified the trustee or
      the master servicer and holds securities in any requisite amount specified
      in the related prospectus supplement, or

   o  by check  mailed to the address of the person  entitled to the check as it
      appears on the Security Register.

However,  the final  distribution  in retirement of the securities  will be made
only if presentation  and surrender of the securities has occurred at the office
or agency of the  Security  Registrar  specified  in the  notice to  holders  of
securities of the final  distribution.  The related  prospectus  supplement  may
specify that  distributions  made to the holders of securities will be made on a
pro rata basis among the holders of securities  of record on the related  record
date,  other than in respect of the final  distribution,  based on the aggregate
percentage interest represented by their respective securities.

   FINAL  DISTRIBUTION  DATE. If specified in the prospectus  supplement for any
series consisting of classes having  sequential  priorities for distributions of
principal,  the final  distribution  date for each  class of  securities  is the
latest  distribution date on which the security principal balance is expected to
be  reduced  to zero.  The  final  distribution  date  will be based on  various
assumptions, including the assumption that no prepayments or defaults occur with
respect to the related assets of the trust fund.  Since the rate of distribution
of principal of any class of securities will depend on, among other things,  the
rate of payment,  including  prepayments,  of the principal of the assets of the
trust fund, the actual last  distribution date for any class of securities could
occur significantly earlier than its final distribution date.

   The rate of  payments  on the  assets  of the  trust  fund for any  series of
securities will depend on their  particular  characteristics,  as well as on the
prevailing level of interest rates from time to time and other economic factors.
We cannot  assure the actual  prepayment  experience  of the assets of the trust
fund.  See "Maturity  and  Prepayment  Considerations"  in this  prospectus.  In
addition,  substantial losses on the assets of the trust fund in a given period,
even though  within the limits of the  protection  afforded  by the  instruments
described under  "Description  of Credit  Support," in this prospectus or by the
subordinate securities in the case of a senior/subordinate series, may cause the
actual last  distribution  date of certain  classes of securities to occur after
their final distribution date.

SPECIAL   DISTRIBUTIONS.   With  respect  to  any  series  of  securities   with
distribution  dates  occurring at intervals less  frequently  than monthly,  the
securities may be subject to special  distributions


                                      -54-


<PAGE>

under the  circumstances  and in the manner described below if and to the extent
provided  in the  related  prospectus  supplement.  If  applicable,  the  master
servicer  may be  required  to make or  cause to be made  special  distributions
allocable to principal and interest on securities of a series out of, and to the
extent of, the amount  available  for the  distributions  in the  related  Trust
Account.  The related  prospectus  supplement  will specify the date the special
distribution is to be made. Special distributions may be made if, as a result of

   o  substantial payments of principal on the assets of the trust fund,

   o  low rates then  available  for  reinvestment  of payments on assets of the
      trust fund,

   o  substantial Realized Losses or

   o  some combination of the foregoing, and

   o  based on the assumptions specified in the related agreement,

it is  determined  that the  amount  anticipated  to be on  deposit in the Trust
Account on the next distribution date,  together with the amount available to be
withdrawn from any related  Reserve Fund, may be  insufficient  to make required
distributions on the securities of the related series on the  distribution  date
or the intervening date as may be provided in the related prospectus supplement.

The amount of any special  distribution  that is allocable to principal will not
exceed the amount that would  otherwise be  distributed as principal on the next
distribution date from amounts then on deposit in the Trust Account. All special
distributions will include interest at the applicable Trust Interest Rate on the
amount of the special distribution  allocable to principal to the date specified
in the related prospectus supplement.

   All special  distributions of principal will be made in the same priority and
manner  as  distributions  in  respect  of  principal  on  the  securities  on a
distribution date. Special distributions of principal with respect to securities
of the  same  class  will be made on a pro rata  basis.  Notice  of any  special
distributions  will be given by the  master  servicer  or  trustee  prior to the
special distribution date.

PRINCIPAL AND INTEREST ON THE SECURITIES

   Each  class of  securities,  other  than  certain  classes  of  interest-only
securities,  may have a different  security interest rate, which may be a fixed,
variable or adjustable security interest rate. The related prospectus supplement
will  specify the  security  interest  rate for each class,  or in the case of a
variable or adjustable  security  interest rate, the method for  determining the
security interest rate. The related prospectus supplement will specify the basis
on which interest on the securities will be calculated.

   Some classes of securities will not be entitled to interest payments.

   With respect to each distribution  date, the accrued interest with respect to
each security other than an interest-only security, will be equal to interest on
the outstanding security principal balance immediately prior to the distribution
date,  at  the  applicable   security  interest  rate,  for  a  period  of  time
corresponding to the intervals  between the  distribution  dates for the related
series.  As to each  interest-only  security,  the interest  with respect to any
distribution  date will equal the amount  described  in the  related  prospectus
supplement for the related period.


                                      -55-


<PAGE>

   The  related  prospectus  supplement  may specify  that the Accrued  Security
Interest  on each  security  of a  series  will be  reduced,  if  shortfalls  in
collections of interest occur  resulting from  prepayments of residential  loans
that are not  covered by payments by the master  servicer  out of its  servicing
fees or by application of prepayment penalties. This shortfall will be allocated
among all of the  securities  of that  series in  proportion  to the  respective
amounts  of  Accrued  Security  Interest  that  would  have been  payable on the
securities  absent the reductions and absent any  delinquencies  or losses.  The
related prospectus  supplement may specify that neither the trustee,  the master
servicer nor the  depositor  will be obligated  to fund  shortfalls  in interest
collections resulting from prepayments. See "Yield Considerations" and "Maturity
and Prepayment Considerations" in this prospectus.

   Distributions of Accrued Security Interest that would otherwise be payable on
any  class  of  Accrual  Securities  of a series  will be added to the  security
principal balance of the Accrual  Securities on each distribution date until the
time specified in the related prospectus  supplement on and after which payments
of interest on the Accrual Securities will be made. See  "--Distributions--Final
distribution date" in this prospectus.

   Some  securities  will have a security  principal  balance that, at any time,
will equal the  maximum  amount  that the holder  will be entitled to receive in
respect of principal out of the future cash flow on the assets of the trust fund
and other  assets  included in the related  trust fund.  With respect to each of
those  securities,  distributions  generally  will be  applied  to  accrued  and
currently  payable  interest,  and then to principal.  The outstanding  security
principal  balance of a security will be reduced to the extent of  distributions
in respect of principal, and in the case of securities evidencing interests in a
trust fund that includes residential loans, by the amount of any Realized Losses
allocated to the securities.

   Some  securities will not have a security  principal  balance and will not be
entitled to principal payments. The initial aggregate security principal balance
of a series  and each  class of the  related  series  will be  specified  in the
related prospectus supplement.  The initial aggregate security principal balance
of all classes of securities of a series may be based on the aggregate principal
balance of the assets in the  related  trust  fund.  Alternatively,  the initial
security  principal  balance  for a series of  securities  may equal the initial
aggregate  Cash Flow  Value of the  related  assets of the trust  fund as of the
applicable Cut-Off Date.

   The aggregate of the initial Cash Flow Values of the assets of the trust fund
included in the trust fund for a series of securities  will be at least equal to
the aggregate security principal balance of the securities of that series at the
date of initial issuance of that series.

   With respect to any series as to which the initial security principal balance
is  calculated on the basis of Cash Flow Values of the assets of the trust fund,
the amount of principal  distributed  for the series on each  distribution  date
will be calculated in the manner set forth in the related prospectus supplement,
which may be on the basis of:

   o  the decline in the  aggregate  Cash Flow Values of the assets of the trust
      fund during the related Due Period, calculated in the manner prescribed in
      the related agreement; minus

   o  with respect to any Realized Loss  incurred  during the related Due Period
      and not covered by any of the instruments  described under "Description of
      Credit Support" in this prospectus,  the portion of the Cash Flow Value of
      the assets of the trust fund corresponding to the Realized Loss.


                                      -56-


<PAGE>

   Generally,  distributions  in  respect  of  principal  will  be  made on each
distribution  date to the class or classes of security entitled to distributions
of principal until the security  principal balance of the class has been reduced
to zero.  In the case of two or more  classes  of  securities  in a series,  the
timing,  sequential order and amount of distributions,  including  distributions
among  multiple  classes of senior  securities  or  subordinate  securities,  in
respect of principal on each class will be as provided in the related prospectus
supplement.  Distributions  in respect of principal  of any class of  securities
will be made on a pro rata basis among all of the securities of the class.

AVAILABLE DISTRIBUTION AMOUNT

   As more  specifically  set forth in the related  prospectus  supplement,  all
distributions  on the securities of each series on each  distribution  date will
generally be made from the "Available Distribution Amount" which consists of the
following amounts:

      (1) the total amount of all cash on deposit in the related  Trust  Account
   as of a determination  date specified in the related  prospectus  supplement,
   exclusive of certain amounts payable on future distribution dates and certain
   amounts  payable to the master  servicer,  any applicable  sub-servicer,  the
   trustee or another person as expenses of the trust fund;

      (2) any  principal  and/or  interest  advances  made with  respect  to the
   distribution date, if applicable;

      (3) any principal and/or interest payments made by the master servicer out
   of its  servicing  fee in  respect  of  interest  shortfalls  resulting  from
   principal prepayments, if applicable; and

      (4) all net  income  received  in  connection  with the  operation  of any
   residential  property acquired on behalf of the holders of securities through
   deed in lieu of foreclosure or repossession, if applicable.

   On each  distribution  date for a series of  securities,  the  trustee or the
master  servicer will be required to withdraw or cause to be withdrawn  from the
Trust Account the entire Available  Distribution  Amount.  The trustee or master
servicer will then be required to distribute  the withdrawn  amount or cause the
withdrawn  amount to be distributed to the related  holders of securities in the
manner set forth in this prospectus and in the related prospectus supplement.

SUBORDINATION

   A senior/subordinate series will consist of one or more classes of securities
senior in right of payment to one or more classes of subordinate securities,  as
specified in the related prospectus supplement. Subordination of the subordinate
securities  of any  series  will be  effected  by  either  of the two  following
methods,  or by any other alternative  method as may be described in the related
prospectus supplement.

   SHIFTING INTEREST SUBORDINATION.  With respect to any series of securities as
to which  credit  support is provided by shifting  interest  subordination,  the
rights of the holders of certain  classes of  subordinate  securities to receive
distributions  with respect to the residential  loans will be subordinate to the
rights of the holders of certain classes of senior  securities.  With respect to
any defaulted  residential  loan that is finally  liquidated,  the amount of any
Realized Loss will generally equal the portion of the unpaid  principal  balance
remaining after application of all


                                      -57


<PAGE>

principal amounts recovered,  net of amounts reimbursable to the master servicer
for related  expenses.  With respect to certain  residential loans the principal
balances of which have been reduced in connection with  bankruptcy  proceedings,
the amount of the reduction will be treated as a Realized Loss.

   All  Realized  Losses  will  be  allocated  first  to  the  most  subordinate
securities  of  the  related  series  as  described  in the  related  prospectus
supplement,  until  the  security  principal  balance  of the  most  subordinate
securities has been reduced to zero. Any additional Realized Losses will then be
allocated to the more senior securities or, if the series includes more than one
class of more  senior  securities,  either on a pro rata basis  among all of the
more senior  securities in proportion to their respective  outstanding  security
principal balances,  or as provided in the related prospectus  supplement.  With
respect to certain Realized Losses resulting from physical damage to residential
properties  which are  generally of the same type as are covered under a special
hazard  insurance  policy,  the amount that may be allocated to the  subordinate
securities  of the related  series may be limited to an amount  specified in the
related  prospectus  supplement.  See  "Description of Credit Support -- Special
Hazard Insurance Policies" in this prospectus.  If so, any Realized Losses which
are  not  allocated  to the  subordinate  classes  may be  allocated  among  all
outstanding  classes of securities of the related  series,  either on a pro rata
basis in proportion to their outstanding security principal balances, regardless
of whether any subordinate securities remain outstanding,  or as provided in the
related prospectus supplement.

   As set  forth  above,  the  rights  of  holders  of the  various  classes  of
securities of any series to receive  distributions  of principal and interest is
determined  by the  aggregate  security  principal  balance of each  class.  The
security  principal  balance of any  security  will be  reduced  by all  amounts
previously  distributed  on the  security  in respect of  principal,  and, if so
provided in the related prospectus supplement,  by any Realized Losses allocated
to the security.  However,  to the extent so provided in the related  prospectus
supplement,   holders  of  senior  securities  may  be  entitled  to  receive  a
disproportionately   larger   amount  of   prepayments   received   in   certain
circumstances.  This will have the effect, in the absence of offsetting  losses,
of accelerating  the  amortization  of the senior  securities and increasing the
respective  percentage  interest evidenced by the subordinate  securities in the
related trust fund,  with a  corresponding  decrease in the percentage  interest
evidenced by the senior  securities,  as well as preserving the  availability of
the  subordination  provided by the  subordinate  securities.  In addition,  the
Realized Losses will be first  allocated to subordinate  securities by reduction
of their security  principal  balance,  which will have the effect of increasing
the  respective  ownership  interest  evidenced by the senior  securities in the
related trust fund. If there were no Realized Losses or prepayments of principal
on any of the  residential  loans,  the  respective  rights  of the  holders  of
securities of any series to future distributions would not change.

   CASH FLOW SUBORDINATION. With respect to any series of securities as to which
credit  support  is  provided  by cash  flow  subordination,  if  losses  on the
residential loans occur not in excess of the Available Subordination Amount, the
rights of the holders of  subordinate  securities  to receive  distributions  of
principal and interest with respect to the residential loans will be subordinate
to the rights of the holders of senior securities.

   The  protection  afforded  to the  holders  of  senior  securities  from  the
subordination  provisions may be effected both by the preferential  right of the
holders of senior  securities to receive  current  distributions  from the trust
fund,  subject  to the  limitations  described  in this  prospectus,  and by the
establishment  and  maintenance  of any Reserve  Fund.  The Reserve  Fund may be
funded by an


                                      -58-


<PAGE>

initial cash deposit on the date of the initial  issuance of the related  series
of  securities  and by  deposits  of amounts  otherwise  due on the  subordinate
securities to the extent set forth in the related prospectus supplement.

   Amounts in the  Reserve  Fund,  if any,  other than  earnings  on the Reserve
Funds, will be withdrawn for distribution to holders of senior securities as may
be  necessary  to make  full  distributions  to those  holders  on a  particular
distribution date, as described above. If on any distribution date, after giving
effect to the  distributions  to the holders of senior  securities on this date,
the amount of the Reserve  Fund  exceeds  the amount  required to be held in the
Reserve  Fund,  the  excess  will be  withdrawn  and  distributed  in the manner
specified in the related prospectus supplement.

   If any Reserve Fund is depleted before the Available  Subordination Amount is
reduced to zero,  the  holders of senior  securities  will  nevertheless  have a
preferential  right to receive current  distributions from the trust fund to the
extent  of  the  then  Available  Subordination  Amount.  However,  under  these
circumstances,  if current distributions are insufficient, the holders of senior
securities could suffer shortfalls of amounts due to them. The holders of senior
securities  will bear their  proportionate  share of any losses  realized on the
trust fund in excess of the Available Subordination Amount.

   Amounts  remaining  in any  Reserve  Fund after the  Available  Subordination
Amount is  reduced  to zero will no longer be subject to any claims or rights of
the holders of senior securities of the series.

   Funds in any  Reserve  Fund  may be  invested  in  United  States  government
securities and other high quality  investments.  The earnings or losses on those
investments  will be applied in the manner  described in the related  prospectus
supplement.

   The time  necessary  for any Reserve Fund to reach the required  Reserve Fund
balance  will  be  affected  by the  prepayment,  foreclosure,  and  delinquency
experience  of  the  residential   loans  and  therefore  cannot  accurately  be
predicted.

   SUBORDINATION AND CASH FLOW VALUES.  The security  principal  balances of the
various  classes of  securities  comprising a  senior/subordinate  series may be
based on the  Cash  Flow  Value  of the  residential  loans.  If the  percentage
allocated to the senior  securities of the decline in the Cash Flow Value of the
residential loans during the related Deposit Period exceeds the remaining amount
of  collections  and advances in respect of the  residential  loans after paying
interest on the senior securities,  the holders of the senior securities may not
receive all amounts to which they are entitled. In addition,  this may result in
a loss being borne by the holders of the subordinate securities.

   Because  the Cash Flow  Value of a  residential  loan will  never  exceed the
outstanding  principal balance of the residential loan,  prepayments in full and
liquidations  of the  residential  loans may result in proceeds  attributable to
principal in excess of the  corresponding  Cash Flow Value  decline.  Any excess
will be applied to offset losses  realized  during the related  Deposit  Period,
such as those described in the immediately  preceding  paragraph,  in respect of
other   liquidated   residential   loans   without   affecting   the   remaining
subordination.  This excess may also be  deposited  in a Reserve Fund for future
distributions.


                                      -59-


<PAGE>

ADVANCES

   The related prospectus  supplement,  with respect to any series of securities
evidencing interests in a trust fund that includes residential loans may specify
that the  master  servicer  will be  obligated  to  advance  on or  before  each
distribution  date,  from  its  own  funds,  or from  amounts  held  for  future
distribution  in the  Trust  Account  that  are not  included  in the  Available
Distribution Amount for the distribution date. The amount of the advance will be
equal to the aggregate of payments of principal and/or interest, adjusted to the
applicable Net Interest Rate, on the residential  loans that were due during the
related  Due  Period  and  that  were  delinquent,   and  not  advanced  by  any
sub-servicer,  on the applicable determination date. Any amounts held for future
distribution  and so used will be replaced  by the master  servicer on or before
any future  distribution  date to the extent that funds in the Trust  Account on
the  distribution  date will be less than  payments  to  holders  of  securities
required to be made on the distribution date.

   The related  prospectus  supplement  may specify that the  obligation  of the
master servicer to make advances may be subject to the good faith  determination
of the master servicer that the advances will be reimbursable  from related late
collections,  Insurance  Proceeds or Liquidation  Proceeds.  See "Description of
Credit  Support" in this  prospectus.  As  specified  in the related  prospectus
supplement  with respect to any series of  securities as to which the trust fund
includes mortgage securities,  the master servicer's advancing  obligations,  if
any, will be pursuant to the terms of the mortgage securities.

   Advances are  intended to maintain a regular  flow of scheduled  interest and
principal payments to holders of securities,  rather than to guarantee or insure
against losses. The related prospectus supplement may specify that advances will
be  reimbursable  to the  master  servicer,  without  interest,  out of  related
recoveries on the residential loans respecting which amounts were advanced,  or,
to the extent that the master servicer  determines  that any advance  previously
made will not be ultimately  recoverable from Insurance  Proceeds or Liquidation
Proceeds,  a  nonrecoverable  advance,  from any  cash  available  in the  Trust
Account.  The related prospectus  supplement may specify that the obligations of
the master  servicer to make  advances may be secured by a cash advance  reserve
fund or a surety bond.  Information  regarding the  characteristics  of, and the
identity of any borrower  of, any surety bond,  will be set forth in the related
prospectus supplement.

STATEMENTS TO HOLDERS OF SECURITIES

   On each distribution date, the master servicer or the trustee will forward or
cause to be forwarded to each holder of securities of the related  series and to
the  depositor a statement  including the  information  specified in the related
prospectus supplement. This information may include the following:

      (1) the  amount  of the  distribution,  if any,  allocable  to  principal,
   separately  identifying the aggregate amount of principal prepayments and, if
   applicable,   related  prepayment   penalties  received  during  the  related
   Prepayment Period;

      (2) the amount of the distribution, if any, allocable to interest;

      (3) the amount of administration and servicing compensation received by or
   on behalf of the trustee,  master servicer and any sub-servicer  with respect
   to the  distribution  date and  other  customary  information  as the  master
   servicer or the trustee  deems  necessary or


                                      -60-


<PAGE>

   desirable to enable  holders of  securities  to prepare  their tax returns or
   which a holder of securities reasonably requests for this purpose;

      (4) if applicable,  the aggregate amount of any advances  included in this
   distribution and the aggregate amount of any unreimbursed  advances as of the
   close of business on the distribution date;

      (5) the security principal balance of a minimum denomination security, and
   the aggregate  security  principal  balance of all of the  securities of that
   series,  after giving effect to the amounts  distributed on the  distribution
   date;

      (6) the number and aggregate principal balance of any residential loans in
   the related trust fund (a) delinquent  one month,  (b) delinquent two or more
   months and (c) as to which repossession or foreclosure  proceedings have been
   commenced;

      (7) with respect to any residential property acquired through foreclosure,
   deed in lieu of foreclosure  or  repossession  during the preceding  calendar
   month, the loan number and principal balance of the related  residential loan
   as of the close of  business  on the  distribution  date in the month and the
   date of acquisition;

      (8)  the  book  value  of  any  residential   property   acquired  through
   foreclosure,  deed in lieu of foreclosure or  repossession as of the close of
   business  on the  last  business  day of the  calendar  month  preceding  the
   distribution date;

      (9) the aggregate  unpaid  principal  balance of the mortgage loans at the
   close of business on the related distribution date;

      (10) in the case of securities with a variable security interest rate, the
   security interest rate applicable to the distribution  date, as calculated in
   accordance with the method specified in the prospectus supplement relating to
   the related series;

      (11) in the case of securities with an adjustable  security interest rate,
   for  statements to be  distributed  in any month in which an adjustment  date
   occurs, the adjusted security interest rate applicable to the next succeeding
   distribution date;

      (12) as to any series including one or more classes of Accrual Securities,
   the interest  accrued on each class with respect to the related  distribution
   date and added to the security principal balance;

      (13) the amount  remaining in the Reserve Fund, if any, as of the close of
   business on the distribution  date, after giving effect to distributions made
   on the related distribution date;

      (14) as to any senior/subordinate  series, information as to the remaining
   amount  of  protection  against  losses  afforded  to the  holders  of senior
   securities by the  subordination  provisions  and  information  regarding any
   shortfalls  in  payments  to the  holder of senior  securities  which  remain
   outstanding; and

      (15) with respect to any series of  securities  as to which the trust fund
   includes  mortgage  securities,  certain  additional  information as required
   under the related  pooling and  servicing  agreement or trust  agreement,  as
   applicable.

Information  furnished  pursuant  to  clauses  (1),  (2)  and (3)  above  may be
expressed as a dollar amount per minimum denomination security.


                                      -61-


<PAGE>

   Within a reasonable  period of time after the end of each calendar  year, the
master servicer or the trustee will furnish or cause to be furnished a report to
every  person  who was a holder of record of a security  at any time  during the
calendar  year.  This report will set forth the  aggregate  of amounts  reported
pursuant to clauses (1), (2) and (3) of the immediately  preceding paragraph for
the  related  calendar  year or if the  person  was a holder of record  during a
portion of the calendar year, for the applicable portion of that year.

   The related  prospectus  supplement may provide that  additional  information
with respect to a series of securities will be included in these statements.  In
addition, the master servicer or the trustee will file with the Internal Revenue
Service and furnish to holders of securities  the  statements or  information as
may be required by the Code or applicable procedures of the IRS.

BOOK-ENTRY REGISTRATION OF SECURITIES

   If not issued in fully  registered  form,  each class of  securities  will be
registered as book-entry  securities.  Persons  acquiring  beneficial  ownership
interests in the securities  will hold their  securities  through the Depository
Trust  Company in the United  States,  or Cedelbank or The  Euroclear  System in
Europe,  if they  are  Participants  of these  systems,  or  indirectly  through
organizations which are Participants in these systems.

   The book-entry  securities will be issued in one or more  certificates  which
equal the aggregate  principal  balance of the  securities and will initially be
registered  in the name of Cede & Co., the nominee of DTC.  CEDEL and  Euroclear
will hold omnibus positions on behalf of their  Participants  through customers'
securities  accounts  in  CEDEL's  and  Euroclear's  names on the books of their
respective  depositaries  which in turn will hold these  positions in customers'
securities  accounts in the  depositaries'  names on the books of DTC. Except as
described  below,  no Security  Owner will be  entitled to receive a  Definitive
Certificate.  Unless and until Definitive  Securities are issued,  we anticipate
that only  "holders"  of the  securities  will be Cede & Co., as nominee of DTC.
Security Owners are only permitted to exercise their rights  indirectly  through
the Participants and DTC.

   The Security Owner's  ownership of a book-entry  security will be recorded on
the records of the Financial Intermediary. In turn, the Financial Intermediary's
ownership of the  book-entry  security will be recorded on the records of DTC or
of a participating firm that acts as agent for the Financial Intermediary, whose
interest will in turn be recorded on the records of DTC, if the Security Owner's
Financial  Intermediary  is not a  Participant  and on the  records  of CEDEL or
Euroclear, as appropriate).

   Security Owners will receive all  distributions of principal of, and interest
on, the securities from the trustee through DTC and the Participants.  While the
securities are outstanding,  except under the circumstances described under this
caption "--Book-Entry  Registration of Securities," 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 securities and is required to receive and transmit  distributions
of  principal  of, and interest on, the  securities.  Participants  and indirect
participants  with whom Security Owners have accounts with respect to securities
are  similarly  required to make  book-entry  transfers and receive and transmit
these distributions on behalf of their respective Security Owners.  Accordingly,
although Security Owners will not possess  certificates,  the rules creating and


                                      -62-


<PAGE>

affecting DTC and its operations  provide a mechanism by which  Security  Owners
will receive distributions and will be able to transfer their interest.

   Security  Owners  will not  receive or be  entitled  to receive  certificates
representing  their  respective  interests in the  securities,  except under the
limited  circumstances  described below. Unless and until Definitive  Securities
are issued,  Security Owners who are not Participants may transfer  ownership of
securities only through  Participants  and indirect  participants by instructing
the Participants and indirect participants to transfer securities, by book-entry
transfer, through DTC for the account of the purchasers of the securities, which
account  is  maintained  with  their  respective  Participants.  Under the rules
creating and  affecting  DTC and its  operations  and in  accordance  with DTC's
normal procedures, transfers of ownership of securities will be executed through
DTC and the accounts of the respective  Participants  at DTC will be debited and
credited. Similarly, the Participants and indirect participants will make debits
or  credits,  as the case may be, on their  records on behalf of the selling and
purchasing Security Owners.

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

   Transfers  between  Participants  will  occur in  accordance  with the  rules
creating  and  affecting  DTC  and  its  operations.   Transfers  between  CEDEL
Participants  and Euroclear  Participants  will occur in  accordance  with their
respective rules and operating procedures.

   Under a book-entry format, beneficial owners of the book-entry securities may
experience  some delay in their  receipt of  payments,  since the  trustee  will
forward  payments to Cede & Co.  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 the relevant depositary.  These
distributions  will be subject to tax reporting in accordance  with the relevant
United States tax laws and regulations. See "Federal Income Tax Consequences" in
this prospectus. Because DTC can only act on behalf of Financial Intermediaries,
the ability of a beneficial owner to pledge book-entry  securities to persons or
entities that do not  participate  in the depository  system,  or otherwise take
actions in respect of the book-entry securities,  may by limited due to the lack
of physical certificates for the book-entry securities. In addition, issuance of
the  book-entry  securities in  book-entry  form may reduce the liquidity of the
securities in the  secondary  market since  certain  potential  investors may be
unwilling  to  purchase   securities  for  which  they  cannot  obtain  physical
certificates.

   The related  prospectus  supplement  may specify that Cede & Co. will provide
monthly and annual  reports on the trust fund as nominee of DTC.  Cede & Co. may
make these reports  available to beneficial  owners if requested,  in accordance
with  the  rules,   regulations  and  procedures   creating  and  affecting  the
depository,  and to the  Financial  Intermediaries  to whose  DTC  accounts  the
book-entry securities of the beneficial owners are credited.


                                      -63-


<PAGE>

   We understand that,  unless and until Definitive  Securities are issued,  DTC
will take any action  permitted  to be taken by the  holders  of the  book-entry
securities  under the terms of the  securities  only at the  direction of one or
more Financial  Intermediaries  to whose DTC accounts the book-entry  securities
are credited,  to the extent that these actions are taken on behalf of Financial
Intermediaries  whose holdings  include these  book-entry  securities.  CEDEL or
Euroclear,  as the case may be, will take any other action permitted to be taken
by a holder of securities under the terms of the securities on behalf of a CEDEL
Participant or Euroclear  Participant only in accordance with its relevant rules
and procedures  and subject to the ability of the relevant  depositary to effect
the actions on its behalf through DTC. DTC may take actions, at the direction of
the related  Participants,  with respect to some securities  which conflict with
actions taken with respect to other securities.

   Definitive  Securities  will be delivered to beneficial  owners of securities
(or their nominees) only if:

   (1)  DTC  is  no  longer   willing  or  able   properly  to   discharge   its
responsibilities as depository with respect to the securities, and the depositor
is unable to locate a qualified successor,

   (2) the  depositor or trustee,  at its sole option,  elects to terminate  the
book-entry system through DTC, or

   (3)  after the  occurrence  of an event of  default  under  the  pooling  and
servicing agreement, Security Owners representing a majority in principal amount
of the securities of any class then outstanding advise DTC through a Participant
of DTC in writing that the continuation of a book-entry  system through DTC or a
successor thereto is no longer in the best interest of the Security Owners.

   If any of the events described in the immediately  preceding paragraph occur,
the trustee will notify all beneficial owners of the occurrence of the event and
the availability through DTC of Definitive Securities. If the global certificate
or certificates  representing  the book-entry  securities and  instructions  for
reregistration  are  surrendered  by DTC,  the  trustee  will  issue  Definitive
Securities.  The  trustee  will then  recognize  the  holders of the  Definitive
Securities as holders of securities under the applicable agreement.

   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 the
procedures and may discontinue the procedures at any time.

   None of the master  servicer,  the  depositor  or the  trustee  will have any
responsibility  for any aspect of the records  relating,  to or payments made on
account of beneficial  ownership interests of the book-entry  securities held by
Cede & Co., as nominee for DTC, or for maintaining, supervising or reviewing any
records  relating to the beneficial  ownership  interests.  WE CANNOT ASSURE YOU
THAT CEDE & CO., DTC OR ANY FINANCIAL  INTERMEDIARY WILL PROVIDE  INFORMATION TO
YOU  OR  ACT  IN  ACCORDANCE  WITH  THEIR  RESPECTIVE  RULES,  REGULATIONS,  AND
PROCEDURES.

COLLECTION AND OTHER SERVICING PROCEDURES

   RESIDENTIAL LOANS.  The master servicer, directly or through
sub-servicers, will be required to

   o  make  reasonable  efforts  to  collect  all  required  payments  under the
      residential loans and


                                      -64-


<PAGE>

   o  follow  or cause to be  followed  the  collection  procedures  as it would
      follow  with  respect  to the  servicing  of  residential  loans  that are
      comparable to the residential loans and held for its own account. However,
      these  procedures  must be consistent with any insurance  policy,  bond or
      other  instrument   described  under  "Description  of  Primary  Insurance
      Coverage" or "Description of Credit Support" in this prospectus.

With  respect to any series of  securities  as to which the trust fund  includes
mortgage   securities,   the  master  servicer's  servicing  and  administration
obligations, if any, will be pursuant to the terms of these mortgage securities.

   In any case in which a  residential  property  has  been,  or is about to be,
conveyed, or in the case of a multifamily residential property,  encumbered,  by
the borrower,  the master  servicer  will, to the extent it has knowledge of the
conveyance,  encumbrance,  or proposed  conveyance or  encumbrance,  exercise or
cause to be exercised its rights to accelerate  the maturity of the  residential
loan under any applicable  due-on-sale or due-on-encumbrance  clause. The master
servicer  will  accelerate  the  maturity  only if the exercise of the rights is
permitted  by  applicable  law and will not  impair or  threaten  to impair  any
recovery under any related Insurance Instrument. If these conditions are not met
or if the master servicer or sub-servicer reasonably believes it is unable under
applicable law to enforce the  due-on-sale  or  due-on-encumbrance  clause,  the
master servicer or  sub-servicer  will enter into or cause to be entered into an
assumption and  modification  agreement with the person to whom the property has
been conveyed, encumbered or is proposed to be conveyed or encumbered.  Pursuant
to the assumption and  modification  agreement,  the person to whom the property
has been conveyed becomes liable under the mortgage note, cooperative note, Home
Improvement Contract or Manufactured  Housing Contract.  To the extent permitted
by applicable law, the borrower remains liable on the mortgage note, cooperative
note, Home Improvement Contract or Manufactured Housing Contract,  provided that
coverage under any Insurance  Instrument with respect to the residential loan is
not adversely affected.

   The master servicer can enter into a substitution of liability agreement with
the person to whom the  property is  conveyed,  pursuant  to which the  original
borrower  is  released  from  liability  and the  person is  substituted  as the
borrower and becomes  liable under the mortgage  note,  cooperative  note,  Home
Improvement  Contract or Manufactured  Housing Contract.  In connection with any
assumption,  the interest rate,  the amount of the monthly  payment or any other
term affecting the amount or timing of payment on the  residential  loan may not
be  changed.  Any fee  collected  by or on behalf  of the  master  servicer  for
entering  into an  assumption  agreement  may be retained by or on behalf of the
master servicer as additional  compensation  for  administering of the assets of
the  trust  fund.   See  "Certain   Legal  Aspects  of   Residential   Loans  --
Enforceability   of  Certain   Provisions"   and  "--  Prepayment   Charges  and
Prepayments" in this prospectus.  The master servicer will be required to notify
the trustee and any custodian that any assumption or substitution  agreement has
been completed.

   AGENCY  SECURITIES.  The trustee will be  required,  if it has not received a
distribution  with respect to any agency  security by the date  specified in the
related  prospectus  supplement  in  accordance  with the  terms  of its  agency
security, to request the issuer or guarantor,  if any, of the agency security to
make this payment as promptly as possible. The trustee will be legally permitted
to take legal  action  against  the issuer or  guarantor  as the  trustee  deems
appropriate under the circumstances,  including the prosecution of any claims in
connection with the agency  securities.  The reasonable  legal fees and expenses
incurred by the trustee in connection  with the


                                      -65-


<PAGE>

prosecution of the legal action will be  reimbursable  to the trustee out of the
proceeds of the action and will be retained by the trustee  prior to the deposit
of any remaining  proceeds in the Trust Account pending  distribution to holders
of securities of the related series.  If the proceeds of the legal action may be
insufficient  to  reimburse  the  trustee for its legal fees and  expenses,  the
trustee will be entitled to withdraw  from the Trust  Account an amount equal to
the expenses incurred by it, in which event the trust fund may realize a loss up
to the amount so charged.

REALIZATION ON DEFAULTED RESIDENTIAL LOANS

   As servicer  of the  residential  loans,  the master  servicer,  on behalf of
itself,  the trustee and the holders of  securities,  will present claims to the
insurer under each Insurance Instrument,  to the extent specified in the related
prospectus  supplement.  The master servicer will be required to take reasonable
steps as are  necessary  to  receive  payment  or to permit  recovery  under the
Insurance  Instrument with respect to defaulted  residential  loans. The related
prospectus  supplement  may specify  that the master  servicer  will not receive
payment  under any letter of credit  included as an  Insurance  Instrument  with
respect to a defaulted  residential  loan unless all  Liquidation  Proceeds  and
Insurance Proceeds which it deems to be finally  recoverable have been realized.
However,   the  master  servicer  may  be  entitled  to  reimbursement  for  any
unreimbursed  advances and reimbursable  expenses for the defaulted  residential
loan.

   If any  property  securing  a  defaulted  residential  loan  is  damaged  and
proceeds,  if  any,  from  the  related  Primary  Hazard  Insurance  Policy  are
insufficient to restore the damaged property to a condition sufficient to permit
recovery under the related Primary Credit Insurance  Policy,  if any, the master
servicer  will not be  required  to expend its own funds to restore  the damaged
property unless it determines:

   (1) that the restoration  will increase the proceeds to holders of securities
on  liquidation  of the  residential  loan  after  reimbursement  of the  master
servicer for its expenses; and

   (2)  that the  expenses  will be  recoverable  by it from  related  Insurance
Proceeds or Liquidation Proceeds.

   If recovery on a defaulted  residential loan under any related Primary Credit
Insurance  Policy is not  available  for the reasons set forth in the  preceding
paragraph,  or for any other reason,  the master servicer  nevertheless  will be
obligated to follow or cause to be followed the normal  practices and procedures
as it deems  necessary,  and appropriate  for the type of defaulted  residential
loan, or advisable to realize on the defaulted residential loan. If the proceeds
of any liquidation of the property  securing the defaulted  residential loan are
less than:

   o  the outstanding  principal  balance of the defaulted  residential loan, or
      the  Cash  Flow  Value  of the  mortgage  loan if the  security  principal
      balances are based on Cash Flow Values);

   o  the  amount of any liens  senior to the  defaulted  residential  loan plus
      interest  accrued on the  defaulted  residential  loan at the Net Interest
      Rate; plus

   o  the  aggregate  amount of  expenses  incurred  by the master  servicer  in
      connection  with the  proceedings  and  which are  reimbursable  under the
      related agreement

the trust fund will realize a loss in the amount of this difference.


                                      -66-


<PAGE>

   If the master servicer recovers  Insurance  Proceeds which, when added to any
related   Liquidation   Proceeds  and  after   deduction  of  certain   expenses
reimbursable to the master servicer, exceed the outstanding principal balance of
the  defaulted  residential  loan  together  with  accrued  interest  at the Net
Interest Rate,  the master  servicer will be entitled to withdraw or cause to be
withdrawn from the Trust Account amounts representing its normal  administration
compensation  on the  related  residential  loan.  If the  master  servicer  has
expended its own funds to restore damaged property and these funds have not been
reimbursed under any Insurance Instrument,  it will be entitled to withdraw from
the Trust Account out of related  Liquidation  Proceeds or Insurance Proceeds an
amount equal to the  expenses  incurred by it, in which event the trust fund may
realize a loss up to the  amount  charged.  Because  Insurance  Proceeds  cannot
exceed  deficiency  claims and certain expenses incurred by the master servicer,
no payment or recovery will result in a recovery to the trust fund which exceeds
the principal  balance of the defaulted  residential  loan together with accrued
interest on the defaulted residential loan at the Net Interest Rate.

   In  addition,  when  property  securing a defaulted  residential  loan can be
resold for an amount exceeding the outstanding  principal balance of the related
residential loan together with accrued interest and expenses, it may be expected
that,  if  retention  of any amount is legally  permissible,  the  insurer  will
exercise  its right  under any related  pool  insurance  policy to purchase  the
property and realize for itself any excess proceeds. See "Description of Primary
Insurance Coverage" and "Description of Credit Support" in this prospectus.

   With respect to  collateral  securing a  Cooperative  Loan,  any  prospective
purchaser  will  generally have to obtain the approval of the board of directors
of the relevant cooperative housing corporation before purchasing the shares and
acquiring  rights under the proprietary  lease or occupancy  agreement  securing
that  Cooperative  Loan.  See "Certain  Legal  Aspects of  Residential  Loans --
Foreclosure on Cooperative Shares" in this prospectus.  This approval is usually
based on the  purchaser's  income and net worth and numerous other factors.  The
necessity of acquiring  approval could limit the number of potential  purchasers
for those shares and otherwise limit the master servicer's  ability to sell, and
realize the value of, those shares.

RETAINED INTEREST, ADMINISTRATION COMPENSATION AND PAYMENT OF EXPENSES

   If the related prospectus  supplement provides for Retained  Interests,  they
may be established on a loan-by-loan or  security-by-security  basis and will be
specified in the related agreement or in an exhibit to the related agreement.  A
Retained  Interest in an asset of the trust fund represents a specified  portion
of the interest  payable on the asset.  The Retained  Interest  will be deducted
from  related  payments  as received  and will not be part of the related  trust
fund. Any partial recovery of interest on a residential loan, after deduction of
all applicable  administration fees, may be allocated between Retained Interest,
if any, and interest at the Net Interest Rate on a pro rata basis.

   The related prospectus supplement may specify that the primary administration
compensation  of the master  servicer or the trustee with respect to a series of
securities  will generally come from the monthly  payment to it, with respect to
each interest  payment on a trust fund asset. The amount of the compensation may
be at a rate equal to one-twelfth of the difference between the interest rate on
the asset and the sum of the Net Interest Rate and the Retained  Interest  Rate,
if any, times the scheduled principal balance of the trust fund asset.


                                      -67-


<PAGE>

   With respect to a series of  securities  as to which the trust fund  includes
mortgage  securities,  the  compensation  payable  to the  master  servicer  for
servicing and administering  these mortgage  securities on behalf of the holders
of the  securities  may be based on a  percentage  per  annum  described  in the
related  prospectus  supplement  of the  outstanding  balance of these  mortgage
securities and may be retained from  distributions  on the mortgage  securities.
Any  sub-servicer  may  receive  a  portion  of the  master  servicer's  primary
compensation as its sub-servicing compensation.  Since any Retained Interest and
the primary  compensation  of the master servicer or the trustee are percentages
of the  outstanding  principal  balance of each trust fund asset,  these amounts
will decrease as the assets of the trust fund amortize.

   As additional compensation in connection with a series of securities relating
to residential  loans, the master servicer or the  sub-servicers may be entitled
to retain all assumption  fees and late payment  charges and any prepayment fees
collected from the borrowers and any excess  recoveries  realized on liquidation
of a defaulted residential loan. Any interest or other income that may be earned
on funds held in the Trust Account  pending  monthly,  quarterly,  semiannual or
other periodic distributions, as applicable, or any sub-servicing account may be
paid as  additional  compensation  to the  trustee,  the master  servicer or the
sub-servicers,  as the case  may be.  The  prospectus  supplement  will  further
specify any allocations for these amounts.

   With respect to a series of securities  relating to  residential  loans,  the
master  servicer  will pay  from its  administration  compensation  its  regular
expenses  incurred in connection  with its servicing of the  residential  loans,
other than  expenses  relating  to  foreclosures  and  disposition  of  property
acquired in foreclosure.

   We anticipate that the  administration  compensation will in all cases exceed
these  expenses.  The master servicer is entitled to  reimbursement  for certain
expenses  incurred  by  it in  connection  with  the  liquidation  of  defaulted
residential  loans.  The  reimbursement  includes  under  certain  circumstances
reimbursement of expenditures  incurred by it in connection with the restoration
of residential properties, this right of reimbursement being prior to the rights
of holders of securities to receive any related Liquidation Proceeds. The master
servicer  may also be  entitled  to  reimbursement  from the Trust  Account  for
advances,  if  applicable.  With respect to a series of  securities  relating to
agency  securities,  the trustee will be required to pay all of its  anticipated
recurring expenses.

EVIDENCE AS TO COMPLIANCE

   Each agreement  will generally  provide that on or before a specified date in
each year,  beginning  with the first date that occurs at least six months after
the Cut-Off  Date,  the master  servicer,  or the trustee,  at its expense shall
cause a firm of independent public accountants which is a member of the American
Institute of Certified Public Accountants to furnish a statement to the trustee.
In the statement,  the accounting  firm will be required to state that they have
performed  tests in accordance  with generally  accepted  accounting  principles
regarding  the records and  documents  relating to  residential  loans or agency
securities serviced, as part of their examination of the financial statements of
the  master  servicer  or  the  trustee,  as  the  case  may  be.  Based  on the
examination,  the  accountants  will be  required  to state  that  there were no
exceptions  that,  in their  opinion,  were  material,  or provide a list of the
exceptions.  In  rendering  that  statement,  the firm may rely,  as to  matters
relating  to  direct  servicing  of  residential  loans  by  sub-servicers,   on
comparable  statements for  examinations  conducted  substantially in compliance
with generally accepted accounting  principles in the residential loan servicing
industry,  rendered

                                      -68


<PAGE>

within one year of the statement, of independent public accountants with respect
to the related sub-servicer.

   Each applicable  servicing agreement or trust agreement will also provide for
delivery  to the  trustee,  on or before a  specified  date in each year,  of an
annual statement  signed by an officer of the master servicer,  in the case of a
pool of agency securities or mortgage securities, or of the trustee, in the case
of a trust agreement.  This statement will be to the effect that, to the best of
the officer's knowledge, the master servicer or the trustee, as the case may be,
has  fulfilled  its  obligations  under the  related  agreement  throughout  the
preceding year.

CERTAIN MATTERS REGARDING THE MASTER SERVICER, THE DEPOSITOR AND THE TRUSTEE

   THE MASTER SERVICER.  The master servicer under each servicing agreement
will be identified in the related prospectus supplement. Each servicing
agreement will generally provide that:

   o  the master  servicer may resign from its  obligations and duties under the
      servicing  agreement with the prior written  approval of the depositor and
      the trustee; and

   o  shall resign if a determination  is made that its duties under the related
      agreement are no longer permissible under applicable law; and

   o  the  resignation  will  not  become  effective  until a  successor  master
      servicer  meeting the eligibility  requirements set forth in the servicing
      agreement has assumed, in writing,  the master servicer's  obligations and
      responsibilities under the servicing agreement.

   Each  servicing  agreement  will  further  provide  that  neither  the master
servicer nor any director,  officer,  employee,  or agent of the master servicer
shall be under any  liability to the related trust fund or holders of securities
for any  action  taken or for  refraining  from the taking of any action in good
faith pursuant to the servicing agreement,  or for errors in judgment.  However,
neither  the master  servicer  nor any person  shall be  protected

   o  against any liability for any breach of warranties or representations made
      in the servicing agreement; or

   o  against any specific liability imposed on the master servicer; or

      o   by the terms of the servicing agreement; or

      o   by reason of willful  misfeasance,  bad faith or gross  negligence  in
          the performance of duties under the agreement; or

      o   by reason of  reckless  disregard  of  obligations  and  duties  under
          the related servicing agreement.

The master servicer and any director,  officer,  employee or agent of the master
servicer  will be  entitled  to rely in good faith on any  document  of any kind
prima facie properly executed and submitted by any person respecting any matters
arising under the related  servicing  agreement.  Each  servicing  agreement may
further provide that the master servicer and any director,  officer, employee or
agent of the master servicer will be

   o  entitled to indemnification by the trust fund and


                                      -69-


<PAGE>

   o  will be held harmless against any loss, liability,  or expense incurred in
      connection  with any legal action  relating to the servicing  agreement or
      the securities,  the Pool Insurance  Policy,  the special hazard insurance
      policy and the Bankruptcy Bond, if any, other than

      o  any loss,  liability,  or expense  related to any specific  residential
         loan or residential loans,

      o  any loss, liability,  or expense otherwise reimbursable pursuant to the
         servicing agreement, and

      o  any  loss,  liability,   or  expense  incurred  by  reason  of  willful
         misfeasance, bad faith or gross negligence in the performance of duties
         under the agreement or by reason of reckless  disregard of  obligations
         and duties under the agreement.

   In addition,  each servicing  agreement will provide that the master servicer
will be under no obligation to appear in, prosecute,  or defend any legal action
which is not incidental to its duties under the servicing agreement and which in
its opinion may involve it in any expense or liability.  The master servicer may
be permitted,  however,  in its  discretion to undertake any action which it may
deem  necessary or desirable  with respect to the  servicing  agreement  and the
rights and duties of the parties to the servicing agreement and the interests of
the holders of securities  under the  servicing  agreement.  In that event,  the
legal  expenses and costs of the action and any liability  resulting from taking
the actions  will be  expenses,  costs and  liabilities  of the trust fund.  The
master  servicer will be entitled to be reimbursed for these expenses out of the
Trust Account.  This right of reimbursement is prior to the rights of holders of
securities to receive any amount in the Trust Account.

   Any entity  into which the master  servicer  may be merged,  consolidated  or
converted, or any entity resulting from any merger,  consolidation or conversion
to which  the  master  servicer  is a party,  or any  entity  succeeding  to the
business of the master  servicer,  will be the successor of the master  servicer
under each servicing agreement.  However, the successor or surviving entity must
meet the qualifications specified in the related prospectus supplement.

   The related  prospectus  supplement  may specify  that the master  servicer's
duties may be terminated if a termination  fee is paid, and the master  servicer
may be replaced  with a successor  meeting the  qualifications  specified in the
related prospectus supplement.

   THE  DEPOSITOR.  Each  applicable  agreement  will  provide  that neither the
depositor nor any director,  officer,  employee, or agent of the depositor shall
be under any liability to the related  trust fund or holders of  securities  for
any action taken or for  refraining  from the taking of any action in good faith
pursuant  to the  agreement,  or for errors in  judgment.  However,  neither the
depositor nor any person will be protected  against any liability for any breach
of warranties or  representations  made in the agreement or against any specific
liability imposed on the depositor by the terms of the agreement or by reason of
willful misfeasance,  bad faith or gross negligence in the performance of duties
under the agreement or by reason of reckless disregard of obligations and duties
under the agreement. The depositor and any director,  officer, employee or agent
of the  depositor  will be entitled to rely in good faith on any document of any
kind prima facie  properly  executed and submitted by any person  respecting any
matters arising under the related agreement.

   Each  agreement  will further  provide that the  depositor  and any director,
officer,  employee or agent of the depositor will be entitled to indemnification
by the trust fund and will be held


                                      -70-


<PAGE>

harmless against any loss, liability, or expense incurred in connection with any
legal  action  relating  to:

   o  the agreement or the securities;

   o  any Pool Insurance  Policy;

   o  any special hazard insurance policy and the Bankruptcy Bond; or

   o  any agency securities,

other  than any loss,  liability,  or  expense  incurred  by  reason of  willful
misfeasance,  bad faith or gross  negligence in the  performance of duties under
the related  agreement  or by reason of reckless  disregard of  obligations  and
duties under the related agreement.

   In addition,  each agreement will provide that the depositor will be under no
any obligation to appear in, prosecute,  or defend any legal action which is not
incidental  to its duties under the related  agreement  and which in its opinion
may involve it in any expense or  liability.  The  depositor  may be  permitted,
however,  in its  discretion to undertake any action which it may deem necessary
or desirable with respect to the related  agreement and the rights and duties of
the  parties  to the  related  agreement  and the  interests  of the  holders of
securities  under the related  agreement.  In that event, the legal expenses and
costs of the action and any liability  resulting  from taking these actions will
be expenses,  costs and  liabilities  of the trust fund.  The depositor  will be
entitled to be  reimbursed  for those  expenses out of the Trust  Account.  This
right of  reimbursement  will be prior to the rights of holders of securities to
receive any amount in the Trust Account.

   Any entity into which the depositor may be merged, consolidated or converted,
or any entity  resulting from any merger,  consolidation  or conversion to which
the  depositor  is a party,  or any entity  succeeding  to the  business  of the
depositor will be the successor of the depositor under each agreement.

   THE TRUSTEES.  Each trustee for any series of securities  will be required to
be an entity  possessing  corporate  trust powers having a combined  capital and
surplus of at least  $50,000,000  and subject to  supervision  or examination by
federal or state authority as identified in the related  prospectus  supplement.
The commercial  bank or trust company serving as trustee may have normal banking
relationships with the depositor and its affiliates and the master servicer,  if
any, and its  affiliates.  For the purpose of meeting the legal  requirements of
certain local jurisdictions,  the depositor or the trustee may have the power to
appoint  co-trustees or separate  trustees of all or any part of the trust fund.
If the appointment occurs, all rights,  powers, duties and obligations conferred
or  imposed on the  trustee by the  agreement  relating  to the series  shall be
conferred  or imposed on the  trustee  and the  separate  trustee or  co-trustee
jointly.  In any  jurisdiction  in which the  trustee  shall be  incompetent  or
unqualified  to perform  certain  acts,  the rights,  powers and duties shall be
conferred or imposed on the separate trustee or co-trustee  singly. The separate
trustee or  co-trustee  will be required to exercise and perform  these  rights,
powers, duties and obligations solely at the direction of the trustee.

   The trustee may resign at any time, in which event the depositor or the other
party  specified  in the  related  agreements  will be  obligated  to  appoint a
successor  trustee.  The  depositor or the other party  specified in the related
agreements  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,


                                      -71-


<PAGE>

incapable  of acting or a receiver or similar  person shall be appointed to take
control of its affairs. In these circumstances, the depositor or the other party
specified  in the related  agreements  will be  obligated to appoint a successor
trustee.  The holders of securities  evidencing  not less than a majority of the
voting rights allocated to the securities may at any time remove the trustee and
appoint a successor trustee by written  instrument in accordance with additional
procedures set forth in the related agreement. Any resignation or removal of the
trustee and appointment of a successor  trustee does not become  effective until
acceptance of the appointment by a successor trustee.

   DUTIES OF THE TRUSTEES.  The trustee will make no  representations  as to the
validity or sufficiency of any agreement, the securities, any asset of the trust
fund or related  document other than the  certificate of  authentication  on the
forms  of  securities,   and  will  not  assume  any  responsibility  for  their
correctness. The trustee under any agreement will not be accountable for the use
or application  by or on behalf of the master  servicer of any funds paid to the
master servicer in respect of the  securities,  the assets of the trust fund, or
deposited into or withdrawn from the Trust Account or any other account by or on
behalf of the  depositor  or the master  servicer.  If no event of  default  has
occurred and is  continuing,  the trustee will be required to perform only those
duties  specifically  required under the related  agreement.  However,  when the
trustee receives the various certificates, reports or other instruments required
to be  furnished  to it under an  agreement,  the  trustee  will be  required to
examine  those   documents  and  to  determine   whether  they  conform  to  the
requirements of the agreement.

   Each agreement may further provide that neither the trustee nor any director,
officer,  employee,  or agent of the trustee shall be under any liability to the
related  trust  fund or  holders  of  securities  for any  action  taken  or for
refraining  from  the  taking  of any  action  in  good  faith  pursuant  to the
agreement,  or for errors in  judgment.  However,  neither  the  trustee nor any
person shall be protected  against specific  liability imposed on the trustee by
the terms of the  agreement  or by reason of willful  misfeasance,  bad faith or
gross negligence in the performance of duties under the related  agreement or by
reason of  reckless  disregard  of  obligations  and  duties  under the  related
agreement.  The  trustee  and any  director,  officer,  employee or agent of the
trustee may rely in good faith on any document of any kind prima facie  properly
executed and submitted by any person  respecting  any matters  arising under the
related agreement.

   Each  agreement  may  further  provide  that the  trustee  and any  director,
officer, employee or agent of the trustee will be entitled to indemnification by
the trust fund and will be held harmless against any loss, liability, or expense
incurred in  connection  with any legal action  relating to the  agreement,  the
securities  or the  agency  securities.  However,  the  trustee  may not be held
harmless against any loss,  liability,  or expense incurred by reason of willful
misfeasance,  bad faith or gross  negligence in the  performance of duties under
the related  agreement  or by reason of reckless  disregard of  obligations  and
duties under the related agreement.

DEFICIENCY EVENTS

   With respect to each series of securities with  distribution  dates occurring
at intervals less  frequently  than monthly,  and with respect to each series of
securities  including  two  or  more  classes  with  sequential  priorities  for
distribution  of principal,  the following  provisions may apply if specified in
the related prospectus supplement.


                                      -72-


<PAGE>

   A deficiency event with respect to the securities of any of the series is the
inability to distribute to holders of one or more classes of securities of these
series,  in  accordance  with  the  terms  of the  securities  and  the  related
agreement,  any  distribution of principal or interest on these  securities when
and as distributable,  in each case because of the insufficiency for the purpose
of the funds then held in the related trust fund.

   If a deficiency event occurs,  the trustee or master servicer,  as may be set
forth in the related  prospectus  supplement,  may be required to determine  the
sufficiency  of funds  available to make future  required  distributions  on the
securities.

   The trustee or master servicer may obtain and rely on an opinion or report of
a firm of independent  accountants of recognized  national  reputation as to the
sufficiency of the amounts receivable with respect to the trust fund to make the
distributions  on the  securities,  which  opinion or report will be  conclusive
evidence as to sufficiency. Prior to making this determination, distributions on
the securities shall continue to be made in accordance with their terms.

   If the trustee or master servicer makes a positive determination, the trustee
or master  servicer  will apply all  amounts  received in respect of the related
trust fund, after payment of expenses of the trust fund, to distributions on the
securities  of the  series  in  accordance  with  their  terms.  However,  these
distributions will be made monthly and without regard to the amount of principal
that would otherwise be distributable  on any  distribution  date. Under certain
circumstances  following  the  positive  determination,  the  trustee  or master
servicer  may  resume  making  distributions  on  the  securities  expressly  in
accordance with their terms.

   If  the  trustee  or  master   servicer  is  unable  to  make  the   positive
determination  described  above,  the trustee or master  servicer will apply all
amounts  received  in  respect  of the  related  trust  fund,  after  payment of
expenses,  to monthly  distributions  on the  securities of the series pro rata,
without  regard to the priorities as to  distribution  of principal set forth in
these  securities.  Also,  these  securities  will,  to the extent  permitted by
applicable law, accrue interest at the highest  security  interest rate borne by
any security of the series. Alternatively, if any class of the series shall have
an adjustable or variable  security  interest rate,  interest will accrue at the
weighted average security interest rate,  calculated on the basis of the maximum
security  interest  rate  applicable  to the class  having the initial  security
principal  balance of the securities of that class. In this case, the holders of
securities  evidencing  a  majority  of  the  voting  rights  allocated  to  the
securities  may direct the trustee to sell the related trust fund. Any direction
to sell the trust fund will be  irrevocable  and  binding on the  holders of all
securities  of the  series and on the owners of any  residual  interests  in the
trust fund.  In the absence of this  direction,  the trustee may not sell all or
any portion of the trust fund.

EVENTS OF DEFAULT

   POOLING AND SERVICING AGREEMENTS.  Events of default under each pooling
and servicing agreement will be specified in the related prospectus
supplement and will generally consist of:

   o  any  failure  by  the  master  servicer  to  distribute  or  cause  to  be
      distributed to holders of the  certificates,  or the failure of the master
      servicer  to remit  funds to the  trustee  for  this  distribution,  which
      continues  unremedied  for five days or another  period  specified  in the
      servicing  agreement  after the giving of written notice of the failure in
      accordance with the procedures described in the agreement;


                                      -73-


<PAGE>

   o  any  failure  by the  master  servicer  duly to  observe or perform in any
      material respect any of its other covenants or agreements in the agreement
      which continues  unremedied for sixty days or another period  specified in
      the pooling and servicing  agreement after the giving of written notice of
      the failure in accordance with the procedures described in the agreement;

   o  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; and

   o  any  other  event  of  default  specified  in the  pooling  and  servicing
      agreement.

A default pursuant to the terms of any mortgage securities included in any trust
fund will not  constitute  an event of default  under the  related  pooling  and
servicing agreement.

   So long as an  event of  default  under a  pooling  and  servicing  agreement
remains  unremedied,  the  depositor or the trustee may, and at the direction of
holders of certificates  evidencing a percentage of the voting rights  allocated
to the  certificates as may be specified in the pooling and servicing  agreement
will be required to terminate  all of the rights and  obligations  of the master
servicer under the pooling and servicing agreement and in and to the residential
loans  and the  proceeds  of the  residential  loans.  The  trustee  or  another
successor  servicer  will  then  succeed  to all  responsibilities,  duties  and
liabilities of the master servicer and will be entitled to similar  compensation
arrangements.

   If the  trustee  would be  obligated  to succeed the master  servicer  but is
unwilling  to act as master  servicer,  it may, or if it is unable so to act, it
shall,  appoint,  or  petition  a  court  of  competent   jurisdiction  for  the
appointment of, an approved mortgage  servicing  institution with a net worth of
at least  $10,000,000,  or  other  amount  as may be  specified  in the  related
agreement,  to act as  successor  to the master  servicer  under the pooling and
servicing agreement. Pending the appointment, the trustee is obligated to act in
this  capacity.  The trustee and the successor  may agree on the  administration
compensation to be paid,  which in no event may be greater than the compensation
to the master servicer under the pooling and servicing agreement.

   No  holder of the  certificate  will have the  right  under any  pooling  and
servicing agreement to institute any proceeding with respect to its certificates
unless permitted in the related agreement and:

   o  the holder  previously has given to the trustee written notice of an event
      of  default  or of a  default  by  the  depositor  or the  trustee  in the
      performance of any obligation  under the pooling and servicing  agreement,
      and of the continuance of the event of default;

   o  the  holders of  certificates  evidencing  not less than 25% of the voting
      rights allocated to the certificates,  or other  percentages  specified in
      the agreement,  have made written  request to the trustee to institute the
      proceeding  in its own name as trustee  and have  offered  to the  trustee
      reasonable  indemnity  as it may require  against the costs,  expenses and
      liabilities to be incurred by instituting the proceedings; and

   o  the trustee for sixty days after  receipt of notice,  request and offer of
      indemnity has neglected or refused to institute any proceeding.

The trustee,  however, is generally under no obligation to


                                      -74-


<PAGE>

   o  exercise  any of the  trusts or powers  vested  in it by any  pooling  and
      servicing  agreement or to make any investigation of matters arising under
      the pooling and servicing agreement or

   o  institute, conduct, or defend any litigation under, or in relation to, the
      pooling and servicing agreement, at the request, order or direction of any
      of the  holders of  certificates  covered  by the  pooling  and  servicing
      agreement,

unless the holders of the  certificates  have offered to the trustee  reasonable
security or indemnity  against the costs,  expenses and liabilities which may be
incurred in the undertaking.

   SERVICING AGREEMENT.  Servicing defaults under the related servicing
agreement will be specified in the related prospectus supplement and will
generally include:

   o  any  failure by the master  servicer to pay or cause to be paid to holders
      of the notes,  or the failure of the master servicer to remit funds to the
      trustee  for  the  payment  which  continues  unremedied  for  the  period
      specified in the servicing agreement after the giving of written notice of
      the failure in accordance with the procedures described in the agreement;

   o  any  failure  by the  master  servicer  duly to  observe or perform in any
      material respect any of its other covenants or agreements in the agreement
      which  continues  unremedied  for the period  specified in the pooling and
      servicing  agreement  after the giving of written notice of the failure in
      accordance with the procedures described in the agreement;

   o  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; and

   o  any other servicing default specified in the servicing agreement.

   So long as a servicing  default remains  unremedied,  either the depositor or
the  trustee  may, by written  notification  to the master  servicer  and to the
issuer or the trustee or trust fund, as applicable,  terminate all of the rights
and obligations of the master servicer under the servicing  agreement.  However,
the right of the  master  servicer  as  noteholder  or as  holder of the  Equity
Certificates  and the right to receive  servicing  compensation and expenses for
servicing  the  mortgage  loans  during  any  period  prior  to the  date of the
termination  may not be terminated.  The trustee or another  successor  servicer
will then succeed to all responsibilities,  duties and liabilities of the master
servicer and will be entitled to similar compensation arrangements.

   If the  trustee  would be  obligated  to succeed the master  servicer  but is
unwilling  so to act,  it may  appoint,  or if it is unable so to act,  it shall
appoint, or petition a court of competent jurisdiction for the appointment of an
approved mortgage servicing  institution with a net worth of an amount specified
in the related  agreement,  to act as successor to the master servicer under the
servicing agreement.  Pending this appointment,  the trustee is obligated to act
in that  capacity.  The trustee  and the  successor  may agree on the  servicing
compensation to be paid,  which in no event may be greater than the compensation
to the initial master servicer under the servicing agreement.

   INDENTURE. Events of default under the indenture will be specified in the
related prospectus supplement and will generally include:


                                      -75-


<PAGE>

   o  a default for five days or more,  or another  period of time  specified in
      the related  indenture,  in the payment of any principal of or interest on
      any note of the related series;

   o  failure to perform  any other  covenant of the issuer or the trust fund in
      the  indenture  which  continues  for the period  specified in the related
      indenture,  after  notice of the event of default  is given in  accordance
      with the procedures described in the related indenture;

   o  any representation or warranty made by the issuer or the trust fund in the
      indenture  or in any  other  writing  delivered  in  connection  with  the
      indenture having been incorrect in a material respect as of the time made,
      and the breach is not cured  within the period  specified  in the  related
      indenture,  after  notice of the  breach is given in  accordance  with the
      procedures described in the related indenture;

   o  certain events of bankruptcy,  insolvency,  receivership or liquidation of
      the issuer or the trust fund; and

   o  any other event of default provided with respect to notes of that series.

   If an event of  default  with  respect to the notes of any series at the time
outstanding  occurs and is continuing,  the trustee or the holders of a majority
of the voting rights allocable to the notes, or another percentage  specified in
the indenture,  may declare the principal  amount of all the notes of the series
to  be  due  and  payable  immediately.  This  declaration  may,  under  certain
circumstances,  be  rescinded  and  annulled  by the  holders of a  majority  in
aggregate outstanding amount of the related notes.

   If following  an event of default  with  respect to any series of notes,  the
notes of the series have been  declared to be due and payable,  the trustee may,
in its discretion, regardless of acceleration, elect to

   o  maintain possession of the collateral securing the notes of the series and

   o  continue  to apply  payments  on the  collateral  as if there  had been no
      declaration of acceleration.

The trustee may only do so if the  collateral  continues  to provide  sufficient
funds for the payment of principal of and interest on the notes of the series as
they would have become due if there had not been a declaration.

   In addition,  the trustee may not sell or otherwise  liquidate the collateral
securing  the  notes of a series  following  an event of  default,  unless

   o  the  holders of 100% of the voting  rights  allocated  to the notes of the
      series consent to the sale,

   o  the proceeds of the sale or liquidation  are sufficient to pay in full the
      principal  of and accrued  interest,  due and unpaid,  on the  outstanding
      notes of the series at the date of the sale,

   o  the trustee  determines that the collateral  would not be sufficient on an
      ongoing basis to make all payments on the notes as the payments would have
      become due if the related notes had not been declared due and payable, and
      the  trustee  obtains  the  consent of the holders of 66 2/3 % of the then
      aggregate outstanding amount of the notes of the series, or


                                      -76-


<PAGE>

   o  the trustee  satisfies the other  requirements  as may be set forth in the
      related indenture.

   If the trustee  liquidates  the  collateral  in  connection  with an event of
default under the indenture, the indenture provides that the trustee will have a
prior lien on the proceeds of any liquidation for unpaid fees and expenses. As a
result, if an event of default occurs under the indenture,  the amount available
for payments to the Noteholders  would be less than would otherwise be the case.
However,  the trustee will not be  permitted  to 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 an event of default under the indenture.

   If the  principal of the notes of a series is declared  due and payable,  the
holders of any notes issued at a discount from par may be entitled to receive no
more than an amount  equal to the unpaid  principal  amount of the related  note
less the amount of the discount that is unamortized.

   No noteholder  generally  will have any right under an indenture to institute
any proceeding  with respect to the related  agreement  unless  permitted by the
indenture and

   o  the holder  previously has given to the trustee  written notice of default
      and the continuance of a default;

   o  the holders of notes or Equity  Certificates  of any class  evidencing not
      less than 25% of the voting  rights  allocated  to the  notes,  or another
      percentage specified in the indenture:

      o  have made written request to the trustee to institute the proceeding in
         its own name as trustee; and

      o  have offered to the trustee reasonable indemnity;

   o  the trustee has  neglected or refused to institute any  proceeding  for 60
      days after receipt of a request and indemnity; and

   o  no direction  inconsistent  with the written request has been given to the
      trustee  during the 60 day period by the holders of a majority of the note
      principal balances of the related class.

However,  the trustee will generally be under no obligation to

   o  exercise any of the trusts or powers vested in it by the indenture or

   o  institute,  conduct or defend any  litigation  under the  indenture  or in
      relation to the indenture at the request, order or direction of any of the
      holders of notes covered by the agreement,

unless  those  holders  have  offered  to the  trustee  reasonable  security  or
indemnity  against the costs,  expenses and liabilities which may be incurred in
this undertaking.

AMENDMENT

   With  respect to each series of  securities,  each  agreement  governing  the
rights of the holders of the  securities may generally be amended by the parties
to the agreement,  without the consent of any of the holders of securities:

   (1) to cure any ambiguity;


                                      -77-


<PAGE>

   (2) to correct or  supplement  any  provision in any  agreement  which may be
inconsistent with any other provision in any agreement;

   (3) to make any other provisions with respect to matters or questions arising
under the agreement; and

   (4) if the  amendment,  as evidenced by an opinion of counsel,  is reasonably
necessary to comply with any  requirements  imposed by the Code or any successor
or mandatory  statutes or any  temporary or final  regulation,  revenue  ruling,
revenue  procedure or other  written  official  announcement  or  interpretation
relating  to  federal  income  tax law or any  proposed  action  which,  if made
effective,  would  apply  retroactively  to the  trust  fund at  least  from the
effective date of the amendment,

provided that the required action,  other than an amendment  described in clause
(4) above,  will not adversely  affect in any material  respect the interests of
any holder of the securities  covered by the agreement.  Each agreement may also
be amended,  subject to certain restrictions to continue favorable tax treatment
of the entity by the parties to this agreement,  with the consent of the holders
of securities evidencing not less than 51% of the voting rights allocated to the
securities,  or another percentage specified in the indenture,  for any purpose.
However, no amendment may

            (a)  reduce in any  manner  the  amount  of, or delay the timing of,
      payments  received  on assets of the trust fund which are  required  to be
      distributed  on any  security  without  the  consent  of the holder of the
      security; or

            (b) reduce the aforesaid  percentage  of voting rights  required for
      the  consent to the  amendment  without  the consent of the holders of all
      securities  of  the  related  series  then  outstanding,  or as  otherwise
      provided in the related agreement.

TERMINATION

   The  obligations  created by the agreement for each series of securities will
generally  terminate when any of the following first occurs

   o  the  payment to the  holders of  securities  of that series of all amounts
      held in the  Trust  Account  and  required  to be paid to the  holders  of
      securities pursuant to the agreement,

   o  the final payment or other  liquidation,  including the disposition of all
      property acquired upon foreclosure or repossession, of the last trust fund
      asset remaining in the related trust fund or,

   o  the purchase of all of the assets of the trust fund by the party  entitled
      to effect the termination,

in each case, 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 period  specified in the related  prospectus  supplement.  Written notice of
termination  of the agreement  will be given to each holder of  securities.  The
final  distribution  will be made only after  surrender and  cancellation of the
securities  at an  office or  agency  appointed  by the  trustee  which  will be
specified in the notice of termination.


                                      -78-


<PAGE>

   The  exercise  of the right to  purchase  the assets of the trust fund as set
forth in the preceding  paragraph will effect early retirement of the securities
of that series.

VOTING RIGHTS

   Voting rights  allocated to securities of a series will generally be based on
security principal balances. Any other method of allocation will be specified in
the related prospectus supplement.  The prospectus supplement may specify that a
provider of credit  support may be  entitled  to direct  certain  actions of the
master  servicer  and the  trustee or to exercise  certain  rights of the master
servicer, the trustee or the holders of securities.

                  DESCRIPTION OF PRIMARY INSURANCE COVERAGE

   The  prospectus  supplement  may specify  that each  residential  loan may be
covered by a Primary  Hazard  Insurance  Policy and, if required as described in
the  related  prospectus  supplement,  a Primary  Credit  Insurance  Policy.  In
addition,  the  prospectus  supplement may specify that a trust fund may include
any combination of a Pool Insurance Policy, a special Hazard Insurance Policy, a
bankruptcy  bond  or  another  form  of  credit  support,   as  described  under
"Description of Credit Support."

   The following is only a brief description of certain  insurance  policies and
does not  purport  to  summarize  or  describe  all of the  provisions  of these
policies.  This insurance is subject to underwriting  and approval of individual
residential loans by the respective insurers.

PRIMARY CREDIT INSURANCE POLICIES

   The prospectus  supplement  will specify  whether the master servicer will be
required  to  maintain  or  cause  to  be  maintained  in  accordance  with  the
underwriting  standards  adopted by the  depositor  a Primary  Credit  Insurance
Policy with respect to each residential loan, other than Multifamily  Loans, FHA
Loans,  and VA Loans,  for which this insurance is required,  as described under
"Description of the Securities -- Realization on Defaulted Residential Loans" in
this prospectus.

   The master servicer will be required to cause to be paid the premium for each
Primary  Credit  Insurance  Policy  to be paid on a  timely  basis.  The  master
servicer, or the related sub-servicer,  if any, will be required to exercise its
best  reasonable  efforts  to be named the  insured  or a loss  payee  under any
Primary Credit Insurance Policy.  The ability to assure that Insurance  Proceeds
are  appropriately  applied may be  dependent  on its being so named,  or on the
extent to which  information  in this  regard is  furnished  by  borrowers.  All
amounts collected by the master servicer under any policy will be required to be
deposited  in the Trust  Account.  The master  servicer  will  generally  not be
permitted to cancel or refuse to renew any Primary  Credit  Insurance  Policy in
effect at the time of the initial issuance of the securities that is required to
be kept in force under the related agreement.  However,  the master servicer may
cancel or refuse to renew any Primary Credit  Insurance  Policy,  if it uses its
best efforts to obtain a replacement  Primary  Credit  Insurance  Policy for the
canceled or  nonrenewed  policy  maintained  with an insurer  the  claims-paying
ability of which is acceptable to the rating agency or agencies for pass-through
certificates  or notes having the same rating as the securities on their date of
issuance.


                                      -79-


<PAGE>

   As  conditions  precedent to the filing or payment of a claim under a Primary
Credit Insurance Policy, the insured typically will be required, if a default by
the borrower  occurs,  among other  things,  to:

   o  advance or discharge

      o  hazard insurance premiums; and

      o  as necessary and approved in advance by the insurer, real estate taxes,
         protection and preservation expenses and foreclosure and related costs;

   o  if any physical loss or damage to the residential  property  occurs,  have
      the  residential  property  restored  to at  least  its  condition  at the
      effective date of the Primary Credit Insurance Policy,  with ordinary wear
      and tear excepted; and

   o  tender to the insurer good and  merchantable  title to, and possession of,
      the residential property.

FHA INSURANCE AND VA GUARANTEES

   Residential loans designated in the related prospectus  supplement as insured
by the FHA will be insured  by the FHA as  authorized  under the  United  States
Housing Act of 1934, as amended. Certain residential loans will be insured under
various FHA programs  including  the standard FHA 203(b)  program to finance the
acquisition of one- to four-family  housing units, the FHA 245 graduated payment
mortgage program and the FHA Title I Program. These programs generally limit the
principal  amount  and  interest  rates  of  the  mortgage  loans  insured.  The
prospectus supplement relating to securities of each series evidencing interests
in a trust  fund  including  FHA  loans  will set forth  additional  information
regarding the regulations  governing the applicable FHA insurance programs.  The
following,  together  with any further  description  in the  related  prospectus
supplement,  describes FHA insurance  programs and  regulations  as generally in
effect with respect to FHA loans.

   The insurance premiums for FHA loans are collected by lenders approved by the
Department  of Housing and Urban  Development  or by the master  servicer or any
sub-servicer   and  are  paid  to  the  FHA.  The   regulations   governing  FHA
single-family  mortgage  insurance  programs provide that insurance benefits are
payable  either  upon  foreclosure  or  other   acquisition  of  possession  and
conveyance  of the  mortgage  premises  to the United  States of America or upon
assignment of the defaulted  loan to the United States of America.  With respect
to a  defaulted  FHA-insured  residential  loan,  the  master  servicer  or  any
sub-servicer will be limited in its ability to initiate foreclosure proceedings.
When it is determined, either by the master servicer or any sub-servicer or HUD,
that default was caused by  circumstances  beyond the  borrower's  control,  the
master  servicer  or any  sub-servicer  is  expected  to make an effort to avoid
foreclosure by entering, if feasible, into one of a number of available forms of
forbearance  plans with the borrower.  These  forbearance  plans may involve the
reduction or suspension  of regular  mortgage  payments for a specified  period,
with the payments to be made on or before the maturity date of the mortgage,  or
the  recasting  of  payments  due  under  the  mortgage  up to  or,  other  than
residential  loans  originated  under the Title I Program of the FHA, beyond the
maturity  date. In addition,  when a default  caused by  circumstances  beyond a
borrower's  control is  accompanied by certain other  criteria,  HUD may provide
relief by making  payments.  These payments are to be repaid to HUD by borrower,
to the master servicer or any  sub-servicer  in partial or full  satisfaction of
amounts due


                                      -80-


<PAGE>

under  the  residential  loan or by  accepting  assignment  of the loan from the
master servicer or any  sub-servicer.  With certain  exceptions,  at least three
full monthly  installments  must be due and unpaid  under the FHA loan,  and HUD
must have  rejected any request for relief from the  borrower  before the master
servicer or any sub-servicer may initiate foreclosure proceedings.

   HUD has the option,  in most  cases,  to pay  insurance  claims in cash or in
debentures issued by HUD.  Currently,  claims are being paid in cash, and claims
have  not  been  paid  in  debentures  since  1965.  HUD  debentures  issued  in
satisfaction  of FHA  insurance  claims  bear  interest  at the  applicable  HUD
debentures  interest  rate.  The master  servicer  or any  sub-servicer  of each
FHA-insured  single  family loan will  generally  be  obligated  to purchase any
debenture issued in satisfaction of the residential loan if a default occurs for
an amount equal to the principal amount of any debenture.

   Other  than in  relation  to the Title I Program  of the FHA,  the  amount of
insurance  benefits  generally  paid by the FHA is  equal to the  entire  unpaid
principal  amount of the  defaulted  residential  loan adjusted to reimburse the
master  servicer or  sub-servicer  for certain  costs and expenses and to deduct
certain  amounts  received or retained  by the master  servicer or  sub-servicer
after default.  When entitlement to insurance  benefits results from foreclosure
or other acquisition of possession and conveyance to HUD, the master servicer or
sub-servicer  will be compensated for no more than two-thirds of its foreclosure
costs,  and will be  compensated  for interest  accrued and unpaid prior to this
date but in general only to the extent it was allowed  pursuant to a forbearance
plan  approved by HUD.  When  entitlement  to  insurance  benefits  results from
assignment of the  residential  loan to HUD, the insurance  payment will include
full  compensation  for interest  accrued and unpaid to the assignment date. The
insurance payment itself,  upon foreclosure of an FHA-insured  residential loan,
bears  interest  from a date 30 days  after  the  borrower's  first  uncorrected
failure to perform any  obligation  to make any  payment due under the  mortgage
and, upon assignment,  from the date of assignment to the date of payment of the
claim,  in each case at the same interest rate as the  applicable  HUD debenture
interest rate as described above.

   Residential  loans  designated  in  the  related  prospectus   supplement  as
guaranteed  by the  VA  will  be  partially  guaranteed  by  the  VA  under  the
Serviceman's Readjustment Act of 1944, as amended. The Serviceman's Readjustment
Act of 1944, as amended,  permits a veteran,  or in certain instances the spouse
of a veteran,  to obtain a mortgage loan  guarantee by the VA covering  mortgage
financing of the  purchase of a one- to  four-family  dwelling  unit at interest
rates permitted by the VA. The program has no mortgage loan limits,  requires no
down payment from the purchaser  and permits the guarantee of mortgage  loans of
up to 30 years' duration. However, no residential loan guaranteed by the VA will
have an  original  principal  amount  greater  than five  times the  partial  VA
guarantee for the related  residential loan. The prospectus  supplement relating
to securities of each series  evidencing  interests in a trust fund including VA
loans will set forth additional  information regarding the regulations governing
the applicable VA insurance programs.

   With  respect to a  defaulted  VA  guaranteed  residential  loan,  the master
servicer or sub-servicer will be, absent exceptional  circumstances,  authorized
to announce its  intention to foreclose  only when the default has continued for
three  months.  Generally,  a claim for the  guarantee  will be submitted  after
liquidation of the residential property.


                                      -81-


<PAGE>

   The  amount  payable  under  the  guarantee  will  be the  percentage  of the
VA-insured  residential  loan  originally  guaranteed  applied  to  indebtedness
outstanding  as of  the  applicable  date  of  computation  specified  in the VA
regulations.  Payments under the guarantee will generally be equal to the unpaid
principal amount of the residential loan, interest accrued on the unpaid balance
of the  residential  loan to the  appropriate  date of  computation  and limited
expenses  of the  mortgagee,  but in each case  only to the  extent  that  these
amounts have not been recovered through liquidation of the residential property.
The amount  payable under the guarantee may in no event exceed the amount of the
original guarantee.

PRIMARY HAZARD INSURANCE POLICIES

   The related  prospectus  supplement  may specify  that the related  servicing
agreement  will  require  the  master  servicer  to cause the  borrower  on each
residential  loan to maintain a Primary Hazard Insurance  Policy.  This coverage
will be  specified  in the related  prospectus  supplement,  and in general will
equal the lesser of the principal  balance owing on the residential loan and the
amount  necessary to fully compensate for any damage or loss to the improvements
on the  residential  property on a replacement  cost basis.  In either case, the
coverage may not be less than the amount  necessary to avoid the  application of
any  co-insurance  clause contained in the policy.  The master servicer,  or the
related  sub-servicer,  if any, will be required to exercise its best reasonable
efforts to be named as an additional  insured under any Primary Hazard Insurance
Policy and under any flood insurance  policy  referred to below.  The ability to
assure that hazard Insurance Proceeds are appropriately applied may be dependent
on its being so named,  or on the extent to which  information in this regard is
furnished by borrowers.  All amounts  collected by the master servicer under any
policy,  except for  amounts to be applied to the  restoration  or repair of the
residential  property or released to the borrower in accordance  with the master
servicer's normal servicing  procedures,  subject to the terms and conditions of
the related mortgage and mortgage note, will be deposited in the Trust Account.

   Each servicing  agreement  provides that the master  servicer may satisfy its
obligation to cause each borrower to maintain a hazard  insurance  policy by the
master servicer's maintaining a blanket policy insuring against hazard losses on
the residential  loans. If the blanket policy contains a deductible  clause, the
master  servicer will  generally be required to deposit in the Trust Account all
sums which would have been  deposited in the Trust  Account but for this clause.
The master  servicer will also generally be required to maintain a fidelity bond
and errors and omissions policy with respect to its officers and employees. This
policy will generally provide coverage against losses that may be sustained as a
result of an officer's  or  employee's  misappropriation  of funds or errors and
omissions in failing to maintain insurance,  subject to limitations as to amount
of coverage, deductible amounts, conditions, exclusions and exceptions.

   In general,  the standard  form of fire and extended  coverage  policy covers
physical  damage to or destruction of the  improvements of the property by fire,
lightning,  explosion,  smoke,  windstorm and hail,  and riot,  strike and civil
commotion,  subject to the conditions  and exclusions  specified in each policy.
The policies relating to the residential loans will be underwritten by different
insurers under  different  state laws in accordance  with  different  applicable
state  forms.  Therefore,  the  policies  will not contain  identical  terms and
conditions.  The basic terms of those policies are dictated by respective  state
laws,  and most policies  typically do not cover any physical  damage  resulting
from the following:

   o  war,


                                      -82-


<PAGE>

   o  revolution,

   o  governmental actions,

   o  floods and other water-related causes,

   o  earth movement, including earthquakes, landslides and mudflows,

   o  nuclear reactions,

   o  wet or dry rot,

   o  vermin, rodents, insects or domestic animals,

   o  theft, and,

   o  in certain cases, vandalism.

The foregoing list is merely  indicative of certain kinds of uninsured risks and
is not intended to be all-inclusive.

   When  a  residential  property  is  located  at  origination  in a  federally
designated flood area, each servicing  agreement may require the master servicer
to cause the borrower to acquire and maintain flood insurance in an amount equal
in general to the lesser of:

   (1) the amount  necessary to fully  compensate  for any damage or loss to the
improvements  which are part of the residential  property on a replacement  cost
basis; and

   (2) the  maximum  amount  of  insurance  available  under the  federal  flood
insurance program, whether or not the area is participating in the program.

   The hazard insurance policies covering the residential  properties  typically
contain a co-insurance  clause that in effect  requires the insured at all times
to carry insurance of a specified  percentage 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,
this clause  generally  provides that the insurer's  liability if a partial loss
occurs does not exceed the greater of:

   (1)   the replacement cost of the improvements less physical depreciation;
and

   (2) that  proportion of the loss as the amount of insurance  carried bears to
the specified percentage of the full replacement cost of the improvements.

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

   The effect of co-insurance if a partial loss occurs on improvements  securing
residential  loans may be that hazard Insurance  Proceeds may be insufficient to
restore fully the damaged property because:


                                      -83-


<PAGE>

   (1) the amount of hazard  insurance  the master  servicer will be required to
cause to be maintained on the improvements  securing the residential  loans will
decline as the principal balances owing on them decrease, and

   (2) residential properties have historically appreciated in value over time.

Under the terms of the residential  loans,  borrowers are generally  required to
present claims to insurers  under hazard  insurance  policies  maintained on the
residential properties.

   The master servicer,  on behalf of the trustee and holders of securities,  is
obligated to present or cause to be presented claims under any blanket insurance
policy insuring against hazard losses on residential properties.  The ability of
the  master  servicer  to  present  or cause to be  presented  these  claims  is
dependent on the extent to which  information in this regard is furnished to the
master servicer by borrowers.  However,  the related  prospectus  supplement may
specify that to the extent of the amount  available to cover hazard losses under
the special hazard insurance policy for a series,  holders of securities may not
suffer loss by reason of delinquencies or foreclosures  following hazard losses,
whether or not subject to co-insurance claims.

                          DESCRIPTION OF CREDIT SUPPORT

   The  related  prospectus  supplement  will  specify  if the  trust  fund that
includes residential loans for a series of securities may include credit support
for this series or for one or more classes of securities comprising this series,
which credit support may consist of any  combination  of the following  separate
components,  any of  which  may be  limited  to a  specified  percentage  of the
aggregate  principal  balance of the  residential  loans  covered by this credit
support or a specified  dollar amount:

   o  a Pool Insurance Policy;

   o  a special hazard insurance policy;

   o  a Bankruptcy Bond;

   o  a reserve fund;

   o  or a similar credit support instrument.

Alternatively, the prospectus supplement relating to a series of securities will
specify  if credit  support  may be  provided  by  subordination  of one or more
classes of securities or by  overcollateralization,  in  combination  with or in
lieu of any one or more of the instruments set forth above.  See "Description of
the    Securities    --    Subordination"    and    "Description    of    Credit
Support--Overcollateralization"  in this  prospectus.  The  amount  and  type of
credit  support with respect to a series of securities or with respect to one or
more classes of securities  comprising the related series,  and the borrowers on
the credit support, will be set forth in the related prospectus supplement.

   To  the  extent  provided  in  the  related  prospectus  supplement  and  the
agreement,  credit  support may be  periodically  reduced based on the aggregate
outstanding  principal  balance of the  residential  loans covered by the credit
support.


                                      -84-


<PAGE>

POOL INSURANCE POLICIES

   The prospectus supplement relating to a series of securities may specify that
the master  servicer  will exercise its best  reasonable  efforts to maintain or
cause to be maintained a Pool Insurance Policy in full force and effect,  unless
coverage under the Pool Insurance  Policy has been exhausted  through payment of
claims. The Pool Insurance Policy for any series of securities will be issued by
the pool insurer named in the related prospectus supplement. The master servicer
will be required to pay the premiums for each Pool Insurance  Policy on a timely
basis unless, as described in the related prospectus supplement,  the payment of
these fees is  otherwise  provided.  The master  servicer  will be  required  to
present or cause to be presented  claims under each Pool Insurance Policy to the
pool  insurer on behalf of itself,  the trustee  and the holders of  securities.
Pool Insurance Policies,  however,  are not blanket policies against loss, since
claims  under  these  policies  may be  made  only  if  certain  conditions  are
satisfied,  as described  below and, if  applicable,  in the related  prospectus
supplement.

   Pool  Insurance  Policies  do not cover  losses  arising  out of the  matters
excluded from coverage under Primary Credit Insurance Policies, FHA Insurance or
VA  Guarantees  or losses due to a failure  to pay or denial of a claim  under a
Primary Credit Insurance Policy, FHA Insurance or VA Guarantee,  irrespective of
the reason for the failure.

   Pool  Insurance  Policies  in  general  provide  that no claim may be validly
presented  under Pool  Insurance  Policies  with respect to a  residential  loan
unless:

   o  an acceptable  Primary Credit Insurance Policy, if the initial  Collateral
      Value of the  residential  loan exceeded 80%, has been kept in force until
      the Collateral Value is reduced to 80%;

   o  premiums  on the  Primary  Hazard  Insurance  Policy have been paid by the
      insured and real estate taxes (if applicable) and foreclosure,  protection
      and  preservation  expenses  have  been  advanced  by or on  behalf of the
      insured, as approved by the pool insurer;

   o  if there has been physical loss or damage to the residential  property, it
      has been  restored to its physical  condition at the time the  residential
      loan became insured under the Pool Insurance Policy, subject to reasonable
      wear and tear; and

   o  the insured has acquired good and  merchantable  title to the  residential
      property,  free and clear of all liens and encumbrances,  except permitted
      encumbrances,  including  any right of  redemption  by or on behalf of the
      borrower,  and if required by the pool insurer, has sold the property with
      the approval of the pool insurer.

Assuming the satisfaction of these conditions, the pool insurer typically has
the option to either

  (1) acquire  the  property  securing  the  defaulted  residential  loan  for a
      payment equal to the principal balance of the loan plus accrued and unpaid
      interest  at its  interest  rate to the date of  acquisition  and  certain
      expenses  described  above  advanced by or on behalf of the insured.  This
      option is  conditioned  on the pool insurer  being  provided with good and
      merchantable  title to the residential  property,  unless the property has
      been  conveyed  pursuant  to the terms of the  applicable  Primary  Credit
      Insurance Policy; or

  (2) pay the amount by which the sum of the principal  balance of the defaulted
      residential  loan and accrued and unpaid  interest at its interest rate to
      the date of the payment of the


                                      -85-


<PAGE>

      claim and these expenses exceeds the proceeds  received from a sale of the
      residential property that the pool insurer has approved.

In both (1) and (2), the amount of payment  under a Pool  Insurance  Policy will
generally  be reduced by the  amount of the loss paid under any  Primary  Credit
Insurance Policy.

   Unless earlier  directed by the pool insurer,  a claim under a Pool Insurance
Policy  generally must be filed

  (1) in the case when a Primary Credit Insurance  Policy is in force,  within a
      specified number of days after the claim for loss has been settled or paid
      under a Primary  Credit  Insurance  Policy,  or after  acquisition  by the
      insured or a sale of the property approved by the pool insurer,  whichever
      is later; or

  (2) in the case  when a  Primary  Credit  Insurance  Policy  is not in  force,
      within a specified  number of days after  acquisition  by the insured or a
      sale of the property approved by the pool insurer.

A claim must be paid  within a specified  period  after the claim is made by the
insured.

   The  prospectus  supplement  relating to a series of securities  will specify
whether the amount of coverage under each Pool Insurance  Policy will be reduced
over the life of the securities of the series by the aggregate  dollar amount of
claims paid less the  aggregate of the net amounts  realized by the pool insurer
upon  disposition  of all  acquired  properties.  The amount of claims paid will
generally  include certain  expenses  incurred by the master servicer as well as
accrued interest on delinquent  residential  loans to the date of payment of the
claim.  However,  holders of securities may experience a shortfall in the amount
of interest  distributed  in connection  with the payment of claims under a Pool
Insurance  Policy.  This  shortfall may result  because the pool insurer will be
required to remit only unpaid interest through the date a claim is paid,  rather
than unpaid interest through the end of the month in which the claim is paid.

   In addition,  holders of securities may experience  losses in connection with
payments  made  under a Pool  Insurance  Policy to the  extent  that the  master
servicer  expends funds for the purpose of enabling it to make a claim under the
Pool Insurance Policy.  These  expenditures by the master servicer could include
amounts  necessary  to  cover  real  estate  taxes  and to  repair  the  related
residential   property.   The  master   servicer  will  be  reimbursed  for  the
expenditures  from amounts that  otherwise  would be  distributed  to holders of
securities,  and the expenditures will not be covered by payments made under the
related  Pool  Insurance  Policy.  See  "Certain  Legal  Aspects of  Residential
Loans--Foreclosure   on   Mortgages"   and   "--Repossession   with  respect  to
Manufactured  Housing Contracts that are not Land Contracts" in this prospectus.
Accordingly,  if aggregate net claims paid under a Pool  Insurance  Policy reach
the applicable  policy limit,  coverage under that Pool Insurance Policy will be
exhausted.  As a  result,  any  further  losses  will be  borne  by  holders  of
securities of the related series.

   If a pool insurer ceases to be a Qualified Insurer,  the master servicer will
be required to use its best reasonable efforts to obtain or cause to be obtained
from another Qualified Insurer a replacement  insurance policy comparable to the
Pool  Insurance  Policy  with a total  coverage  equal to the  then  outstanding
coverage  of  the  Pool  Insurance  Policy.   However,  the  related  prospectus
supplement will specify whether if the cost of the replacement policy is greater
than the cost of the Pool  Insurance  Policy,  the  coverage of the  replacement
policy may be reduced to a level such that its premium  rate does not exceed the
premium rate on the Pool Insurance Policy.


                                      -86-


<PAGE>

However,  if the pool insurer ceases to be a Qualified Insurer solely because it
ceases to be approved as an insurer by FHLMC, FNMA, or any successor entity, the
master  servicer  will be  required  to  review,  or cause to be  reviewed,  the
financial  condition of the pool insurer with a view towards determining whether
recoveries  under the Pool Insurance  Policy are jeopardized for reasons related
to the  financial  condition  of  the  pool  insurer.  If  the  master  servicer
determines that  recoveries are so jeopardized,  it will be required to exercise
its  best  reasonable  efforts  to  obtain  from  another  Qualified  Insurer  a
replacement policy as described above, subject to the same cost limitation.

   Because each Pool Insurance  Policy will require that the property subject to
a defaulted  residential  loan be restored to its  original  condition  prior to
claiming against the pool insurer, this policy will not provide coverage against
hazard  losses.   As  set  forth  under   "Description   of  Primary   Insurance
Coverage--Primary  Hazard Insurance  Policies" in this  prospectus,  the Primary
Hazard Insurance  Policies covering the residential loans typically exclude from
coverage physical damage resulting from a number of causes. Even when the damage
is covered, the Primary Hazard Insurance Policies may afford recoveries that are
significantly less than full replacement cost of the losses.  Further, a special
hazard  insurance  policy will not cover all risks,  and the coverage under this
type of policy  will be limited in  amount.  Certain  hazard  risks  will,  as a
result, be uninsured and will therefore be borne by you.

SPECIAL HAZARD INSURANCE POLICIES

   The prospectus  supplement with respect to a series of securities may specify
that the master  servicer will be required to obtain a special hazard  insurance
policy for the series.  This policy will be issued by the special hazard insurer
specified in the  prospectus  supplement  and cover any special hazard amount as
described in the immediately  succeeding paragraph.  The master servicer will be
obligated to exercise its best reasonable  efforts to keep or cause to be kept a
special hazard insurance policy in full force and effect,  unless coverage under
the policy has been exhausted  through  payment of claims.  However,  the master
servicer will be under no obligation to maintain the policy if a Pool  Insurance
Policy  covering the series is no longer in effect.  The master servicer will be
obligated  to pay the  premiums on each  special  hazard  insurance  policy on a
timely basis unless, as described in the related prospectus supplement,  payment
of these premiums is otherwise provided for.

   Claims under each special hazard insurance policy will generally be
limited to:

  (1) a  percentage  set forth in the related  prospectus  supplement,  which is
      generally  not greater than 1%, of the aggregate  principal  balance as of
      the Cut-Off Date of the  residential  loans  comprising  the related trust
      fund;

  (2) twice the unpaid  principal  balance as of the Cut-Off Date of the largest
      residential loan in the trust fund; or

  (3) the greatest  aggregate  principal balance of residential loans secured by
      residential properties located in any one California postal zip code area,
      whichever is the greatest.

   As more  specifically  provided in the related  prospectus  supplement,  each
special  hazard  insurance  policy  will,  subject  to  limitations  of the kind
described below,  typically  protect holders of securities of the related series
from:


                                      -87-


<PAGE>

   o  loss by  reason  of damage to  residential  properties  caused by  certain
      hazards, including earthquakes and mudflows, not insured against under the
      Primary  Hazard  Insurance  Policies  or a flood  insurance  policy if the
      property is in a federally designated flood area; and

   o  loss from  partial  damage  caused by  reason  of the  application  of the
      co-insurance clause contained in the Primary Hazard Insurance Policies.

Special hazard insurance  policies will typically not cover losses such as those
occasioned  by

   o  normal wear and tear,

   o  war,

   o  civil insurrection,

   o  certain governmental actions,

   o  errors in design,

   o  faulty workmanship or materials,

   o  except  under  certain  circumstances,  nuclear or  chemical  reaction  or
      contamination,

   o  flood,  if the property is located in a federally  designated  flood area,
      and

   o  certain other risks.

   Subject to the foregoing  limitations,  each special hazard  insurance policy
will typically  provide that, when there has been damage to property  securing a
defaulted  residential loan acquired by the insured and to the extent the damage
is not covered by the related Primary Hazard Insurance Policy or flood insurance
policy, the insurer will pay the lesser of:

  (1)  the cost of repair to the property; and

  (2) when transfer of the property to the insurer occurs,  the unpaid principal
      balance of the residential loan at the time of acquisition of the property
      by foreclosure, deed in lieu of foreclosure or repossession, plus

      (a)accrued  interest at the interest rate to the date of claim  settlement
         and

      (b)certain  expenses  incurred by or on behalf of the master servicer with
         respect to the property.

The amount of coverage under the special hazard insurance policy will be reduced
by the sum of:

   (a)the unpaid  principal  balance plus accrued  interest and certain expenses
      paid by the insurer,  less any net  proceeds  realized by the insurer from
      the sale of the property, plus

   (b) any amount paid as the cost of repair of the property.

   Typically,  restoration  of the property  with the proceeds  described  under
clause (1) of the  immediately  preceding  paragraph  will satisfy the condition
under a Pool Insurance Policy that the property be restored before a claim under
this type of policy  may be validly  presented  with  respect  to the  defaulted
residential loan secured by the property. The payment described under clause (2)
of the immediately preceding paragraph will render unnecessary presentation of a
claim  in  respect  of the  residential  loan  under  a Pool  Insurance  Policy.
Therefore,  so long as the

                                      -88-


<PAGE>

Pool Insurance Policy remains in effect, the payment by the insurer of either of
the above alternative  amounts will not affect the total Insurance Proceeds paid
to holders of  securities,  but will  affect the  relative  amounts of  coverage
remaining  under any  special  hazard  insurance  policy and any Pool  Insurance
Policy.

   The special hazard  insurer must typically  approve the sale of a residential
property under any special hazard  insurance  policy.  The funds received by the
insured in excess of the unpaid  principal  balance of the residential loan plus
interest on that balance to the date of sale, plus certain expenses  incurred by
or on behalf of the master servicer with respect to the property,  not to exceed
the amount actually paid by the special hazard insurer,  must be refunded to the
special hazard  insurer.  To the extent funds are refunded to the special hazard
insurer, coverage under the special hazard insurance policy will be restored. If
aggregate  claim  payments  under a special  hazard  insurance  policy reach the
policy limit, coverage under the policy will be exhausted and any further losses
will be borne by the holders of securities.

   A claim  under a special  hazard  insurance  policy  generally  must be filed
within a  specified  number of days  after the  insured  has  acquired  good and
merchantable  title to the property,  and a claim  payment is generally  payable
within a  specified  number of days  after a claim is  accepted  by the  special
hazard insurer.  Special hazard  insurance  policies  generally  provide that no
claim may be paid unless

   o  Primary Hazard Insurance Policy premiums,

   o  flood  insurance  premiums,  if the  property  is located  in a  federally
      designated flood area, and, as approved by the special hazard insurer,

   o  real estate property taxes, if applicable,

   o  property protection and preservation expenses and

   o  foreclosure costs

have been paid by or on  behalf of the  insured,  and  unless  the  insured  has
maintained the Primary Hazard Insurance Policy.

   If a special  hazard  insurance  policy is  canceled  or  terminated  for any
reason, other than the exhaustion of total policy coverage,  the master servicer
will be  obligated to use its best  reasonable  efforts to obtain or cause to be
obtained  from another  insurer a replacement  policy  comparable to the special
hazard insurance policy. The replacement policy must have total coverage that is
equal to the then  existing  coverage of the special  hazard  insurance  policy.
However,  if the cost of the replacement  policy is greater than the cost of the
special hazard insurance policy,  the coverage of the replacement  policy may be
reduced to a level so that the premium  rate does not exceed the premium rate on
the special  hazard  insurance  policy as  provided  in the  related  prospectus
supplement.

   Each special hazard  insurance  policy is designed to permit full  recoveries
under a Pool Insurance  Policy in  circumstances  in which the recoveries  would
otherwise  be  unavailable  because  property  has been  damaged  by a cause not
insured  against  by a Primary  Hazard  Insurance  Policy  and thus would not be
restored. Therefore, each pooling and servicing agreement will generally provide
that,  if the related Pool  Insurance  Policy shall have lapsed or terminated or
been exhausted  through payment of claims,  the master servicer will be under no
further obligation to maintain the special hazard insurance policy.


                                      -89-


<PAGE>

BANKRUPTCY BONDS

   The prospectus  supplement with respect to a series of securities may specify
that the master  servicer  will be required to obtain a Bankruptcy  Bond for the
series.  The obligor on, and the amount of coverage of, any Bankruptcy Bond will
be set forth in the related prospectus  supplement.  The master servicer will be
required  to  exercise  its best  reasonable  efforts to maintain or cause to be
maintained the Bankruptcy  Bond in full force and effect,  unless coverage under
the Bankruptcy  Bond has been exhausted  through  payment of claims.  The master
servicer  will be  required  to pay or cause to be paid  the  premiums  for each
Bankruptcy  Bond  on a  timely  basis,  unless,  as  described  in  the  related
prospectus supplement, payment of the premiums is otherwise provided for.

RESERVE FUNDS

   The related prospectus supplement may specify that the depositor will deposit
or cause to be  deposited  in an account any  combination  of cash,  one or more
irrevocable letters of credit or one or more United States government securities
and other high quality investments in specified amounts, or any other instrument
satisfactory  to the rating agency or agencies.  These  deposits will be applied
and  maintained  in  the  manner  and  under  the  conditions  specified  in the
prospectus supplement.  In the alternative or in addition to the deposit, to the
extent  described in the related  prospectus  supplement,  a Reserve Fund may be
funded through application of a portion of the interest payment on each mortgage
loan or of all or a portion of  amounts  otherwise  payable  on the  subordinate
securities.  Amounts  in a  Reserve  Fund  may  be  distributed  to  holders  of
securities,  or  applied  to  reimburse  the  master  servicer  for  outstanding
advances,  or may be used for other  purposes,  in the  manner and to the extent
specified  in  the  related  prospectus   supplement.   The  related  prospectus
supplement  may specify  that any Reserve  Fund will not be deemed to be part of
the related trust fund.

   Amounts  deposited  in any  Reserve  Fund for a series  will be  invested  in
Permitted  Instruments  by, or at the direction  of, the master  servicer or any
other person named in the related prospectus supplement.

CROSS-SUPPORT PROVISIONS

   The related prospectus  supplement may specify that the residential loans for
a series of securities may be divided into separate  groups,  each  supporting a
separate class or classes of securities of a series. In addition, credit support
may be provided by cross-support provisions requiring that distributions be made
on  securities  evidencing  interests  in one group of  mortgage  loans prior to
distributions  on  securities  evidencing  interests  in a  different  group  of
mortgage loans within the trust fund. The  prospectus  supplement  relating to a
series that  includes a  cross-support  provision  will  describe the manner and
conditions for applying the provisions.

   The  coverage  provided  by one or more  forms of  credit  support  may apply
concurrently  to two or more related  trust funds.  If  applicable,  the related
prospectus  supplement will identify the trust funds to which the credit support
relates and the manner of determining the amount of the coverage provided by the
credit support and of the  application  of the coverage to the identified  trust
funds.


                                      -90-


<PAGE>

LETTER OF CREDIT

   The prospectus supplement relating to a series of securities may specify that
the  residential  loans in the related  trust fund may be covered by one or more
letters of credit,  issued by a bank or financial  institution  specified in the
prospectus  supplement.  Under a letter of credit, the issuing bank or financial
institution  will be  obligated  to honor  draws in an  aggregate  fixed  dollar
amount, net of unreimbursed  payments,  equal to the percentage specified in the
related  prospectus  supplement  of  the  aggregate  principal  balance  of  the
residential  loans  on the  related  Cut-Off  Date  or one or  more  classes  of
securities.  Any  letter of credit may  permit  draws  only if certain  types of
losses  occur.  The amount  available  under the letter of credit  will,  in all
cases, be reduced to the extent of the unreimbursed payments under the letter of
credit.

INSURANCE POLICIES AND SURETY BONDS

   The prospectus supplement relating to a series of securities may specify that
one or more  classes of  securities  of the series will be covered by  insurance
policies  and/or  surety bonds  provided by one or more  insurance  companies or
sureties. The instruments may cover 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.

EXCESS SPREAD

   The prospectus supplement may specify that a portion of the interest payments
on  residential  loans may be applied to reduce the principal  balance of one or
more classes of  securities to provide or maintain a cushion  against  losses on
the residential loans.

OVERCOLLATERALIZATION

   The  related  prospectus   supplement  may  specify  that  the  subordination
provisions  of a trust fund may be used to  accelerate  to a limited  extent the
amortization of one or more classes of securities  relative to the  amortization
of the  related  assets of the  trust  fund.  The  accelerated  amortization  is
achieved  by the  application  of  certain  excess  interest  to the  payment of
principal  of one or more  classes  of  securities.  This  acceleration  feature
creates,  with  respect to the assets of the trust  fund,  overcollateralization
which results from the excess of the aggregate  principal balance of the related
assets of the trust fund,  over the  principal  balance of the related  class or
classes  of  securities.  This  acceleration  may  continue  for the life of the
related security, or may be limited. In the case of limited  acceleration,  once
the required level of  overcollateralization  is reached, and subject to certain
provisions  specified  in  the  related  prospectus   supplement,   the  limited
acceleration  feature may cease, unless necessary to maintain the required level
of overcollateralization.

                  CERTAIN LEGAL ASPECTS OF RESIDENTIAL LOANS

   The following  discussion contains general summaries of certain legal aspects
of loans  secured by  residential  properties.  Because  the legal  aspects  are
governed by applicable state law, which 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
residential loans is situated.  The summaries are qualified in their entirety by
reference to the  applicable  federal and state laws  governing the  residential
loans. In this regard,  the following


                                      -91-


<PAGE>

discussion does not fully reflect federal  regulations with respect to FHA loans
and VA loans.  See "The  Trust  Funds--Residential  Loans" and  "Description  of
Primary Insurance Coverage--FHA Insurance and VA Guarantees" in this prospectus.

GENERAL

   All of the residential  loans are generally  loans to homeowners.  All of the
mortgage loans and Multifamily Loans are evidenced by notes or bonds and secured
by instruments which may be mortgages,  deeds of trust,  security deeds or deeds
to secure debt,  depending on the type of security instrument customary to grant
a  security  interest  in real  property  in the state in which the  residential
property  is  located.  The  prospectus  supplement  relating  to  a  series  of
securities  may specify that a trust fund also  contains:

    (1) Home Improvement  Contracts  evidenced by promissory notes, which may be
        secured by an  interest  in the  related  mortgaged  property  or may be
        unsecured;

    (2) Cooperative  Loans  evidenced by  promissory  notes  secured by security
        interests in shares issued by private,  cooperative housing corporations
        and in the related  proprietary leases or occupancy  agreements granting
        exclusive  rights  to  occupy  specific  dwelling  units in the  related
        buildings;  or

    (3) Manufactured Housing Contracts evidencing both

    o   the  obligation  of the  borrower  to repay  the loan  evidenced  by the
        Manufactured Housing Contract; and

    o   the grant of a security  interest  in the related  manufactured  home or
        with respect to Land  Contracts,  a lien on the real estate to which the
        related  manufactured  homes are deemed to be affixed,  and including in
        some cases a security  interest in the  related  manufactured  home,  to
        secure repayment of this loan.

Generally,  any of the foregoing types of encumbrance  will create a lien on, or
grant a title interest in, the subject  property.  The priority of the lien will
depend on the terms of the particular security instrument, if any, the knowledge
of the parties to the instruments, as well as the order of recordation or filing
of the instrument in the appropriate  public office.  This lien is generally not
prior to the lien for real  estate  taxes  and  assessments  and  other  charges
imposed under governmental police powers.

MORTGAGE LOANS

   The mortgage loans and Multifamily  Loans will generally be secured by either
mortgages,  deeds of trust,  security deeds or deeds to secure debt depending on
the type of security instrument customary to grant a security interest according
to the  prevailing  practice  in the state in which the  property  subject  to a
mortgage loan or  Multifamily  Loan is located.  Any of the  foregoing  types of
encumbrance  creates a lien on or conveys title to the real property  encumbered
by  this  instrument  and  represents  the  security  for  the  repayment  of an
obligation  that is  customarily  evidenced by a promissory  note.  This lien is
generally not prior to the lien for real estate taxes and  assessments and other
charges imposed under governmental police powers. Priority with respect to these
security  instruments  depends  on their  terms  and  generally  on the order of
recording with the applicable state, county or municipal office.


                                      -92-


<PAGE>

   There are two parties to a mortgage,  the mortgagor,  who is the borrower and
usually  the  owner  of the  subject  property  or the  land  trustee,  and  the
mortgagee,  who is the lender.  Under the  mortgage  instrument,  the  mortgagor
delivers to the mortgagee a note or bond and the mortgage.  However, in the case
of a land trust,  title to the property is held by a land  trustee  under a land
trust  agreement,  while  the owner is the  beneficiary  of the land  trust;  at
origination of a mortgage loan, the borrower executes a separate  undertaking to
make payments on the mortgage note.

   Although a deed of trust is similar to a mortgage,  a deed of trust  normally
has three  parties,  the trustor,  who is similar to a mortgagor  and who is the
owner  of  the  subject  property  and  may or may  not  be  the  borrower,  the
beneficiary  who is  similar  to a  mortgagee  and  who is the  lender,  and the
trustee,  a third-party  grantee.  Under a deed of trust, the trustor grants the
property,  irrevocably until the debt is paid, in trust,  generally with a power
of sale, to the trustee to secure payment of the obligation. A security deed and
a deed to secure  debt are special  types of deeds which  indicate on their face
that they are granted to secure an underlying debt. By executing a security deed
or deed to secure  debt,  the  grantor  conveys  title to, as  opposed to merely
creating a lien on, the subject  property  to the grantee  until a time when the
underlying debt is repaid.  The  mortgagee's  authority under a mortgage and the
trustee's authority under a deed of trust,  security deed or deed to secure debt
are governed by

    o   the law of the  state  in which  the real  property  is  located,

    o   the  express provisions of the mortgage, deed of trust, security deed or
        deed to secure debt and,

    o   in some cases,  with respect to deeds of trust,  the  directions  of the
        beneficiary.

COOPERATIVE LOANS

   The  Cooperative  owns all the real  property  or some  interest  in the real
property  sufficient to permit it to own the building and all separate  dwelling
units in the building.  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
on the cooperative  apartment  building and/or underlying land, or an underlying
lease of the land, the Cooperative, as mortgagor, or lessee, as the case may be,
is also responsible for meeting these blanket mortgage or rental obligations.  A
blanket  mortgage is ordinarily  incurred by the  Cooperative in connection with
either the construction or purchase of the Cooperative's  apartment  building or
the  obtaining of capital by the  Cooperative.  The  interests of the  occupants
under proprietary leases or occupancy  agreements as to which the Cooperative is
the landlord are  generally  subordinate  to the  interests of the holder of the
blanket mortgage and to the interest of the holder of a land lease.

   If the  Cooperative  is unable to meet the  payment  obligations

    (1) arising under its blanket  mortgage,  the mortgagee  holding the blanket
        mortgage could  foreclose on that mortgage and terminate all subordinate
        proprietary leases and occupancy agreements; or

    (2) 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.


                                      -93-


<PAGE>

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  final  maturity.  The  inability  of the
Cooperative to refinance the mortgage and its  consequent  inability to make the
final payment could lead to  foreclosure  by the  mortgagee.  Similarly,  a land
lease has an expiration  date and the inability of the Cooperative to extend its
term or, in the  alternative,  to purchase the land could lead to termination of
the  Cooperative's  interest in the property and  termination of all proprietary
leases and occupancy agreements.  In either event,  foreclosure by the holder of
the blanket  mortgage or the termination of the underlying lease could eliminate
or  significantly  diminish the value of any collateral  held by the lender that
financed the purchase by an individual  tenant-stockholder of Cooperative shares
or, in the case of the trust  fund,  the  collateral  securing  the  Cooperative
Loans.

   The Cooperative is owned by  tenant-stockholders  who,  through  ownership of
stock, shares or membership certificates in the corporation, receive proprietary
leases or occupancy  agreements which confer exclusive rights to occupy specific
units.  Generally,  a  tenant-stockholder  of a Cooperative  must make a monthly
payment to the Cooperative  representing the tenant-stockholder's pro rata share
of the  Cooperative's  payments for its blanket  mortgage,  real property taxes,
maintenance  expenses  and other  capital or  ordinary  expenses.  An  ownership
interest in a Cooperative and accompanying  occupancy rights is financed through
a  Cooperative  share loan  evidenced  by a  promissory  note and  secured by an
assignment of and a security interest in the occupancy  agreement or proprietary
lease  and 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. If a
default of the  tenant-stockholder  occurs,  the lender  may  generally  sue for
judgment  on the  promissory  note,  dispose  of the  collateral  at a public or
private sale or otherwise  proceed against the collateral or  tenant-stockholder
as an individual as provided in the security  agreement  covering the assignment
of the  proprietary  lease or occupancy  agreement and the pledge of Cooperative
shares. See "--Foreclosure on Cooperative Shares" below.

TAX ASPECTS OF COOPERATIVE OWNERSHIP

   In general,  a  "tenant-stockholder",  as defined in Section 216(b)(2) of the
Code,  of a  "cooperative  housing  corporation"  within the  meaning of Section
216(b)(1) of the Code, is allowed a deduction for amounts paid or accrued within
his taxable year to the corporation. These amounts paid or accrued represent his
proportionate  share of certain interest  expenses and certain real estate taxes
allowable as a deduction  under  Section  216(a) of the Code to the  corporation
under  Sections 163 and 164 of the Code. In order for a  corporation  to qualify
under Section  216(b)(1) of the Code for its taxable year in which the items are
allowable as a deduction to the corporation,  this section requires, among other
things, that at least 80% of the gross income of the corporation be derived from
its  tenant-stockholders.  By  virtue  of  this  requirement,  the  status  of a
corporation for purposes of Section  216(b)(1) of the Code must be determined on
a year-to-year basis. Consequently,  there can be no assurance that cooperatives
relating  to the  Cooperative  Loans will  qualify  under this  section  for any
particular  year. If a Cooperative of this type fails to qualify for one or more
years, the value of the collateral  securing any related Cooperative Loans could
be   significantly   impaired   because  no  deduction  would  be  allowable  to
tenant-stockholders  under  Section  216(a)  of the Code with  respect  to those
years.   In   view  of  the


                                      -94-


<PAGE>

significance of the tax benefits accorded  tenant-stockholders  of a corporation
that qualifies  under Section  216(b)(1) of the Code,  the likelihood  that this
failure would be permitted to continue over a period of years appears remote.

MANUFACTURED HOUSING CONTRACTS OTHER THAN LAND CONTRACTS

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

   The master  servicer will  generally be required to obtain  possession of the
certificate of title, but, the related  prospectus  supplement may specify if it
will not be  required  to  effect  the  notation  or  delivery  of the  required
documents  and fees.  The  failure to effect the  notation or  delivery,  or the
taking of action under the wrong law, under a motor vehicle title statute rather
than  under the UCC,  is likely to cause  the  trustee  not to have a  perfected
security  interest in the  manufactured  home  securing a  Manufactured  Housing
Contract.

   As  manufactured  homes have  become  larger and often have been  attached to
their sites without any apparent  intention to move them,  courts in many states
have held that  manufactured  homes may,  under  certain  circumstances,  become
subject  to real  estate  title and  recording  laws.  As a result,  a  security
interest in a manufactured  home could be rendered  subordinate to the interests
of other parties,  including a trustee in bankruptcy claiming an interest in the
home under applicable  state real estate law,  regardless of compliance with the
requirements  described  above.  In order to  perfect a security  interest  in a
manufactured  home under real estate laws,  the holder of the security  interest
must file either a "fixture  filing"  under the  provisions of the UCC or a real
estate  mortgage  under  the real  estate  laws of the  state  where the home is
located.  These  filings must be made in the real estate  records  office of the
county where the home is located.

   Generally, Manufactured Housing Contracts will contain provisions prohibiting
the borrower from permanently  attaching the  manufactured  home to its site. So
long as the borrower does not violate this agreement, a security interest in the
manufactured  home will be governed by the certificate of title laws or the UCC,
and the notation of the  security  interest on the  certificate  of title or the
filing of a UCC  financing  statement  will be effective to perfect the security
interest  in  the  manufactured  home.  If,  however,  a  manufactured  home  is
permanently  attached  to its  site,  other  parties,  including  a  trustee  in
bankruptcy,  could obtain an interest in the manufactured home which is prior to
the security interest  originally  retained by the seller and transferred to the
depositor.


                                      -95-


<PAGE>

   The depositor will assign or cause to be assigned a security  interest in the
manufactured homes to the trustee,  on behalf of the holders of securities.  The
related prospectus supplement may specify that neither the depositor, the master
servicer  nor the trustee will amend the  certificates  of title to identify the
trustee,  on behalf of the  holders of  securities,  as the new  secured  party.
Accordingly,  the depositor or the Unaffiliated Seller will continue to be named
as the secured party on the  certificates of title relating to the  manufactured
homes. In most states, the assignment is an effective conveyance of the security
interest without amendment of any lien noted on the related certificate of title
and the new secured party, therefore,  succeeds to the depositor's rights as the
secured party.  However, in some states there exists a risk that, in the absence
of an amendment to the  certificate  of title,  the  assignment  of the security
interest might not be held effective  against  creditors of the depositor or the
Unaffiliated Seller.

   In the absence of fraud,  forgery or permanent affixation of the manufactured
home to its site by the  manufactured  home owner,  or  administrative  error by
state recording officials, the following actions should be sufficient to protect
the trustee against the rights of subsequent  purchasers of a manufactured  home
or subsequent  lenders who take a security interest in the manufactured  home:

   o  the notation of the lien of the depositor on the  certificate  of title or
      delivery of the required documents and fees or,

   o  in states  where a security  interest in  manufactured  homes is perfected
      pursuant to Article 9 of the UCC, the filing of a financing statement, and
      continuation statements before the end of each five year period.

If there are any  manufactured  homes as to which the  depositor  has  failed to
perfect or cause to be  perfected  the security  interest  assigned to the trust
fund, the security  interest would be subordinate  to, among others,  subsequent
purchasers  for value of  manufactured  homes,  holders  of  perfected  security
interests,  and a  trustee  in  bankruptcy.  There  also  exists  a risk  in not
identifying  the  trustee,  on behalf of the  holders of  securities  as the new
secured party on the certificate of title that, through fraud or negligence, the
security interest of the trustee could be released.

   If the owner of a manufactured  home moves it to a state other than the state
in which the manufactured  home initially is registered,  under the laws of most
states the perfected  security  interest in the manufactured home would continue
for four  months  after the  relocation  and after that  period  until the owner
re-registers  the  manufactured  home in the new  state.  If the  owner  were to
relocate a manufactured  home to another state and re-register the  manufactured
home in the other state,  and if the  depositor did not take steps to re-perfect
its  security   interest  in  the  new  state,  the  security  interest  in  the
manufactured home would cease to be perfected.

   A majority of states generally require surrender of a certificate of title to
re-register  a  manufactured  home.  Accordingly,  if the  depositor  holds  the
certificate of title to this manufactured home, it must surrender  possession of
the  certificate.  In the case of manufactured  homes registered in states which
provide for notation of lien, the depositor would receive notice of surrender if
the security  interest in the  manufactured  home is noted on the certificate of
title. Accordingly,  the depositor could re-perfect its security interest in the
manufactured  home in the state of relocation.  In states which do not require a
certificate of title for  registration of a manufactured  home,  re-registration
could defeat perfection. Similarly, when a borrower under a manufactured housing
conditional sales contract sells a manufactured  home, the lender must


                                      -96-


<PAGE>

surrender  possession of the certificate of title or it will receive notice as a
result  of its  lien  noted  thereon.  Accordingly,  the  lender  will  have  an
opportunity  to  require   satisfaction  of  the  related  manufactured  housing
conditional  sales contract before release of the lien. The master servicer will
be  obligated  to take the  steps,  at the  master  servicer's  expense,  as are
necessary  to maintain  perfection  of security  interests  in the  manufactured
homes.

   Under the laws of most  states,  statutory  liens,  such as liens for repairs
performed  on a  manufactured  home and liens for personal  property  taxes take
priority even over a perfected  security  interest.  In addition,  certain liens
arising  as a matter of  federal  law,  such as  federal  tax  liens,  also take
priority  over a perfected  security  interest.  The  depositor  will obtain the
representation of the Unaffiliated  Seller that it has no knowledge of any liens
with respect to any manufactured home securing a contract.  However, these types
of  liens  could  arise  at any  time  during  the  term of a  mortgage  note or
Manufactured Housing Contract. No notice will be given to the trustee or holders
of securities if this type of a lien arises.

FORECLOSURE ON MORTGAGES

   Foreclosure  of a mortgage is  generally  accomplished  by  judicial  action.
Generally,  the action is  initiated by serving  legal  pleadings on all parties
having an interest of record in the real  property.  Delays in completion of the
foreclosure may  occasionally  result from  difficulties  in locating  necessary
party  defendants.  When the  mortgagee's  right to foreclose is contested,  the
legal  proceedings  necessary to resolve the issue can be time consuming.  After
the completion of a judicial foreclosure,  the court generally issues a judgment
of foreclosure and appoints a referee or other court officer to conduct the sale
of the property.

   An action to foreclose a mortgage is an action to recover the  mortgage  debt
by enforcing the  mortgagee's  rights under the mortgage in and to the mortgaged
property.  It is regulated by statutes and rules and subject  throughout  to the
court's  equitable  powers.  Generally,  a borrower is bound by the terms of the
mortgage  note and the  mortgage  as made and  cannot be  relieved  from its own
default. A foreclosure action is equitable in nature and is addressed to a court
of equity.  Accordingly,  the court may relieve a borrower of a default and deny
the  mortgagee  foreclosure  on proof that the  borrower's  default  was neither
willful nor in bad faith and that the mortgagee's  action was meant to establish
a waiver, or fraud, bad faith, oppressive or unconscionable conduct to warrant a
court of equity to refuse  affirmative  relief to the  mortgagee.  Under certain
circumstances  a court of equity  may  relieve  the  borrower  from an  entirely
technical default where the default was not willful.

   A  foreclosure  action or sale pursuant to a power of sale is subject to most
of the delays and expenses of other  lawsuits if defenses or  counterclaims  are
interposed,  sometimes  requiring up to several years to complete.  Moreover,  a
non-collusive,  regularly conducted foreclosure sale or sale pursuant to a power
of sale may be challenged as a fraudulent conveyance, regardless of the parties'
intent.  The challenge  could be successful if a court  determines that the sale
was for less than fair  consideration  and the sale occurred  while the borrower
was insolvent and within one year, or within the state statute of limitations if
the trustee in bankruptcy  elects to proceed under state  fraudulent  conveyance
law, of the filing of  bankruptcy.  Similarly,  a suit against the debtor on the
mortgage note may take several years and, generally,  is a remedy alternative to
foreclosure,  the mortgagee being precluded from pursuing both at the same time.
In some states,  mortgages may also be foreclosed by advertisement in accordance
with a power of sale  provided


                                      -97-


<PAGE>

in the  mortgage.  Foreclosure  of a mortgage by  advertisement  is  essentially
similar to foreclosure of a deed of trust by nonjudicial power of sale.

   Foreclosure  of a deed of trust is generally  accomplished  by a non-judicial
trustee's sale under a specific  provision in the deed of trust which authorizes
the trustee to sell the  property if the borrower  defaulted  under the terms of
the note or deed of trust.  In some states,  prior to the sale, the trustee must
record a notice of default  and send a copy to the  borrower-trustor  and to any
person who has  recorded a request  for a copy of a notice of default and notice
of sale.  In addition,  in some states the trustee  must  provide  notice to any
other individual  having an interest in the real property,  including any junior
lienholder. In some states, the trustor, borrower, or any person having a junior
encumbrance on the real estate,  may,  during a reinstatement  period,  cure the
default  by paying  the entire  amount in  arrears  plus the costs and  expenses
incurred in enforcing the  obligation to the extent  allowed by applicable  law.
Generally,  state law  controls  the amount of  foreclosure  expenses and costs,
including  attorneys' fees,  which may be recovered by a lender.  Certain states
require  that a notice of sale must be posted  in a public  place  and,  in most
states,  published for a specific period of time in a specified  manner prior to
the date of the trustee's sale. In addition,  some state laws require posting of
a copy of the notice of sale on the  property,  recording and sending the notice
to all  parties  having an  interest in the real  property.  In certain  states,
foreclosure under a deed of trust may also be accomplished by judicial action in
the manner provided for foreclosure of mortgages.

   In case of foreclosure  under either a mortgage or a deed of trust,  the sale
by the  referee or other  designated  officer or by the  trustee is  generally a
public  sale.  It is uncommon  for a third party to purchase the property at the
foreclosure sale because:

    (1) of the  difficulty  potential  third party  purchasers at the sale might
        have in determining the exact status of title and

    (2) the physical condition of the property may have deteriorated  during the
        foreclosure proceedings.

   In some  states,  potential  buyers may be further  unwilling  to  purchase a
property at a  foreclosure  sale as a result of the 1980  decision of the United
States Court of Appeals for the Fifth Circuit in Durrett v. Washington  National
Insurance  Company.  The  court  in  Durrett  held  that  even a  non-collusive,
regularly conducted  foreclosure sale was a fraudulent transfer under section 67
of the former  Bankruptcy  Act and section 548 of the current  Bankruptcy  Code,
and,  therefore,  could be rescinded in favor of the bankrupt's  estate, if:

    (1) the  foreclosure  sale was held while the debtor was  insolvent  and not
        more than one year prior to the filing of the bankruptcy petition; and

    (2) the price  paid for the  foreclosed  property  did not  represent  "fair
        consideration,"  which  is  "reasonably   equivalent  value"  under  the
        Bankruptcy Code.

However, on May 23, 1994, Durrett was effectively overruled by the United States
Supreme Court in BFP v. Resolution Trust  Corporation,  as Receiver for Imperial
Federal  Savings  and Loan  Association,  et al.,  in which the Court  held that
"`reasonably  equivalent value', for foreclosed  property,  is the price in face
received at the foreclosure sale, so long as all the requirements of the State's
foreclosure law have been complied  with." The Supreme Court decision,  however,
may not be  controlling  as to  whether  a  non-collusive,  regularly  conducted
foreclosure can be avoided as a fraudulent  conveyance  under  applicable  state
law, if a court


                                      -98-


<PAGE>

determines that the sale was for less than "fair consideration" under applicable
state  law.  For these  reasons,  it is common for the  lender to  purchase  the
property from the trustee or referee for an amount equal to the principal amount
of the  mortgage  or deed of trust  plus  accrued  and unpaid  interest  and the
expenses of foreclosure.

   Generally,  state law controls the amount of foreclosure  costs and expenses,
including  attorneys' and trustee's fees, which may be recovered by a lender. In
some states  there is a statutory  minimum  purchase  price which the lender may
offer for the property. Thereafter, subject to the right of the borrower in some
states to remain in possession  during the  redemption  period,  the lender will
assume  ownership of the mortgaged  property.  The burdens of ownership  include
obtaining  casualty  insurance,  paying taxes and making repairs at the lender's
own expense as are necessary to render the property suitable for sale. Depending
on market conditions,  the ultimate proceeds of the sale of the property may not
equal the lender's  investment in the  property.  Any loss may be reduced by the
receipt of any mortgage Insurance Proceeds, if any.

   A junior  mortgagee  may not  foreclose  on the  property  securing  a junior
mortgage  unless it  forecloses  subject  to the  senior  mortgages.  If it does
foreclose,  the junior  mortgagee  must either pay the entire  amount due on the
senior  mortgages  to the  senior  mortgagees  prior  to or at the  time  of the
foreclosure  sale or undertake  the  obligation  to make  payments on the senior
mortgages if the  borrower is in default  under the senior  mortgage.  In either
event the junior  mortgagee would add the amounts expended to the balance due on
the  junior  loan,  and  it may  be  subrogated  to  the  rights  of the  senior
mortgagees.  In addition,  if the foreclosure of a junior mortgage  triggers the
enforcement of a "due-on-sale"  clause,  the junior mortgagee may be required to
pay  the  full  amount  of  the  senior  mortgages  to  the  senior  mortgagees.
Accordingly,  with  respect to those  mortgage  loans which are junior  mortgage
loans, if the lender purchases the property,  the lender's title will be subject
to all senior liens and claims and certain governmental liens.

   The  proceeds  received by the  referee or trustee  from the sale are applied
first to the costs,  fees and expenses of sale and then in  satisfaction  of the
indebtedness  secured by the  mortgage or deed of trust under which the sale was
conducted. Any remaining proceeds are generally payable to the holders of junior
mortgages  or  deeds of trust  and  other  liens  and  claims  in order of their
priority, whether or not the borrower is in default. Any additional proceeds are
generally payable to the borrower or trustor. The payment of the proceeds to the
holders of junior  mortgages may occur in the  foreclosure  action of the senior
mortgagee or may require the institution of separate legal proceedings.

   In  foreclosure,  courts  have  imposed  general  equitable  principles.  The
equitable  principles  are  generally  designed to relieve the borrower from the
legal  effect of his  defaults  under the loan  documents.  Examples of judicial
remedies that have been fashioned include judicial  requirements that the lender
undertake  affirmative  and  expensive  actions to determine  the causes for the
borrower's  default  and  the  likelihood  that  the  borrower  will  be able to
reinstate the loan. The courts have taken a number of different approaches:

   o  in some cases,  courts have  substituted  their  judgment for the lender's
      judgment and have required that lenders  reinstate loans or recast payment
      schedules  in  order  to  accommodate  borrowers  who are  suffering  from
      temporary financial disability;


                                      -99-


<PAGE>

   o  in other cases,  courts have limited the right of a lender to foreclose if
      the default under the mortgage  instrument  is not  monetary,  such as the
      borrower's  failure to adequately  maintain the property or the borrower's
      execution of a second mortgage or deed of trust affecting the property;

   o  finally,  some  courts  have been  faced  with the issue of whether or not
      federal or state constitutional provisions reflecting due process concerns
      for  adequate  notice  require  that  borrowers  under  deeds  of trust or
      mortgages  receive  notices  in  addition  to  the  statutorily-prescribed
      minimums. For the most part, these cases have upheld the notice provisions
      as being  reasonable or have found that the sale by a trustee under a deed
      of trust,  or under a mortgage  having a power of sale,  does not  involve
      sufficient  state  action  to  afford  constitutional  protections  to the
      borrower.

   In addition,  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. This statutory lien may have priority over all subsequent liens on the
property and, in certain of these states, will have priority over prior recorded
liens,   including  the  lien  of  a  mortgage.   In  addition,   under  federal
environmental  legislation and possibly under state law in a number of states, a
secured party that takes a deed in lieu of  foreclosure  or acquires a mortgaged
property  at a  foreclosure  sale may be liable for the costs of  cleaning  up a
contaminated  site.  Although  these costs could be  substantial,  it is unclear
whether they would be imposed on a secured lender on residential properties.  If
title to a residential  property was acquired on behalf of holders of securities
and cleanup  costs were  incurred in respect of the  residential  property,  the
holders of  securities  might  realize a loss if these costs were required to be
paid by the related trust fund.

FORECLOSURE ON COOPERATIVE SHARES

   The Cooperative shares and proprietary lease or occupancy  agreement owned by
the  tenant-stockholder  and  pledged  to the lender  are,  in almost all cases,
subject  to  restrictions  on  transfer  as  set  forth  in  the   Cooperative's
Certificate of Incorporation and By-laws, as well as in the proprietary lease or
occupancy agreement.  These agreements may be canceled by the Cooperative,  even
while  pledged,  for  failure  by the  tenant-stockholder  to pay  rent or other
obligations  or charges  owed by the  tenant-stockholder,  including  mechanics'
liens   against   the   Cooperative   apartment   building   incurred   by   the
tenant-stockholder.  Commonly,  rent and other  obligations  and charges arising
under  a  proprietary  lease  or  occupancy  agreement  which  are  owed  to the
cooperative  are made  liens on the  shares  to which the  proprietary  lease or
occupancy agreement relates.

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


                                     -100-


<PAGE>

   The recognition agreement generally provides that, if the  tenant-stockholder
has  defaulted  under  the  proprietary  lease  or  occupancy   agreement,   the
Cooperative will take no action to terminate the proprietary  lease or agreement
until the lender has been provided with notice of and an opportunity to cure the
default.  The recognition  agreement  typically provides that if the proprietary
lease or occupancy  agreement is terminated,  the Cooperative will recognize the
lender's  lien  against  proceeds  from a sale  of  the  Cooperative  apartment.
However, the Cooperative will retain its right to sums due under the proprietary
lease or occupancy  agreement or which have become liens on the shares  relating
to the proprietary  lease or occupancy  agreement.  The total amount owed to the
Cooperative  by  the  tenant-stockholder,  which  the  lender  generally  cannot
restrict and does not monitor,  could reduce the value of the  collateral  below
the outstanding principal balance of the Cooperative Loan and accrued and unpaid
interest on the Cooperative Loan.

   Recognition  agreements  also  provide  that  if a  foreclosure  occurs  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.

   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 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 sale. Generally,  a
sale  conducted  according  to the usual  practice  of similar  parties  selling
similar collateral will be considered reasonably conducted.

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

REPOSSESSION WITH RESPECT TO MANUFACTURED HOUSING CONTRACTS THAT ARE NOT LAND
CONTRACTS

   Repossession of  manufactured  housing is governed by state law. So long as a
manufactured  home has not become so  attached  to real  estate that it would be
treated  as a part of the real  estate  under the law of the  state  where it is
located,  repossession  of the home, if a default  occurs by the borrower,  will
generally be governed by the UCC.  Article 9 of the UCC  provides the  statutory
framework for the repossession of manufactured housing. While the UCC as adopted
by the  various  states  may vary in  certain  small  particulars,  the  general
repossession procedure established by the UCC is as follows:

    (1) Except in those few states where the debtor must  receive  notice of his
        right to cure  his  default  -typically  30 days to  bring  the  account
        current-repossession can commence

                                      -101-


<PAGE>

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

    (2) Once  repossession  has been  achieved,  preparation  for the subsequent
        disposition of the manufactured  home can commence.  The disposition may
        be by public or private sale, if notice to the debtor is given,  and the
        method,  manner,  time, place and terms of the sale must be commercially
        reasonable.  The UCC and consumer  protection  laws in most states place
        restrictions on repossession sales,  including requiring prior notice to
        the debtor.

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

RIGHTS OF REDEMPTION WITH RESPECT TO RESIDENTIAL PROPERTIES

   The purposes of a  foreclosure  action are to enable the mortgagee to realize
on its security and to bar the borrower, and all persons who have an interest in
the property which is subordinate to the foreclosing mortgagee,  from exercising
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,  parties  having an
interest

                                     -102-


<PAGE>

which  is  subordinate  to that of the  foreclosing  mortgagee  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 the foreclosure action.  Parties having an equity of redemption
must  generally be made parties and duly summoned to the  foreclosure  action in
order for their equity of redemption to be barred.

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

NOTICE OF SALE; REDEMPTION RIGHTS WITH RESPECT TO MANUFACTURED HOMES

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

ANTI-DEFICIENCY LEGISLATION, BANKRUPTCY LAWS AND OTHER LIMITATIONS ON LENDERS

   States have taken a number of approaches to anti-deficiency and related
legislation:

   o  Certain  states  have  imposed  statutory  prohibitions  which  limit  the
      remedies of a  beneficiary  under a deed of trust or a  mortgagee  under a
      mortgage.

   o  In some states,  statutes limit the right of the  beneficiary or mortgagee
      to obtain a deficiency judgment against the borrower following foreclosure
      or  sale  under a deed of  trust.  A  deficiency  judgment  is a  personal
      judgment against the former borrower equal in most cases to the difference
      between the net amount  realized from the public sale of the real property
      and the amount due to the lender.

   o  Other  statutes  require  the  beneficiary  or  mortgagee  to exhaust  the
      security  afforded  under a deed of trust or mortgage by foreclosure in an
      attempt to satisfy the full debt before bringing a personal action against
      the borrower.

   o  In certain other states,  the lender has the option of bringing a personal
      action  against the  borrower on the debt  without  first  exhausting  its
      security.  However in some of these states, the lender, following judgment
      on the personal action,  may be deemed to have elected a remedy and may be
      precluded  from   exercising   remedies  with  respect  to  the  security.
      Consequently,  the practical effect of the election requirement,  in those
      states


                                     -103-


<PAGE>

      permitting  election,  is that lenders will  usually  proceed  against the
      security  first  rather  than  bringing  a  personal  action  against  the
      borrower.

   o  Finally,  other statutory provisions limit any deficiency judgment against
      the  former  borrower  following  a  judicial  sale to the  excess  of the
      outstanding debt over the fair market value of the property at the time of
      the public sale.  The purpose of these  statutes is generally to prevent a
      beneficiary  or a mortgagee  from  obtaining a large  deficiency  judgment
      against the former  borrower as a result of low or no bids at the judicial
      sale.

   In  addition  to  anti-deficiency  and related  legislation,  numerous  other
federal and state statutory provisions,  including the Bankruptcy Code and state
laws affording relief to debtors,  may interfere with or affect the ability of a
secured  mortgage  lender to obtain  payment of a mortgage  loan,  to realize on
collateral  and/or  enforce  a  deficiency  judgment.  For  example,  under  the
Bankruptcy  Code,  virtually  all  actions,  including  foreclosure  actions and
deficiency  judgment  proceedings,  are  automatically  stayed when a bankruptcy
petition is filed,  and,  usually,  no interest or  principal  payments are made
during the course of the  bankruptcy  case.  Foreclosure  of an interest in real
property of a debtor in a case under the  Bankruptcy  Code can  typically  occur
only if the bankruptcy  court vacates the stay; an action the  bankruptcy  court
may be  reluctant  to take,  particularly  if the  debtor  has the  prospect  of
restructuring his or her debts and the mortgage  collateral is not deteriorating
in value.  The delay and the  consequences  caused by the automatic  stay can be
significant.  Also,  under the  Bankruptcy  Code,  the filing of a  petition  in
bankruptcy by or on behalf of a subordinate  lender secured by a mortgage on the
property,  may stay the senior  lender from taking  action to foreclose  out the
junior lien.

   A homeowner may file for relief under the Bankruptcy  Code under any of three
different  chapters of the Bankruptcy  Code.  Under Chapter 7, the assets of the
debtor are  liquidated and a lender secured by a lien may "bid in", i.e., bid up
to the  amount of the debt,  at the sale of the  asset.  See  "--Foreclosure  on
Mortgages"  above.  A homeowner may also file for relief under Chapter 11 of the
Bankruptcy   Code  and   reorganize   his  or  her  debts  through  his  or  her
reorganization  plan.  Alternatively,  a  homeowner  may file for  relief  under
Chapter  13  of  the  Bankruptcy  Code  and  address  his  or  her  debts  in  a
rehabilitation  plan.  Chapter  13 is  often  referred  to as the  "wage  earner
chapter" or "consumer  chapter" because most individuals  seeking to restructure
their debts file for relief under Chapter 13 rather than under Chapter 11.

   A  reorganization  plan  under  Chapter  11 and a  rehabilitation  plan under
Chapter 13 of the Bankruptcy Code may each allow a debtor to cure a default with
respect to a mortgage loan on the debtor's residence by paying arrearages within
a reasonable time period and to deaccelerate and reinstate the original mortgage
loan payment schedule.  This cure is allowed even though the lender  accelerated
the loan and a final  judgment of  foreclosure  had been  entered in state court
provided no sale of the  property had yet  occurred,  prior to the filing of the
debtor's  petition under the Bankruptcy  Code.  Courts have approved  Chapter 11
plans that have allowed  curing of defaults  over a number of years.  In certain
circumstances,  defaults  may be cured  over a number of years  even if the full
amount  due under  the  original  loan is never  repaid,  even if the  mortgagee
objects. Under a Chapter 13 plan, curing of defaults must be accomplished within
the five year maximum term permitted for repayment plans.

   Generally,  a repayment  plan filed in a case under Chapter 13 may not modify
the claim of a mortgage  lender if the borrower  elects to retain the  property,
the  property is the  borrower's  principal  residence  and the  property is the
lender's only  collateral.  If the last payment on the


                                     -104-


<PAGE>

original  payment  schedule  of a mortgage  loan  secured  only by the  debtor's
principal  residence  is due before the final date for payment  under a debtor's
Chapter 13 plan --which date could be up to five years after the debtor  emerges
from  bankruptcy--under  a case recently  decided by an  intermediate  appellate
court,  the debtor's  rehabilitation  plan could modify the terms of the loan by
bifurcating  an  undersecured  lender's  claim into a secured  and an  unsecured
component  in the same  manner as if the  debtor  were a debtor in a case  under
Chapter 11. While this decision is contrary to a prior decision of a more senior
appellate court in another  jurisdiction,  it is possible that the  intermediate
court's decision will become the accepted interpretation in view of the language
of the applicable  statutory  provision.  If this interpretation is adopted by a
court  considering the treatment in a Chapter 13 repayment plan of a home equity
loan, the home equity loan could be  restructured as if the bankruptcy case were
under  Chapter 11 if the final  payment is due within five years of the debtor's
emergence from bankruptcy.

   In a case under  Chapter 11,  provided  certain  substantive  and  procedural
safeguards  are met, the amount and terms of a mortgage loan secured by property
of the debtor,  including  the debtor's  principal  residence,  may be modified.
Under the Bankruptcy Code, the outstanding  amount of a loan secured by the real
property may be reduced to the then-current  value of the property as determined
by the  court,  with a  corresponding  partial  reduction  of the  amount of the
lender's  security  interest,  if the value is less than the  amount  due on the
loan. This reduction will leave the lender a general unsecured  creditor for the
difference  between the value of the collateral and the  outstanding  balance of
the loan. A borrower's  unsecured  indebtedness  will typically be discharged in
full when payment of a substantially reduced amount is made.

   Other  modifications  may include a reduction in the amount of each scheduled
payment,  and/or an extension or reduction  of the final  maturity  date.  State
statutes and general principles of equity may also provide a borrower with means
to halt a  foreclosure  proceeding  or sale  and to force a  restructuring  of a
mortgage loan on terms a lender would not otherwise accept.  Because many of the
mortgage loans will have loan-to-value  ratios in excess of 100% at origination,
or the loan-to-value  ratios otherwise may exceed 100% in cases where the market
value declined subsequent to origination,  a potentially  significant portion of
the unpaid principal amount of the related mortgage loan would likely be treated
as unsecured indebtedness in a case under Chapter 11.

   In a  bankruptcy  or similar  proceeding  of a borrower,  action may be taken
seeking the recovery,  as a preferential  transfer or on other  grounds,  of any
payments  made by the  borrower  under the related  mortgage  loan.  Payments on
long-term  debt  may be  protected  from  recovery  as  preferences  if they are
payments  in the  ordinary  course of  business  made on debts  incurred  in the
ordinary  course of business or if the value of the collateral  exceeds the debt
at the time of  payment.  Whether  any  particular  payment  would be  protected
depends on the facts specific to a particular transaction.

   A trustee in bankruptcy,  in some cases, may be entitled to collect its costs
and expenses in preserving or selling the mortgaged property ahead of payment to
the lender. In certain circumstances,  subject to the court's approval, a debtor
in a case under  Chapter 11 of the  Bankruptcy  Code may have the power to grant
liens  senior to the lien of a mortgage.  Moreover,  the laws of certain  states
also  give  priority  to  certain  tax and  mechanics  liens  over the lien of a
mortgage.  Under the  Bankruptcy  Code,  if the court finds that  actions of the
mortgagee  have  been  unreasonable  and  inequitable,  the lien of the  related
mortgage may be subordinated to the claims of unsecured creditors.


                                     -105-


<PAGE>

   Various  proposals to amend the Bankruptcy  Code in ways that could adversely
affect the value of the mortgage  loans have been  considered  by Congress,  and
more proposed  legislation may be considered in the future.  No assurance can be
given that any particular proposal will or will not be enacted into law, or that
any provision so enacted will not differ materially from the proposals described
above.

   The  Code  provides  priority  to  certain  tax  liens  over  the lien of the
mortgage.  This  may  have  the  effect  of  delaying  or  interfering  with the
enforcement  of rights in respect of a defaulted  mortgage  loan.  In  addition,
substantive  requirements are imposed on mortgage lenders in connection with the
origination  and the  servicing of mortgage  loans by numerous  federal and some
state consumer protection laws. The laws include

   o  the federal Truth-in-Lending Act and Regulation Z,

   o  Real Estate Settlement Procedures Act and Regulation X,

   o  Equal Credit Opportunity Act and Regulation B,

   o  Fair Credit Billing Act,

   o  Fair Credit Reporting Act,

   o  Fair Housing Act,  Housing and Community  Development Act,

   o  Home Mortgage Disclosure Act,

   o  Federal Trade Commission Act,

   o  Fair Debt Collection Practices Act,

   o  Uniform Consumer Credit Code,

   o  Consumer Credit Protection Act,

   o  Riegle Act, and

   o  related statutes and regulations.

These  federal  laws  impose  specific  statutory  liabilities  on  lenders  who
originate  mortgage loans and who fail to comply with the provisions of the law.
In some cases, this liability may affect assignees of the mortgage loans.

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

JUNIOR MORTGAGES

   Some of the mortgage loans,  Multifamily Loans and Home Improvement Contracts
may be secured by junior mortgages or deeds of trust, which are junior to senior
mortgages or deeds of trust which are not part of the trust fund.  The rights of
the holders of  securities  as the holders of a junior deed of trust or a junior
mortgage are  subordinate  in lien priority and in payment  priority


                                     -106-


<PAGE>

to those of the holder of the senior  mortgage  or deed of trust.  These  rights
include the prior rights of the senior  mortgagee or  beneficiary to receive and
apply hazard insurance and condemnation  proceeds and, if the borrower defaults,
to cause a foreclosure on the property.  When the  foreclosure  proceedings  are
completed 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" in this prospectus.

   Furthermore,  the  terms  of  the  junior  mortgage  or  deed  of  trust  are
subordinate to the terms of the senior  mortgage or deed of trust. If a conflict
exists between the terms of the senior  mortgage or deed of trust and the junior
mortgage  or deed of trust,  the terms of the senior  mortgage  or deed of trust
will govern  generally.  If the borrower or trustor  fails to perform any of its
obligations,  the senior  mortgagee or beneficiary,  subject to the terms of the
senior  mortgage or deed of trust,  may have the right to perform the obligation
itself.  Generally,  all sums so expended by the mortgagee or beneficiary become
part of the indebtedness secured by the mortgage or deed of trust. To the extent
a senior mortgagee makes these  expenditures,  the  expenditures  will generally
have priority over all sums due under the junior mortgage.

CONSUMER PROTECTION LAWS

   Numerous  Federal  and state  consumer  protection  laws  impose  substantial
requirements on creditors involved in consumer finance. These laws include

   o  the federal Truth-in-Lending Act and Regulation Z,

   o  Real Estate Settlement Procedures Act and Regulation X,

   o  Equal Credit Opportunity Act and Regulation B,

   o  Fair Credit Billing Act,

   o  Fair Credit Reporting Act,

   o  Fair Housing Act, Housing and Community Development Act,

   o  Home Mortgage Disclosure Act,

   o  Federal Trade Commission Act,

   o  Fair Debt Collection Practices Act,

   o  Uniform Consumer Credit Code, Consumer Credit Protection Act,

   o  Riegle Act, and

   o  related statutes and regulations.

These laws can impose  specific  statutory  liabilities on creditors who fail to
comply with their provisions and may affect the  enforceability of a residential
loan.

   Residential  loans often contain  provisions  obligating  the borrower to pay
late  charges if payments  are not timely made.  In certain  cases,  Federal and
state  law may  specifically  limit  the  amount  of late  charges  that  may be
collected.  The related prospectus supplement may specify


                                     -107-


<PAGE>

that  late  charges  will be  retained  by the  master  servicer  as  additional
servicing  compensation,  and any  inability to collect  these  amounts will not
affect payments to holders of securities.

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

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

   The so-called  "Holder-in-Due-Course"  Rules of the Federal Trade  Commission
have the effect of subjecting a seller,  and certain related creditors and their
assignees in a consumer  credit  transaction and any assignee of the creditor to
all claims and defenses which the debtor in the transaction could assert against
the  seller of the  goods.  Liability  under the  Holder-in-Due-Course  Rules is
subject to any applicable  limitations  implied by the Riegle Act and is limited
to the amounts paid by a debtor on the  residential  loan, and the holder of the
residential  loan may also be unable to collect  amounts  still due under  those
rules.

   If  a   residential   loan   is   subject   to   the   requirements   of  the
Holder-in-Due-Course-Rules,  the  trustee  will  be  subject  to any  claims  or
defenses that the debtor may assert against the seller.

ENFORCEABILITY OF CERTAIN PROVISIONS

   Generally,  residential  loans,  except  for FHA loans and VA loans,  contain
due-on-sale clauses.  These clauses permit the lender to accelerate the maturity
of the loan if the borrower sells,  transfers,  or conveys the property  without
the prior consent of the mortgagee. The enforceability of these clauses has been
impaired in various  ways in certain  states by statute or  decisional  law. The
ability of  mortgage  lenders and their  assignees  and  transferees  to enforce
due-on-sale   clauses  was   addressed  by  the  Garn-St.   Germain   Depository
Institutions   Act  of  1982  which  was  enacted  on  October  15,  1982.  This
legislation,  subject  to certain  exceptions,  preempts  state  constitutional,
statutory and case law that prohibits the  enforcement  of due-on-sale  clauses.
The Garn-St.  Germain Act "encourages" lenders to permit assumptions of loans at
the original rate of interest or at some other rate less than the average of the
original rate and the market rate.

   MORTGAGE LOANS. The preemption  pursuant to the Garn-St.  Germain Act exempts
mortgage loans,  originated other than by federal savings and loan  associations
and federal savings banks, that were made or assumed during the period beginning
on the  date a state,  by  statute  or final  appellate  court  decision  having
statewide effect,  prohibited the exercise of due-on-sale  clauses and ending on
October 15, 1982. However,  this exception applies only to transfers of property
underlying  Window Period Loans  occurring  between October 15, 1982 and October
15, 1985 and does not restrict enforcement of a due-on-sale clause in connection
with current transfers or property underlying the Window Period Loans unless the
property  underlying a window period loan is located in Michigan,  New Mexico or
Utah.  Due-on-sale  clauses  contained in mortgage  loans  originated by federal
savings and loan  associations  or federal  savings banks are fully  enforceable
pursuant to regulations of the Federal Home Loan Bank Board,  predecessor to the
Office of Thrift  Supervision,  which  preempt  state  law  restrictions  on the
enforcement  of  due-on-


                                     -108-


<PAGE>

sale clauses.  Mortgage loans originated by these institutions are therefore not
deemed to be Window Period Loans.

   When  the  Window  Period  Loans  exemption  expired  on  October  15,  1985,
due-on-sale  clauses became generally  enforceable  except in those states whose
legislatures  exercised  their  authority  to  regulate  the  enforceability  of
due-on-sale clauses with respect to mortgage loans that were

   (1)  originated  or assumed  during the "window  period",  which ended in all
cases not later than October 15, 1982, and

   (2)  originated  by  lenders  other  than  national  banks,  federal  savings
institutions and federal credit unions.

   FHLMC took the position in its published mortgage  servicing  standards that,
out of a total of eleven "window period  states," three states  --Michigan,  New
Mexico and Utah--enacted  statutes  extending,  on various terms and for varying
periods,  prohibiting enforcement of due-on-sale clauses with respect to certain
categories of Window Period Loans. The Garn-St. Germain Act also sets forth nine
specific  instances in which a mortgage  lender covered by the Garn-St.  Germain
Act,  including federal savings and loan associations and federal savings banks,
may not exercise a due-on-sale clause, regardless of 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, the creation of
a junior  encumbrance and other instances where  regulations  promulgated by the
Director of the Office of Thrift Supervision, successor to the Federal Home Loan
Bank Board,  prohibit the  enforcement of due-on-sale  clauses.  To date none of
these regulations have been issued.  Regulations  promulgated under the Garn-St.
Germain  Act  prohibit  the  imposition  of a  prepayment  penalty  if a loan is
accelerated pursuant to a due-on-sale clause.

   The inability to enforce a  due-on-sale  clause may result in a mortgage loan
bearing an interest  rate below the current  market rate being  assumed by a new
home buyer  rather than being paid off. As a result,  this  inability to enforce
due-on-sale clauses may have an impact on the average life of the mortgage loans
related  to a  series  and the  number  of those  mortgage  loans  which  may be
outstanding until maturity.

   TRANSFER OF MANUFACTURED  HOMES.  Generally,  Manufactured  Housing Contracts
contain provisions  prohibiting the sale or transfer of the related manufactured
homes  without  the consent of the lender on the  contract  and  permitting  the
acceleration  of the  maturity  of the  related  contracts  by the lender on the
contract if any sale or transfer  occurs that is not  consented  to. The related
prospectus  supplement may specify that the master  servicer will, to the extent
it has knowledge of this conveyance or proposed conveyance, exercise or cause to
be exercised its rights to accelerate the maturity of the related  Manufacturing
Housing  Contracts  through  enforcement of  "due-on-sale"  clauses,  subject to
applicable state law. In certain cases, the transfer may be made by a delinquent
borrower  in  order  to  avoid  a  repossession  proceeding  with  respect  to a
manufactured home.

   In the case of a  transfer  of a  manufactured  home as to which  the  master
servicer desires to accelerate the maturity of the related  Manufactured Housing
Contract,   the  master  servicer's   ability  to  do  so  will  depend  on  the
enforceability under state law of the "due-on-sale" clause. The Garn-St. Germain
Act  preempts,  subject  to  certain  exceptions  and  conditions,   state  laws


                                     -109-


<PAGE>

prohibiting  enforcement of "due-on-sale" clauses applicable to the manufactured
homes. Consequently, some states may prohibit the master servicer from enforcing
a "due-on-sale" clause in respect of certain manufactured homes.

PREPAYMENT CHARGES AND PREPAYMENTS

   Generally,  conventional mortgage loans,  Cooperative Loans, Home Improvement
Contracts and Manufactured  Housing  Contracts,  residential  owner occupied FHA
loans and VA loans may be prepaid in full or in part without penalty. Generally,
multifamily  residential  loans,  including  multifamily FHA loans,  may contain
provisions  limiting  prepayments  on  these  loans,   including

   o  prohibiting prepayment for a specified period after origination,

   o  prohibiting partial prepayments entirely or

   o  requiring  the payment of a prepayment  penalty if a prepayment in full or
      in part occurs.

   The laws of certain states may

   o  render prepayment fees unenforceable  after a mortgage loan is outstanding
      for a certain number of years, or

   o  limit the amount of any  prepayment  fee to a specified  percentage of the
      original principal amount of the mortgage loan, to a specified  percentage
      of the  outstanding  principal  balance of a mortgage  loan, or to a fixed
      number of months' interest on the prepaid amount.

In certain  states,  prepayment  fees  payable  on default or other  involuntary
acceleration  of a residential  loan may not be enforceable  against the related
borrower. Some state statutory provisions may also treat certain prepayment fees
as usurious if in excess of statutory limits.

SUBORDINATE FINANCING

   When the borrower encumbers mortgaged property with one or more junior liens,
the senior lender is subjected to additional risk.  First, the borrower may have
difficulty  servicing and repaying  multiple loans.  In addition,  if the junior
loan permits  recourse to the borrower --as junior loans often do-and the senior
loan does not,  a  borrower  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 borrower and
the  senior  lender  agree to an  increase  in the  principal  amount  of or the
interest  rate  payable  on the  senior  loan,  the  senior  lender may lose its
priority to the extent an existing  junior  lender is harmed or the  borrower is
additionally burdened. Third, if the borrower 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,  provides that state usury limitations shall not
apply to certain types of


                                     -110-


<PAGE>

residential  first mortgage loans  originated by certain lenders after March 31,
1980. A similar  federal  statute was in effect with  respect to mortgage  loans
made during the first three months of 1980. The statute  authorized any state to
reimpose  interest  rate  limits by  adopting,  before  April 1, 1983,  a law or
constitutional provision which 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
mortgage  loans  related to a series  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 the mortgage
loans,  any  limitation  under  the  state's  usury  law  would not apply to the
mortgage loans.

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

ALTERNATIVE MORTGAGE INSTRUMENTS

   Adjustable rate mortgage loans originated by non-federally  chartered lenders
have historically been subject to a variety of restrictions.  These restrictions
differed from state to state, resulting in difficulties in determining whether a
particular  alternative  mortgage  instrument  originated  by a  state-chartered
lender  complied  with  applicable  law.  These   difficulties  were  simplified
substantially as a result of the enactment of Title VIII of the Garn-St. Germain
Act. Title VIII of the Garn-St.  Germain Act which provides that,  regardless of
any  state  law  to  the  contrary,

    (1) state-chartered banks may originate  "alternative mortgage instruments,"
        including adjustable rate mortgage loans, in accordance with regulations
        promulgated  by  the   Comptroller  of  the  Currency  with  respect  to
        origination of alternative mortgage instruments by national banks;

    (2) 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

    (3) all other non-federally  chartered housing creditors,  including without
        limitation

        o   state-chartered  savings and loan associations,

        o   savings  banks  and  mutual  savings  banks and

        o   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


                                     -111-


<PAGE>

respect to origination of alternative  mortgage  instruments by federal  savings
and loan associations.

Title VIII of the Garn-St.  Germain Act further  provides  that a state does not
need to apply the  provisions  of Title VIII by  adopting,  prior to October 15,
1985, a law or constitutional provision expressly rejecting the applicability of
these provisions. Certain states have done this.

ENVIRONMENTAL LEGISLATION

   Under the federal  Comprehensive  Environmental  Response,  Compensation  and
Liability  Act, as amended,  and under  state law in certain  states,  a secured
party which takes a deed-in-lieu of foreclosure,  purchases a mortgaged property
at a  foreclosure  sale,  or operates a mortgaged  property may become liable in
certain  circumstances  for  the  costs  of  cleaning  up  hazardous  substances
regardless  of whether  they have  contaminated  the  property.  CERCLA  imposes
strict,  as  well  as  joint  and  several,  liability  on  several  classes  of
potentially  responsible parties,  including current owners and operators of the
property  who did not cause or  contribute  to the  contamination.  Furthermore,
liability  under CERCLA is not limited to the original or unamortized  principal
balance of a loan or to the value of the property  securing a loan.  Lenders may
be held liable under  CERCLA as owners or operators  unless they qualify for the
secured creditor exemption to CERCLA. This exemption exempts from the definition
of owners and operators those who, without  participating in the management of a
facility,  hold indicia of ownership primarily to protect a security interest in
the facility.

   The Asset  Conservation,  Lender Liability and Deposit  Insurance Act of 1996
amended,  among other  things,  the  provisions of CERCLA with respect to lender
liability  and the  secured  creditor  exemption.  The  Conservation  Act offers
protection  to  lenders by  defining  certain  activities  in which a lender can
engage and still have the benefit of the secured  creditor  exemption.  A lender
will be deemed to have  participated in the management of a mortgaged  property,
and will lose the secured creditor exemption, if it actually participates in the
operational  affairs of the  property  of the  borrower.  The  Conservation  Act
provides that "merely having the capacity to influence,  or unexercised right to
control"  operations does not constitute  participation in management.  A lender
will lose the  protection  of the secured  creditor  exemption  if it  exercises
decision-making  control  over  the  borrower's   environmental  compliance  and
hazardous  substance  handling and  disposal  practices,  or assumes  day-to-day
management  of  all  operational  functions  of  the  mortgaged  property.   The
Conservation Act also provides that a lender may continue to have the benefit of
the secured  creditor  exemption even if it forecloses on a mortgaged  property,
purchases it at a  foreclosure  sale or accepts a  deed-in-lieu  of  foreclosure
provided  that the lender seeks to sell the  mortgaged  property at the earliest
practicable commercially reasonable time on commercially reasonable terms.

   Other federal and state laws in certain circumstances may impose liability on
a secured party which takes a deed-in-lieu of foreclosure, purchases a mortgaged
property  at a  foreclosure  sale,  or  operates a  mortgaged  property on which
contaminants  other than CERCLA  hazardous  substances  are  present,  including
petroleum,  agricultural  chemicals,  hazardous  wastes,  asbestos,  radon,  and
lead-based paint. The cleanup costs may be substantial.  It is possible that the
cleanup  costs could  become a liability  of a trust fund and reduce the amounts
otherwise  distributable  to the  holders of the related  series of  securities.
Moreover,  certain  federal  statutes  and certain  states by statute  impose an
environmental  lien for any cleanup  costs  incurred by a state on the  property
that is the subject of these types of cleanup costs. All subsequent liens on the
property generally


                                     -112-


<PAGE>

are subordinated to the environmental  lien. In some states, even prior recorded
liens are  subordinated  to  environmental  liens.  In the  latter  states,  the
security  interest of the trustee in a related  parcel of real  property that is
subject to an environmental lien could be adversely affected.

   The related  prospectus  supplement may specify that the mortgage loan seller
will  make  representations  as  to  the  material  compliance  of  the  related
residential  property with applicable  environmental  laws and regulations as of
the date of transfer  and  assignment  of the mortgage  loan to the trustee.  In
addition,  the related  agreement  may provide that the master  servicer and any
special  servicer  acting on behalf of the trustee,  may not acquire  title to a
residential  property or take over its operation  unless the master  servicer or
special  servicer has  previously  determined,  based on a report  prepared by a
person who regularly conducts environmental audits, that:

    (a) there are no circumstances  present at the residential property relating
        to substances for which some action relating to their  investigation  or
        clean-up  could be  required  or that it  would be in the best  economic
        interest  of the trust fund to take these  actions  with  respect to the
        affected residential property; and

    (b) that  the   residential   property  is  in  compliance  with  applicable
        environmental  laws or that it would be in the best economic interest of
        the trust fund to take the actions necessary to comply with these laws.

See "Description of the  Securities--Realization on Defaulted Mortgage Loans" in
this prospectus.

SOLDIERS' AND SAILORS' CIVIL RELIEF ACT OF 1940

   Generally,  under the terms of the Soldiers' and Sailors' Civil Relief Act of
1940,  a borrower  who enters  military  service  after the  origination  of the
borrower's  residential loan, including a borrower who was in reserve status and
is called to active duty after  origination  of the  mortgage  loan,  may not be
charged interest,  including fees and charges, above an annual rate of 6% during
the period of the borrower's active duty status, unless a court orders otherwise
upon  application  of the lender.  The Relief Act applies to  borrowers  who are
members of the Army, Navy, Air Force, Marines,  National Guard, Reserves,  Coast
Guard,  and officers of the U.S. Public Health Service assigned to duty with the
military.  Because  the  Relief  Act  applies to  borrowers  who enter  military
service,  no  information  can be provided as to the number of loans that may be
affected  by the Relief  Act.  Application  of the  Relief  Act would  adversely
affect, for an indeterminate  period of time, the ability of the master servicer
to collect full amounts of interest on certain of the mortgage loans.

   Any shortfalls in interest collections  resulting from the application of the
Relief Act would  result in a  reduction  of the  amounts  distributable  to the
holders of the related series of securities,  and the prospectus  supplement may
specify  that the  shortfalls  would not be covered by advances  or, any form of
credit support  provided in connection  with the  securities.  In addition,  the
Relief Act imposes limitations that impair the ability of the master servicer to
foreclose  on  an  affected  mortgage  loan  or  enforce  rights  under  a  Home
Improvement  Contract or  Manufactured  Housing  Contract  during the borrower's
period of active  duty  status,  and,  under  certain  circumstances,  during an
additional  three month period after that period.  Thus,  if a mortgage  loan or
Home

                                     -113-


<PAGE>

Improvement Contract or Manufactured  Housing Contract goes into default,  there
may be delays and losses occasioned as a result.

                         FEDERAL INCOME TAX CONSEQUENCES

GENERAL

   The following is a general  discussion of the  anticipated  material  federal
income tax  consequences  of the  purchase,  ownership  and  disposition  of the
securities  offered by this  prospectus.  This  discussion is directed solely to
holders of  securities  that hold the  securities  as capital  assets within the
meaning of Section 1221 of the Code. This discussion does not purport to discuss
all  federal  income  tax  consequences  that may be  applicable  to  particular
categories of investors,  some of which, such as banks,  insurance companies and
foreign investors,  may be subject to special rules. Further, the authorities on
which this discussion,  and the opinion referred to below, are based are subject
to change or  differing  interpretations,  which could apply  retroactively.  In
addition to the federal income tax  consequences  described in this  prospectus,
potential  investors  should consider the state and local tax  consequences,  if
any, of the purchase,  ownership and disposition of the  securities.  See "State
and Other Tax  Consequences"  in this  prospectus.  Holders  of  securities  are
advised to consult their own tax advisors  concerning the federal,  state, local
or other tax consequences to them of the purchase,  ownership and disposition of
the securities offered under this prospectus.

   The following discussion addresses securities of four general types:

   (1)  REMIC Securities,

   (2)  Grantor Trust Securities,

   (3)  Partnership Securities, and

   (4)  Debt Securities.

The prospectus  supplement  relating to each series of securities  will indicate
which of the foregoing  treatments will apply to the series. If a REMIC election
or elections will be made for the related trust fund, the prospectus  supplement
will identify all "regular interests" and "residual interests" in the REMIC. For
purposes of this tax discussion:

    (1) references  to a  "holder  of  securities"  or a  "holder"  are  to  the
        beneficial owner of a security,

    (2) references  to "REMIC  Pool" are to an entity or portion of an entity as
        to which a REMIC election will be made and

    (3) references  to mortgage  loans  include  agency  securities  and private
        mortgage-backed  securities  as  specified  in  the  related  prospectus
        supplement.

   The following discussion is based in part on the OID Regulations, and in part
on the REMIC Provisions.  The OID Regulations do not adequately  address certain
issues  relevant to, and in some instances  provide that they are not applicable
to, debt instruments such as the securities.

REMICS

   CLASSIFICATION  OF REMICS.  When each series of REMIC  Securities  is issued,
Cadwalader, Wickersham & Taft, special counsel to the depositor, will deliver an
opinion.  This opinion will


                                     -114-


<PAGE>

generally be to the effect that,  assuming compliance with all provisions of the
related pooling and servicing agreement,

    (1) the related trust fund, or each applicable  portion of the related trust
        fund, will qualify as a REMIC and

    (2) the REMIC securities offered with respect to the related trust fund will
        be considered to evidence ownership of "regular  interests" or "residual
        interests" in that REMIC within the meaning of the REMIC Provisions.

   In order for the REMIC  Pool to  qualify  as a REMIC,  there  must be ongoing
compliance on the part of the REMIC Pool with the  requirements set forth in the
Code.  The REMIC Pool must fulfill an asset test,  which  requires  that no more
than a de minimis  portion of the assets of the REMIC  Pool,  as of the close of
the third calendar month  beginning after the Startup Day and at all times after
that date, may consist of assets other than "qualified mortgages" and "permitted
investments." The REMIC Regulations  provide a safe harbor pursuant to which the
de minimis  requirement will be met if at all times the aggregate adjusted basis
of the  nonqualified  assets is less than 1% of the aggregate  adjusted basis of
all the REMIC  Pool's  assets.  An entity that fails to meet the safe harbor may
nevertheless  demonstrate  that it holds no more  than a de  minimis  amount  of
nonqualified assets. A REMIC Pool also must provide "reasonable arrangements" to
prevent its residual  interests from being held by "disqualified  organizations"
or their agents and must furnish  applicable  tax  information to transferors or
agents that violate this requirement.  The pooling and servicing  agreement with
respect to each series of REMIC  certificates  will contain  provisions  meeting
these     requirements.     See    "--Taxation    of    Owners    of    Residual
Securities--Tax-Related     Restrictions     on     Transfer     of     Residual
Securities--Disqualified Organizations" in this prospectus.

   A qualified  mortgage is any  obligation  that is  principally  secured by an
interest in real  property and that is either  transferred  to the REMIC Pool on
the Startup Day or is  purchased by the REMIC Pool within a  three-month  period
after that date  pursuant to a fixed price contact in effect on the Startup Day.
Qualified mortgages include whole mortgage loans, and,  generally,  certificates
of beneficial  interest in a grantor trust that holds mortgage loans and regular
interests in another  REMIC,  such as lower-tier  regular  interests in a tiered
REMIC. The REMIC Regulations  specify that loans secured by timeshare  interests
and shares held by a tenant stockholder in a cooperative housing corporation can
be qualified  mortgages.  A qualified mortgage includes a qualified  replacement
mortgage,  which is any  property  that would have been  treated as a  qualified
mortgage if it were transferred to the REMIC Pool on the Startup Day and that is
received either

   (i) in exchange for any qualified  mortgage within a three-month period after
that date; or

   (ii) in  exchange  for a  "defective  obligation"  within a  two-year  period
thereafter.

   A "defective obligation" includes

       (i)  a   mortgage  in  default  or  as  to which  default  is  reasonably
foreseeable;

      (ii) a mortgage as to which a customary representation or warranty made at
the time of transfer to the REMIC Pool has been breached;

     (iii) a mortgage that was fraudulently procured by the borrower; and


                                     -115-


<PAGE>

      (iv) a mortgage that was not in fact principally secured by real property,
but only if that mortgage is disposed of within 90 days of discovery.

   A mortgage loan that is  "defective"  as described in clause (iv) that is not
sold or, if within two years of the Startup  Day,  exchanged,  within 90 days of
discovery, ceases to be a qualified mortgage after the 90-day period.

   Permitted  investments  include  cash  flow  investments,  qualified  reserve
assets,  and  foreclosure  property.  A cash flow  investment is an  investment,
earning a return in the  nature of  interest,  of  amounts  received  on or with
respect to qualified  mortgages for a temporary period, not exceeding 13 months,
until the next scheduled distribution to holders of interests in the REMIC Pool.
A qualified reserve asset is any intangible property held for investment that is
part of any reasonably  required reserve maintained by the REMIC Pool to provide
for  payments  of  expenses  of the REMIC Pool or amounts  due on the regular or
residual interests if defaults occur, including delinquencies,  on the qualified
mortgages,  lower  than  expected  reinvestment  returns,   prepayment  interest
shortfalls   and  certain  other   contingencies.   The  Reserve  Fund  will  be
disqualified  if more than 30% of the gross  income from the assets in that fund
for the year is derived from the sale or other  disposition of property held for
less than three  months,  unless  required  to prevent a default on the  regular
interests caused by a default on one or more qualified mortgages. A Reserve Fund
must be reduced  "promptly and  appropriately" as payments on the mortgage loans
are received.  Foreclosure  property is real property acquired by the REMIC Pool
in  connection  with the  default or imminent  default of a qualified  mortgage.
Foreclosure  property  is  generally  not held  beyond  the  close of the  third
calendar year following the year of  acquisition,  with one extension  available
from the Internal Revenue Service.

   In addition to the foregoing  requirements,  the various interests in a REMIC
Pool also must meet certain  requirements.  All of the interests in a REMIC Pool
must be either of the following:

    (1) one or more classes of regular interests or

    (2) a single class of residual interests on which distributions, if any, are
        made pro rata.

A  regular  interest  is an  interest  in a REMIC  Pool  that is

    o   issued on the Startup Day with fixed terms,

    o   designated as a regular interest,

    o   unconditionally  entitles  the holder to receive a  specified  principal
        amount, or other similar amount, and

    o   provides that interest payments, or other similar amounts, if any, at or
        before  maturity either are payable based on a fixed rate or a qualified
        variable  rate,  or consist of a  specified,  nonvarying  portion of the
        interest payments on qualified mortgages.

This  specified  portion may consist of a fixed number of basis points,  a fixed
percentage of the total interest, or a qualified variable rate, inverse variable
rate or difference  between two fixed or qualified variable rates on some or all
of the qualified mortgages. The specified principal amount of a regular interest
that  provides  for interest  payments  consisting  of a  specified,  nonvarying
portion of interest  payments on  qualified  mortgages  may be zero.  A residual
interest is an interest  in a REMIC Pool other than a regular  interest  that is
issued on the  Startup Day and that is  designated  as a residual  interest.  An
interest in a REMIC Pool may be treated as a regular  interest


                                     -116-


<PAGE>

even if payments of principal with respect to that interest are  subordinated to
payments on other regular  interests or the residual interest in the REMIC Pool,
and are  dependent  on the  absence of defaults or  delinquencies  on  qualified
mortgages or permitted  investments,  lower than reasonably  expected returns on
permitted  investments,  unanticipated  expenses  incurred  by the REMIC Pool or
prepayment interest shortfalls.  Accordingly, the Regular Securities of a series
will  constitute  one or more  classes of regular  interests,  and the  Residual
Securities  with  respect  to that  series  will  constitute  a single  class of
residual interests with respect to each REMIC Pool.

   If an entity  electing  to be treated as a REMIC  fails to comply with one or
more of the ongoing requirements of the Code for REMIC status during any taxable
year,  the Code provides that the entity will not be treated as a REMIC for that
year and after  that  year.  In that  event,  the  entity  may be  taxable  as a
corporation under Treasury regulations, and the related REMIC Securities may not
be accorded the status or given the tax treatment described below.  Although the
Code authorizes the Treasury Department to issue regulations providing relief in
the event of an  inadvertent  termination of REMIC status,  no regulations  have
been issued. Any relief, moreover, may be accompanied by sanctions,  such as the
imposition of a corporate tax on all or a portion of the trust fund's income for
the period in which the  requirements  for REMIC status are not  satisfied.  The
agreement  pursuant to which each REMIC Pool is formed will  include  provisions
designed  to  maintain  the  trust  fund's  status  as a REMIC  under  the REMIC
Provisions.  We do not  anticipate  that the status of any trust fund as a REMIC
will be terminated.

   CHARACTERIZATION  OF INVESTMENTS IN REMIC SECURITIES.  In general,  the REMIC
Securities will be treated as "real estate assets" within the meaning of Section
856(c)(4)(A) of the Code and assets described in Section  7701(a)(19)(C)  of the
Code in the same proportion  that the assets of the REMIC Pool underlying  REMIC
Securities would be treated. Moreover, if 95% or more of the assets of the REMIC
Pool  qualify  for  either of the  foregoing  treatments  at all times  during a
calendar year, the REMIC Securities will qualify for the corresponding status in
their  entirety for that calendar  year. If the assets of the REMIC Pool include
Buydown Loans, it is possible that the percentage of assets  constituting "loans
 . . . secured by an interest in real property  which is . . .  residential  real
property" for purposes of Code Section  7701(a)(19)(C)(v)  may be required to be
reduced  by the  amount of the  related  funds  paid on those  loans.  Interest,
including  original  issue  discount,  on  the  Regular  Securities  and  income
allocated  to the class of Residual  Securities  will be interest  described  in
Section 856(c)(3)(B) of the Code to the extent that those securities are treated
as "real estate assets" within the meaning of Section 856(c)(4)(A) of the Code.

   In addition,  the Regular Securities will be "qualified mortgages" within the
meaning of Section 860G(a)(3) of the Code if transferred to another REMIC on its
Startup Day in exchange for regular or residual interests in the REMIC, and will
be  "permitted  assets"  within the  meaning of Section  860L(c) for a financial
asset securitization investment trust. The determination as to the percentage of
the REMIC  Pool's  assets that  constitute  assets  described  in the  foregoing
sections of the Code will be made with respect to each calendar quarter based on
the average adjusted basis of each category of the assets held by the REMIC Pool
during that  calendar  quarter.  The REMIC will report those  determinations  to
holders of  securities  in the manner and at the times  required  by  applicable
Treasury regulations. The SBJPA of 1996 repealed the reserve method of bad debts
of domestic  building and loan  associations  and mutual savings banks, and thus
eliminated the asset category of "qualifying real property loans" in former Code
Section  593(d) for  taxable  years  beginning  after  December  31,  1995.  The
requirements in the SBJPA of 1996 that  institutions  must "recapture" a portion
of their  existing bad debt reserves is

                                     -117-


<PAGE>


suspended if a certain  portion of their assets are  maintained in  "residential
loans" under Code Section 7701(a)(19)(C)(v),  but only if the loans were made to
acquire,  construct or improve the related real property and not for the purpose
of refinancing.  However,  no effort will be made to identify the portion of the
mortgage loans of any series meeting this requirement,  and no representation is
made in this regard.

   The assets of the REMIC Pool will  include,  in addition  to mortgage  loans,
payments on mortgage loans held pending distribution on the REMIC Securities and
property  acquired by foreclosure  held pending sale, and may include amounts in
reserve  accounts.  It is unclear whether property  acquired by foreclosure held
pending sale and amounts in reserve  accounts  would be considered to be part of
the  mortgage  loans,  or whether that  property,  to the extent not invested in
assets  described in the foregoing  sections,  otherwise  would receive the same
treatment as the mortgage  loans for purposes of all of the foregoing  sections.
The REMIC Regulations do provide,  however, that payments on mortgage loans held
pending  distribution  are considered part of the mortgage loans for purposes of
Section 856(c)(4)(A) of the Code. Furthermore, foreclosure property will qualify
as "real estate assets" under Section 856(c)(4)(A) of the Code.

   TIERED  REMIC  STRUCTURES.  For certain  series of REMIC  Securities,  tiered
REMICs may be effected  by two or more  separate  elections  being made to treat
designated  portions of the related trust fund as REMICs for federal  income tax
purposes. When any series of REMIC Securities is issued, Cadwalader,  Wickersham
& Taft will deliver an opinion.  This  opinion  will  generally be to the effect
that, assuming compliance with all provisions of the related agreement governing
the REMIC  Securities,  the tiered  REMICs will each  qualify as a REMIC and the
REMIC Securities issued by the tiered REMICs,  respectively,  will be considered
to  evidence  ownership  of Regular  Securities  or Residual  Securities  in the
related REMIC within the meaning of the REMIC Provisions.

   Solely for purposes of determining whether the REMIC Securities will be "real
estate assets" within the meaning of Section 856(c)(4)(A) of the Code and "loans
secured by an interest in real  property"  under Section  7701(a)(19)(C)  of the
Code,  and  whether the income on those  securities  is  interest  described  in
Section  856(c)(3)(B)  of the Code,  the  tiered  REMICs  will be treated as one
REMIC.

TAXATION OF OWNERS OF REGULAR SECURITIES

   GENERAL. In general,  interest,  original issue discount, and market discount
on a  Regular  Security  will  be  treated  as  ordinary  income  to  a  Regular
Securityholder.  In  addition,  principal  payments on a Regular  Security  will
generally  be  treated  as a return of  capital  to the  extent  of the  Regular
Securityholder's  basis  in the  Regular  Security  allocable  thereto.  Regular
Securityholders must use the accrual method of accounting with regard to Regular
Securities, regardless of the method of accounting otherwise used by the Regular
Securityholder.

   ORIGINAL  ISSUE  DISCOUNT.  Regular  Securities  may be issued with "original
issue discount" within the meaning of Code Section 1273(a). Holders of any class
or subclass of Regular  Securities having original issue discount generally must
include  original  issue  discount  in ordinary  income for  federal  income tax
purpose as it accrues.  Original issue discount is determined in accordance with
a constant yield method that takes into account the compounding of interest,  in
advance  of the  receipt  of the cash  attributable  to  income.  The  following
discussion


                                     -118-


<PAGE>

is based in part on the OID Regulations  and in part on the legislative  history
of the 1986 Act. Regular  Securityholders should be aware, however, that the OID
Regulations do not  adequately  address  certain  issues  relevant to prepayable
securities, such as the Regular Securities. To the extent certain issues are not
addressed in the regulations,  it is anticipated that the trustee will apply the
methodology  described in the  conference  committee  report to the 1986 Act. We
cannot  assure you that the Internal  Revenue  Service will not take a different
position as to those  matters not  currently  addressed by the OID  Regulations.
Moreover,  the OID Regulations  include an anti-abuse rule allowing the Internal
Revenue Service to apply or depart from the OID  Regulations  where necessary or
appropriate  to  ensure a  reasonable  tax  result  in  light of the  applicable
statutory provisions. A tax result will not be considered unreasonable under the
anti-abuse rule in the absence of a substantial effect on the present value of a
taxpayer's  tax  liability.  Investors  are  advised  to  consult  their own tax
advisors as to the discussion in the OID Regulations and the appropriate  method
for reporting  interest and original  issue discount with respect to the Regular
Securities.

   Each Regular Security, except to the extent described below with respect to a
Non-Pro rata Security,  will be treated as a single  installment  obligation for
purposes of  determining  the original  issue  discount  includible in a Regular
Securityholder's  income.  The total  amount of  original  issue  discount  on a
Regular  Security is the excess of the "stated  redemption price at maturity" of
the  Regular  Security  over its "issue  price."  The issue  price of a class of
Regular  Securities  offered pursuant to this prospectus  generally is the first
price at which a substantial amount of a particular class is sold to the public,
excluding bond houses, brokers and underwriters.  Although unclear under the OID
Regulations,  it is anticipated that the trustee will treat the issue price of a
class as to which there is no  substantial  sale as of the issue date or that is
retained by the  depositor as the fair market value of the class as of the issue
date. The issue price of a Regular  Security also includes any amount paid by an
initial  Regular  Securityholder  for accrued  interest that relates to a period
prior  to  the  issue  date  of  the  Regular   Security,   unless  the  Regular
Securityholder  elects on its federal  income tax return to exclude  that amount
from the issue  price and to  recover  it on the first  distribution  date.  The
stated  redemption  price at maturity of a Regular  Security always includes the
original  principal  amount of the  Regular  Security,  but  generally  will not
include  distributions of interest if those distributions  constitute "qualified
stated interest."

   Under the OID Regulations, qualified stated interest generally means interest
payable at a single  fixed  rate or a  qualified  variable  rate  provided  that
interest payments are  unconditionally  payable at intervals of one year or less
during the entire term of the Regular  Security.  Because there is no penalty or
default  remedy in the case of  nonpayment of interest with respect to a Regular
Security,  it is possible  that no  interest on any class of Regular  Securities
will be treated as qualified stated interest. However, except as provided in the
following three sentences or in the related prospectus  supplement,  because the
underlying  mortgage  loans  provide  for  remedies if a default  occurs,  it is
anticipated  that the trustee  will treat  interest  with respect to the Regular
Securities as qualified  stated  interest.  Distributions of interest on Regular
Securities  with  respect  to which  deferred  interest  will  accrue,  will not
constitute qualified stated interest,  in which case the stated redemption price
at maturity of those Regular  Securities  includes all distributions of interest
as well as principal on them. Likewise,  it is anticipated that the trustee will
treat an  interest-only  class or a class on  which  interest  is  substantially
disproportionate to its principal amount --a so-called  "super-premium" class-as
having no qualified stated  interest.  Where the interval between the issue date
and the  first  distribution  date on a Regular  Security  is  shorter  than


                                     -119-


<PAGE>

the interval between subsequent distribution dates, the interest attributable to
the additional days will be included in the stated redemption price at maturity.

   Under a de minimis rule,  original issue discount on a Regular  Security will
be  considered to be zero if the original  issue  discount is less than 0.25% of
the stated  redemption price at maturity of the Regular  Security  multiplied by
the weighted average  maturity of the Regular  Security.  For this purpose,  the
weighted  average maturity of the Regular Security is computed as the sum of the
amounts  determined  by  multiplying  the number of full  years,  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 Regular  Security  and the  denominator  of
which is the stated  redemption price at maturity of the Regular  Security.  The
conference  committee  report  to the 1986 Act  provides  that the  schedule  of
distributions should be determined in accordance with the Prepayment  Assumption
and  the  anticipated  reinvestment  rate,  if  any,  relating  to  the  Regular
Securities.  The  Prepayment  Assumption  with  respect  to a series of  Regular
Securities  will be set  forth in the  related  prospectus  supplement.  Holders
generally  must report de minimis  original issue discount pro rata as principal
payments  are  received,  and that  income  will be capital  gain if the Regular
Security is held as a capital asset. Under the OID Regulations, however, Regular
Securityholders  may elect to accrue all de minimis  original  issue discount as
well as market discount and market premium, under the constant yield method. See
"--Election to Treat All Interest Under the Constant Yield Method" below.

   A Regular  Securityholder  generally  must  include  in gross  income for any
taxable year the sum of the "daily portions",  as defined below, of the original
issue discount on the Regular Security accrued during an accrual period for each
day on which it holds the Regular  Security,  including the date of purchase but
excluding  the date of  disposition.  The trustee will treat the monthly  period
ending on the day before  each  distribution  date as the accrual  period.  With
respect to each Regular  Security,  a  calculation  will be made of the original
issue  discount that accrues  during each  successive  full accrual  period,  or
shorter period from the date of original issue,  that ends on the day before the
related  distribution  date on the Regular  Security.  The Conference  Committee
Report to the Code states that the rate of accrual of original issue discount is
intended to be based on the Prepayment  Assumption.  The original issue discount
accruing in a full accrual period would be the excess, if any, of

   (1)   the sum of:

         (a) the present value of all of the remaining  distributions to be made
      on the Regular Security as of the end of that accrual period, and

         (b) the  distributions  made on the Regular Security during the accrual
      period that are included in the Regular Security's stated redemption price
      at maturity, over

    (2) the adjusted issue price of the Regular Security at the beginning of the
        accrual period.

   The present value of the remaining distributions referred to in the preceding
sentence is calculated based on:

    (1) the yield to maturity of the Regular Security at the issue date,

    (2) events,  including actual  prepayments,  that have occurred prior to the
        end of the accrual period, and


                                     -120-


<PAGE>

    (3) the Prepayment Assumption.

   For these  purposes,  the adjusted  issue price of a Regular  Security at the
beginning of any accrual period equals the issue price of the Regular  Security,
increased by the aggregate amount of original issue discount with respect to the
Regular  Security that accrued in all prior  accrual  periods and reduced by the
amount of distributions  included in the Regular  Security's  stated  redemption
price at maturity that were made on the Regular  security in prior periods.  The
original issue discount  accruing  during any accrual  period,  as determined in
this  paragraph,  will then be  divided  by the  number of days in the period to
determine  the daily  portion of  original  issue  discount  for each day in the
period.  With respect to an initial  accrual  period shorter than a full accrual
period,  the daily  portions  of  original  issue  discount  must be  determined
according to an appropriate allocation under any reasonable method.

   Under the method  described  above,  the daily  portions  of  original  issue
discount required to be included in income by a Regular Securityholder generally
will increase to take into account  prepayments  on the Regular  Securities as a
result  of  prepayments  on  the  mortgage  loans  that  exceed  the  Prepayment
Assumption,  and generally will decrease,  but not below zero for any period, if
the  prepayments  are slower  than the  Prepayment  Assumption.  An  increase in
prepayments on the mortgage loans with respect to a series of Regular Securities
can result in both a change in the priority of principal  payments  with respect
to certain  classes of Regular  Securities and either an increase or decrease in
the daily  portions of original  issue  discount  with respect to those  Regular
Securities.

   In the case of a Non-Pro Rata Security,  we anticipate  that the trustee will
determine  the  yield  to  maturity  of  this  type  of  Security  based  on the
anticipated payment characteristics of the class as a whole under the Prepayment
Assumption.  In general,  the original issue  discount  accruing on each Non-Pro
Rata  Security in a full  accrual  period  would be its  allocable  share of the
original  issue  discount  with respect to the entire  class,  as  determined in
accordance with the preceding paragraph.  However, in the case of a distribution
in  retirement  of the  entire  unpaid  principal  balance of any  Non-Pro  Rata
Security, or portion of its unpaid principal balance:

   (1)  the  remaining  unaccrued  original  issue  discount  allocable  to  the
security, or to that portion, will accrue at the time of distribution, and

   (2) the  accrual of  original  issue  discount  allocable  to each  remaining
security of that class will be adjusted  by  reducing  the present  value of the
remaining  payments on that class and the adjusted  issue price of that class to
the extent  attributable to the portion of the unpaid principal  balance of that
security that was distributed.

   The depositor  believes that the foregoing  treatment is consistent  with the
"pro rata prepayment" rules of the OID Regulations, but with the rate of accrual
of original issue discount determined based on the Prepayment Assumption for the
class as a whole.  You are  advised  to  consult  your tax  advisors  as to this
treatment.

   ACQUISITION  PREMIUM.  A purchaser of a Regular  Security at a price  greater
than its  adjusted  issue  price but less than its  stated  redemption  price at
maturity must include in gross income the daily  portions of the original  issue
discount on the Regular Security reduced pro rata by a fraction,

   (1) the  numerator  of which is the  excess of its  purchase  price  over the
adjusted issue price and


                                     -121-


<PAGE>

   (2) the denominator of which is the excess of the remaining stated redemption
price at maturity over the adjusted issue price.

Alternatively, a subsequent purchaser may elect to treat all acquisition premium
under  the  constant  yield  method,   as  described  below  under  the  heading
"--Election to Treat All Interest Under the Constant Yield Method".

   VARIABLE RATE REGULAR SECURITIES. Regular Securities may provide for interest
based on a variable  rate.  Under the OID  Regulations,  interest  is treated as
payable at a variable rate if, generally:

   (1) the issue price does not exceed the  original  principal  balance by more
than a specified amount and

   (2) the interest  compounds or is payable at least annually at current values
of:

         (a) one or more "qualified floating rates,"

         (b) a single fixed rate and one or more qualified floating rates,

         (c) a single "objective rate," or

         (d) a  single  fixed  rate  and  a  single  objective  rate  that  is a
      "qualified inverse floating rate."

   A floating rate is a qualified  floating rate if variations can reasonably be
expected to measure  contemporaneous  variations  in the cost of newly  borrowed
funds,  where the rate is subject to a fixed  multiple that is greater that 0.65
but not more than 1.35. This floating rate may also be increased or decreased by
a fixed spread or subject to a fixed cap or floor, or a cap or floor that is not
reasonably  expected as of the issue date to affect the yield of the  instrument
significantly.  An objective rate is any rate,  other than a qualified  floating
rate,  that is  determined  using a single  fixed  formula  and that is based on
objective  financial or economic  information,  provided that the information is
not

   (1) within the control of the issuer or a related party or

   (2) unique to the circumstances of the issuer or a related party.

   A  qualified  inverse  floating  rate is a rate equal to a fixed rate minus a
qualified  floating rate that inversely reflects  contemporaneous  variations in
the cost of  newly  borrowed  funds.  An  inverse  floating  rate  that is not a
qualified  inverse  floating rate may nevertheless be an objective rate. A class
of Regular  Securities may be issued under this  prospectus that does not have a
variable  rate  under the  foregoing  rules,  for  example,  a class  that bears
different rates at different times during the period it is outstanding such that
it is  considered  significantly  "front-loaded"  or  "back-loaded"  within  the
meaning of the OID  Regulations.  It is possible  that this type of class may be
considered  to  bear  "contingent  interest"  within  the  meaning  of  the  OID
Regulations.  The OID Regulations, as they relate to the treatment of contingent
interest,  are by their terms not applicable to Regular Securities.  However, if
final  regulations  dealing  with  contingent  interest  with respect to Regular
Securities apply the same principles as the OID Regulations,  these  regulations
may lead to different  timing of income  inclusion  than would be the case under
the OID Regulations.  Furthermore, application of these principles could lead to
the  characterization  of  gain  on the  sale  of  contingent  interest  Regular
Securities  as ordinary  income.  Investors  should


                                     -122-


<PAGE>

consult their tax advisors  regarding the  appropriate  treatment of any Regular
Security  that  does  not pay  interest  at a fixed  rate  or  variable  rate as
described in this paragraph.

   Under the  REMIC  Regulations,  a  Regular  Security  bearing  the  following
interest rates will qualify as a regular interest in a REMIC:

   (1) (a) a rate that  qualifies as a variable  rate under the OID  Regulations
that is tied to current values of a variable rate, or

      (b)  the  highest,  lowest  or  average  of two or  more  variable  rates,
   including a rate based on the average cost of funds of one or more  financial
   institutions, or

      (c) a  positive  or  negative  multiple  of that  rate,  plus  or  minus a
   specified  number of basis points,  or that represents a weighted  average of
   rates on some or all of the mortgage loans,  including a rate that is subject
   to one or more caps or floors, or

   (2) one or more variable rates for one or more periods,  or one or more fixed
rates for one or more periods,  and a different  variable rate or fixed rate for
other periods.

   Accordingly, it is anticipated that the trustee will treat Regular Securities
that  qualify  as  regular  interests  under  this  rule in the same  manner  as
obligations  bearing a  variable  rate for  original  issue  discount  reporting
purposes.

   The amount of original  issue  discount  with  respect to a Regular  Security
bearing a variable  rate of interest will accrue in the manner  described  above
under  "--Original Issue Discount." The yield to maturity and future payments on
the Regular Security will generally be determined by assuming that interest will
be payable for the life of the Regular Security based on the initial rate or, if
different, the value of the applicable variable rate as of the pricing date, for
the relevant class.  Unless required  otherwise by applicable final regulations,
it is  anticipated  that the trustee will treat  variable  interest as qualified
stated   interest,   other  than  variable   interest  on  an  interest-only  or
super-premium  class,  which will be treated as  non-qualified  stated  interest
includible  in  the  stated  redemption  price  at  maturity.   Ordinary  income
reportable  for any period will be adjusted  based on subsequent  changes in the
applicable interest rate index.

   Although  unclear under the OID  Regulations,  unless  required  otherwise by
applicable final regulations,  we anticipate that the trustee will treat Regular
Securities  bearing  an  interest  rate that is a  weighted  average  of the net
interest rates on mortgage loans as having qualified stated interest,  except to
the extent that initial "teaser" rates cause sufficiently "back-loaded" interest
to create more than de minimis  original  issue  discount.  The yield on Regular
Securities  for  purposes  of  accruing   original  issue  discount  will  be  a
hypothetical  fixed  rate  based on the fixed  rates,  in the case of fixed rate
mortgage  loans,  and initial "teaser rates" followed by fully indexed rates, in
the case of adjustable  rate  mortgage  loans.  In the case of  adjustable  rate
mortgage loans,  the applicable  index used to compute  interest on the mortgage
loans in effect on the pricing date or possibly the issue date will be deemed to
be in effect  beginning  with the  period in which  the first  weighted  average
adjustment date occurring after the issue date occurs.  Adjustments will be made
in each accrual  period either  increasing or decreasing  the amount of ordinary
income  reportable  to  reflect  the  actual  Pass-Through  Rate on the  Regular
Securities.

   MARKET DISCOUNT. A purchaser of a Regular Security also may be subject to the
market  discount rules of Code Sections 1276 through 1278.  Under these sections
and the  principles  applied by the OID  Regulations  in the context of original
issue  discount,  "market  discount"  is the  amount  by which  the  purchaser's
original basis in the Regular Security:


                                     -123-


<PAGE>

   (1) is exceeded by the then-current principal amount of the Regular Security,
or

   (2) in the case of a Regular  Security  having  original issue  discount,  is
exceeded by the  adjusted  issue price of that  Regular  Security at the time of
purchase.

   Any purchaser  generally will be required to recognize ordinary income to the
extent  of  accrued  market  discount  on  Regular   Security  as  distributions
includible in the stated redemption price at maturity of the Regular  Securities
are received,  in an amount not exceeding any distribution.  Any market discount
would accrue in a manner to be provided in Treasury  regulations and should take
into account the Prepayment  Assumption.  The Conference Committee Report to the
1986 Act provides that until the regulations  are issued,  market discount would
accrue either:

   (1) on the basis of a constant interest rate, or

   (2) in the ratio of stated  interest  allocable to the relevant period to the
sum of the interest for the period plus the remaining  interest as of the end of
the period,  or in the case of a Regular  Security  issued with  original  issue
discount,  in the ratio of original  issue  discount  accrued  for the  relevant
period to the sum of the original issue discount accrued for the period plus the
remaining original issue as of the end of the period.

Any purchaser  also generally will be required to treat a portion of any gain on
a sale or exchange of the Regular  Security as ordinary  income to the extent of
the  market  discount  accrued  to the  date  of  disposition  under  one of the
foregoing  methods,  less any accrued  market  discount  previously  reported as
ordinary income as partial  distributions in reduction of the stated  redemption
price at  maturity  were  received.  Any  purchaser  will be  required  to defer
deduction  of a  portion  of the  excess  of the  interest  paid or  accrued  on
indebtedness  incurred to purchase or carry a Regular Security over the interest
distributable on that security.  The deferred portion of interest expense in any
taxable  year  generally  will not exceed the  accrued  market  discount  on the
Regular  Security for the year.  Any deferred  interest  expense is, in general,
allowed  as a  deduction  not later  than the year in which the  related  market
discount  income is  recognized  or the Regular  Security is disposed  of. As an
alternative  to the  inclusion  of market  discount  in income on the  foregoing
basis, the Regular Securityholder may elect to include market discount in income
currently  as it accrues  on all market  discount  instruments  acquired  by the
Regular  Securityholder  in that taxable year or  thereafter,  in which case the
interest  deferral rule will not apply.  See  "--Election  to Treat All Interest
Under the Constant Yield Method" below regarding an alternative  manner in which
an election may be deemed to be made.

   By analogy to the OID Regulations,  market discount with respect to a Regular
Security will be considered to be zero if the market discount is less than 0.25%
of the remaining  stated  redemption  price at maturity of the Regular  Security
multiplied by the weighted average maturity of the Regular Security,  determined
as described in the third paragraph under "--Original Issue Discount", remaining
after the date of purchase.  It appears that de minimis market discount would be
reported  in a  manner  similar  to de  minimis  original  issue  discount.  See
"--Original Issue Discount" above. 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.  Investors
should also consult Revenue  Procedure 92-67 concerning the elections to include
market  discount in income  currently and to accrue market discount on the basis
of the constant yield method.


                                     -124-


<PAGE>

   PREMIUM.  A Regular  Security  purchased at a cost greater than its remaining
stated redemption price at maturity generally is considered to be purchased at a
premium.  If the Regular  Securityholder  holds a Regular Security as a "capital
asset" within the meaning of Code Section 1221, the Regular  Securityholder  may
elect under Code  Section 171 to amortize the premium  under the constant  yield
method. This election will apply to all debt obligations acquired by the Regular
Securityholder  at a premium  held in that  taxable  year or after that  taxable
year, unless revoked with the permission of the Internal Revenue Service.  Final
Treasury  regulations  with respect to  amortization  of bond premiums do not by
their terms apply to  obligations,  such as the  Regular  Securities,  which are
prepayable  as described in Code Section  1272(a)(6).  However,  the  conference
committee report to the 1986 Act indicates a Congressional  intent that the same
rules that apply to the accrual of market  discount on  installment  obligations
will also apply to amortizing bond premium under Code Section 171 on installment
obligations  such  as  the  Regular  Securities.   It  is  unclear  whether  the
alternatives  to the constant  interest  method  described above under "--Market
Discount" are available.  Amortizable  bond premium will be treated as an offset
to interest income on a Regular Security,  rather than as a separate  deductible
item.  See  "--Election  to Treat All Interest  Under the Constant Yield Method"
below regarding an alternative manner in which the Code Section 171 election may
be deemed to be made.

   ELECTION TO TREAT ALL INTEREST UNDER THE CONSTANT YIELD METHOD. A holder of a
debt instrument such as a Regular  Security may elect to treat all interest that
accrues on the  instrument  using the constant  yield  method,  with none of the
interest being treated as qualified  stated  interest.  For purposes of applying
the constant yield method to a debt instrument subject to this election:

   (1) "interest" includes stated interest,  original issue discount, de minimis
original issue  discount,  market  discount and de minimis market  discount,  as
adjusted by any amortizable bond premium or acquisition premium and

   (2) the debt  instrument is treated as if the  instrument  were issued on the
holder's  acquisition  date  in  the  amount  of  the  holder's  adjusted  basis
immediately after acquisition.

It is unclear whether, for this purpose, the initial Prepayment Assumption would
continue  to  apply  or if a new  prepayment  assumption  as of the  date of the
holder's  acquisition  would apply. A holder generally may make this election on
an instrument by instrument  basis or for a class or group of debt  instruments.
However,  if the holder makes this  election  with respect to a debt  instrument
with amortizable  bond premium or with market discount,  the holder is deemed to
have made elections to amortize bond premium or to report market discount income
currently as it accrues under the constant yield method,  respectively,  for all
premium bonds held or market  discount  bonds acquired by the holder in the same
taxable year or thereafter.  The election is made on the holder's federal income
tax  return  for the  year in which  the  debt  instrument  is  acquired  and is
irrevocable except with the approval of the Internal Revenue Service. You should
consult your own tax advisors  regarding the advisability of making this type of
an election.

   TREATMENT  OF LOSSES.  Regular  Securityholders  will be  required  to report
income with respect to Regular  Securities on the accrual  method of accounting,
without giving effect to delays or reductions in  distributions  attributable to
defaults or delinquencies on the mortgage loans,  except to the extent it can be
established that those losses are  uncollectible.  Accordingly,  the holder of a
Regular Security,  particularly a subordinate security,  may have income, or may
incur a  diminution  in cash  flow as a  result  of a  default  or  delinquency.
However,  the holder of a Regular


                                     -125-


<PAGE>

Security may not be able to take a deduction,  subject to the discussion  below,
for the  corresponding  loss until a subsequent  taxable  year.  In this regard,
investors are cautioned that while they may generally  cease to accrue  interest
income if it  reasonably  appears that the interest will be  uncollectible,  the
Internal Revenue Service may take the position that original issue discount must
continue  to be  accrued  in  spite  of  its  uncollectibility  until  the  debt
instrument  is  disposed of in a taxable  transaction  or becomes  worthless  in
accordance with the rules of Code Section 166.

   To the  extent  the  rules  of Code  Section  166  regarding  bad  debts  are
applicable,  it appears that Regular  Securityholders  that are  corporations or
that  otherwise  hold  the  Regular  Securities  in  connection  with a trade or
business  should in general be allowed to deduct as an ordinary loss a loss with
respect to principal sustained during the taxable year on account of any Regular
Securities  becoming  wholly  or  partially  worthless.   In  general,   Regular
Securityholders that are not corporations and do not hold the Regular Securities
in  connection  with a trade or  business  should  be  allowed  to  deduct  as a
short-term capital loss any loss sustained during the taxable year on account of
a portion of any Regular  Securities  becoming  wholly  worthless.  Although the
matter is not free from doubt, the non-corporate Regular  Securityholders should
be  allowed a bad debt  deduction  at a time when the  principal  balance of the
Regular  Securities is reduced to reflect  losses  resulting from any liquidated
mortgage loans. The Internal Revenue Service,  however,  could take the position
that  non-corporate  holders  will be  allowed a bad debt  deduction  to reflect
losses only after all the mortgage  loans  remaining in the trust fund have been
liquidated or the  applicable  class of Regular  Securities  has been  otherwise
retired.  The  Internal  Revenue  Service  could also  assert that losses on the
Regular  Securities  are  deductible  based on some other  method that may defer
deductions  for all holders,  such as reducing  future  cashflow for purposes of
computing  original  issue  discount.  This  may  have the  effect  of  creating
"negative" original issue discount which would be deductible only against future
positive  original  issue  discount  or  otherwise  if the class is  terminated.
Regular  Securityholders  are urged to consult their own tax advisors  regarding
the appropriate timing,  amount and character of any loss sustained with respect
to Regular Securities.

   While losses attributable to interest previously reported as income should be
deductible as ordinary losses by both corporate and non-corporate  holders,  the
Internal  Revenue  Service may take the  position  that losses  attributable  to
accrued  original  issue  discount may only be deducted as capital losses in the
case  of  non-corporate  holders  who do not  hold  the  Regular  Securities  in
connection with a trade or business.  Special loss rules are applicable to banks
and thrift  institutions,  including rules regarding reserves for bad debts. You
are advised to consult your tax advisors  regarding  the  treatment of losses on
Regular Securities.

   SALE OR EXCHANGE OF REGULAR SECURITIES.  If a Regular Securityholder sells or
exchanges a Regular Security,  the Regular Securityholder will recognize gain or
loss  equal to the  difference,  if any,  between  the amount  received  and its
adjusted basis in the Regular Security. The adjusted basis of a Regular Security
generally will equal

    (1) the cost of the Regular Security to the seller,

    (2) increased by any original issue discount or market  discount  previously
        included  in the  seller's  gross  income  with  respect to the  Regular
        Security and


                                     -126-


<PAGE>

    (3) reduced by amounts  included in the stated  redemption price at maturity
        of the Regular Security that were previously  received by the seller, by
        any amortized premium and by any recognized losses.

   Except as  described  above with  respect to market  discount,  and except as
provided  in this  paragraph,  any  gain or loss on the  sale or  exchange  of a
Regular  Security  realized by an investor  who holds the Regular  Security as a
capital  asset will be capital gain or loss and will be long-term or  short-term
depending  on whether  the  Regular  Security  has been held for the  applicable
holding period described below. Gain will be treated as ordinary income:

    (1) if a Regular  Security is held as part of a "conversion  transaction" as
        defined in Code Section 1258(c), up to the amount of interest that would
        have  accrued on the  Regular  Securityholder's  net  investment  in the
        conversion  transaction at 120% of the  appropriate  applicable  Federal
        rate  under  Code  Section  1274(d)  in effect at the time the  taxpayer
        entered  into the  transaction  minus any amount  previously  treated as
        ordinary  income with respect to any prior  disposition of property that
        was held as part of the transaction,

    (2) in the case of a non-corporate  taxpayer, to the extent the taxpayer has
        made an election under Code Section  163(d)(4) to have net capital gains
        taxed as investment income at ordinary income rates, or

    (3) to the extent that the gain does not exceed the excess, if any, of

        (a) the amount that would have been  includible  in the gross  income of
            the  holder if its yield on the  Regular  Security  were 110% of the
            applicable Federal rate as of the date of purchase, over

        (b) the amount of income actually  includible in the gross income of the
            holder with respect to the Regular Security.

   In addition,  gain or loss recognized from the sale of a Regular  Security by
certain banks or thrift  institutions will be treated as ordinary income or loss
pursuant  to Code  Section  582(c).  Capital  gains of  non-corporate  taxpayers
generally are subject to a lower maximum tax rate (20%) than ordinary  income of
those  taxpayers  (39.6%)  for capital  assets held for more than one year.  The
maximum  tax rate for  corporations  is the same with  respect to both  ordinary
income and capital gains.

TAXATION OF OWNERS OF RESIDUAL SECURITIES

   TAXATION OF REMIC INCOME.  Generally,  the "daily  portions" of REMIC taxable
income or net loss will be includible as ordinary  income or loss in determining
the federal  taxable income of holders of Residual  Securities,  and will not be
taxed  separately to the REMIC Pool.  The daily portions of REMIC taxable income
or net loss of a Residual  Holder are  determined by allocating the REMIC Pool's
taxable income or net loss for each calendar  quarter ratably to each day in the
quarter and by  allocating  each daily  portion  among the  Residual  Holders in
proportion to their respective holdings of Residual Securities in the REMIC Pool
on that day. 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:

   (1) the  limitations  on  deductibility  of investment  interest  expense and
expenses for the production of income do not apply,


                                      -127


<PAGE>

   (2) all bad loans will be deductible as business bad debts, and

   (3) the limitation on the  deductibility  of interest and expenses related to
tax-exempt income will apply.

The REMIC Pool's gross income includes:

   (1) interest,  original issue discount income and market discount income,  if
any, on the mortgage loans,

   (2) reduced by amortization of any premium on the mortgage loans,

   (3) plus income from  amortization  of issue premium,  if any, on the Regular
Securities,

   (4) plus income on reinvestment of cash flows and reserve assets, and

   (5) plus any  cancellation  of  indebtedness  income if  realized  losses are
allocated to the Regular Securities.

The REMIC Pool's deductions include interest and original issue discount expense
on  the  Regular  Securities,  servicing  fees  on  the  mortgage  loans,  other
administrative  expenses of the REMIC Pool and  realized  losses on the mortgage
loans.  The  requirement  that Residual  Holders  report their pro rata share of
taxable  income or net loss of the REMIC Pool will  continue  until there are no
securities of any class of the related series outstanding.

   The taxable income  recognized by a Residual  Holder in any taxable year will
be affected  by, among other  factors,  the  relationship  between the timing of
recognition of interest,  original issue discount or market  discount  income or
amortization of premium with respect to the mortgage loans, on the one hand, and
the timing of deductions for interest,  including  original issue  discount,  or
income from  amortization  of issue  premium on the Regular  Securities,  on the
other hand.  If an interest in the mortgage  loans is acquired by the REMIC Pool
at a discount,  and one or more of the mortgage loans is prepaid, the prepayment
may be used in whole or in part to make  distributions in reduction of principal
on  the  Regular  Securities.  The  discount  on the  mortgage  loans  which  is
includible  in income may exceed the  deduction  allowed upon  distributions  on
those Regular  Securities on account of any unaccrued  original  issue  discount
relating  to those  Regular  Securities.  When more  than one  class of  Regular
Securities  distributes principal  sequentially,  this mismatching of income and
deductions is particularly likely to occur in the early years following issuance
of the Regular Securities when distributions in reduction of principal are being
made in respect of earlier  classes  of Regular  Securities  to the extent  that
those  classes  are not  issued  with  substantial  discount  or are issued at a
premium.

   If taxable  income  attributable  to a mismatching  is realized,  in general,
losses would be allowed in later years as  distributions  on the later  maturing
classes of Regular  Securities  are made.  Taxable income may also be greater in
earlier years than in later years as a result of the fact that interest  expense
deductions,  expressed as a percentage of the outstanding  principal amount of a
series  of  Regular  Securities,  may  increase  over time as  distributions  in
reduction  of  principal  are made on the  lower  yielding  classes  of  Regular
Securities.  By  contrast,  to the extent the REMIC Pool  consists of fixed rate
mortgage  loans,  interest  income with respect to any given  mortgage loan will
remain constant over time as a percentage of the outstanding principal amount of
that loan. Consequently,  Residual Holders must have sufficient other sources of
cash to pay any  federal,  state,  or local  income taxes due as a result of any
mismatching or unrelated  deductions against which to offset income,  subject to
the discussion of "excess  inclusions"  below


                                     -128-


<PAGE>

under "-- Limitations on Offset or Exemption of REMIC Income." The timing of any
mismatching of income and  deductions  described in this  paragraph,  if present
with respect to a series of securities, may have a significant adverse effect on
a Residual Holder's  after-tax rate of return. In addition,  a Residual Holder's
taxable  income during  certain  periods may exceed the income  reflected by the
Residual  Holders  for those  periods  in  accordance  with  generally  accepted
accounting  principles.  You should consult your own accountants  concerning the
accounting treatment of your investment in Residual Securities.

   BASIS AND  LOSSES.  The  amount of any net loss of the REMIC Pool that may be
taken into  account by the Residual  Holder is limited to the adjusted  basis of
the Residual Security as of the close of the quarter,  or time of disposition of
the Residual  Security,  if earlier,  determined without taking into account the
net loss for the  quarter.  The  initial  adjusted  basis  of a  purchaser  of a
Residual  Security is the amount paid for the  Residual  Security.  The adjusted
basis  will be  increased  by the  amount of  taxable  income of the REMIC  Pool
reportable by the Residual Holder and will be decreased, but not below zero,

        (1) first, by a cash distribution from the REMIC Pool, and

        (2) second,  by the amount of loss of the REMIC Pool  reportable  by the
            Residual Holder.

Any loss that is  disallowed on account of this  limitation  may be carried over
indefinitely  with  respect  to the  Residual  Holder  as to  whom  a  loss  was
disallowed  and may be used by the  Residual  Holder  only to offset  any income
generated by the same REMIC Pool.

   A Residual Holder will not be permitted to amortize  directly the cost of its
Residual Security as an offset to its share of the taxable income of the related
REMIC Pool.  However,  the taxable  income will not include cash received by the
REMIC Pool that  represents  a recovery of the REMIC Pool's basis in its assets.
This recovery of basis by the REMIC Pool will have the effect of amortization of
the issue price of the Residual  Securities over their life. However, in view of
the possible  acceleration  of the income of Residual  Holders  described  above
under  "--Taxation  of REMIC  Income",  the  period of time over which the issue
price is  effectively  amortized  may be longer  than the  economic  life of the
Residual Securities.

   A Residual  Security  may have a negative  value if the net present  value of
anticipated tax liabilities exceeds the present value of anticipated cash flows.
The REMIC Regulations  appear to treat the issue price of a residual interest as
zero rather than a negative  amount for purposes of determining the REMIC Pool's
basis in its  assets.  The  preamble  to the REMIC  Regulations  states that the
Internal Revenue Service may provide future guidance on the proper tax treatment
of payments made by a transferor of a residual interest to induce the transferee
to acquire the interest.  Residual Holders should consult their own tax advisors
in this regard.

   Further,  to the extent that the initial adjusted basis of a Residual Holder,
other than an original  holder,  in the  Residual  Security is greater  than the
corresponding  portion of the REMIC  Pool's  basis in the  mortgage  loans,  the
Residual  Holder will not recover a portion of that basis until  termination  of
the  REMIC  Pool  unless  future  Treasury   regulations  provide  for  periodic
adjustments to the REMIC income  otherwise  reportable by the holder.  The REMIC
Regulations  currently in effect do not so provide.  See "--Treatment of Certain
Items of REMIC Income and Expense--Market Discount" below regarding the basis of
mortgage loans to the REMIC Pool and "--Sale or Exchange of a Residual Security"
below regarding possible treatment of a loss on termination of the REMIC Pool as
a capital loss.


                                     -129-


<PAGE>

   TREATMENT  OF CERTAIN  ITEMS OF REMIC  INCOME  AND  EXPENSE.  Although  it is
anticipated that the trustee will compute REMIC income and expense in accordance
with  the  Code  and  applicable  regulations,  the  authorities  regarding  the
determination  of specific  items of income and expense are subject to differing
interpretations. The depositor makes no representation as to the specific method
that will be used for  reporting  income with respect to the mortgage  loans and
expenses with respect to the Regular Securities.  Different methods could result
in  different  timing or  reporting  of taxable  income or net loss to  Residual
Holders or differences in capital gain versus ordinary income.

   ORIGINAL ISSUE DISCOUNT AND PREMIUM.  Generally,  the REMIC Pool's deductions
for original issue discount and income from  amortization  of issue premium will
be determined in the same manner as original  issue  discount  income on Regular
Securities as described above under "--Taxation of Owners of Regular  Securities
- -- Original Issue Discount" and "-- Variable Rate Regular  Securities,"  without
regard to the de minimis rule  described in this  prospectus,  and "-- Premium,"
below.

   MARKET  DISCOUNT.  The REMIC Pool will have market discount income in respect
of mortgage  loans if, in general,  the basis of the REMIC Pool in the  mortgage
loans is exceeded by their unpaid principal balances.  The REMIC Pool's basis in
the  mortgage  loans is generally  the fair market  value of the mortgage  loans
immediately  after the  transfer of the  mortgage  loans to the REMIC Pool.  The
REMIC  Regulations  provide that in the REMIC Pool's basis in the mortgage loans
is equal in the  aggregate  to the issue  prices  of all  regular  and  residual
interests in the REMIC Pool. The accrued portion of the market discount would be
recognized  currently  as an item of  ordinary  income  in a manner  similar  to
original issue discount.  Market discount income  generally should accrue in the
manner described above under "--Taxation of Owners of Regular Securities--Market
Discount."

   PREMIUM.  Generally,  if the basis of the REMIC  Pool in the  mortgage  loans
exceeds their unpaid  principal  balances,  the REMIC Pool will be considered to
have acquired the mortgage loans at a premium equal to the amount of the excess.
As stated  above,  the REMIC Pool's  basis in mortgage  loans is the fair market
value of the mortgage  loans,  based on the aggregate of the issue prices of the
regular and residual  interests in the REMIC Pool immediately after the transfer
of the mortgage loans to the REMIC Pool. In a manner analogous to the discussion
above under "--Taxation of Owners of Regular Securities--Premium," a person that
holds a mortgage loan as a capital asset under Code Section 1221 may elect under
Code  Section  171 to  amortize  premium  on  mortgage  loans  originated  after
September  27, 1985 under the constant  yield method.  Amortizable  bond premium
will be treated as an offset to interest  income on the mortgage  loans,  rather
than as a separate deduction item. Because substantially all of the borrowers on
the mortgage loans are expected to be individuals,  Code Section 171 will not be
available for premium on mortgage loans  originated on or prior to September 27,
1985.  Premium  with  respect  to those  mortgage  loans  may be  deductible  in
accordance  with a  reasonable  method  regularly  employed by the holder of the
mortgage loans.  The allocation of a premium pro rata among  principal  payments
should be considered a reasonable method.  However, the Internal Revenue Service
may argue that a premium  should be  allocated  in a different  manner,  such as
allocating the premium entirely to the final payment of principal.

   LIMITATIONS  ON OFFSET OR EXEMPTION OF REMIC INCOME.  A portion or all of the
REMIC taxable income  includible in determining the federal income tax liability
of a  Residual  Holder  will be  subject to  special  treatment.  That  portion,
referred to as the "excess  inclusion,"  is equal to


                                      -130


<PAGE>

the excess of REMIC  taxable  income for the  calendar  quarter  allocable  to a
Residual Security over the daily accruals for each quarterly period of:

   (1) 120% of the long-term  applicable Federal rate that would have applied to
the Residual Security if it were a debt instrument on the Startup Day under Code
Section 1274(d), multiplied by

   (2) the  adjusted  issue price of the Residual  Security at the  beginning of
each quarterly period.

   For this  purpose,  the  adjusted  issue price of a Residual  Security at the
beginning  of a quarter is the issue price of the  Residual  Security,  plus the
amount of the daily accruals of REMIC income described in this paragraph for all
prior quarters, decreased by any distributions made with respect to the Residual
Security  prior to the  beginning of each  quarterly  period.  Accordingly,  the
portion  of the REMIC  Pool's  taxable  income  that will be  treated  as excess
inclusions will be a larger portion of income as the adjusted issue price of the
Residual Securities diminishes.

   The portion of a Residual  Holder's  REMIC taxable  income  consisting of the
excess inclusions generally may not be offset by other deductions, including net
operating loss  carryforwards,  on the Residual  Holder's return.  However,  net
operating  loss  carryovers are  determined  without regard to excess  inclusion
income. Further, if the Residual Holder is an organization subject to the tax on
unrelated  business  income  imposed by Code Section 511, the Residual  Holder's
excess  inclusions will be treated as unrelated  business taxable income of that
Residual  Holder for purposes of Code Section  511. In addition,  REMIC  taxable
income is subject to 30% withholding tax with respect to certain persons who are
not U.S.  Persons and the portion of the REMIC taxable  income  attributable  to
excess  inclusions is not eligible for any reduction in the rate of  withholding
tax, by treaty or otherwise.  See  "--Taxation of Certain  Foreign  Investors --
Residual  Securities"  below.  Finally,  if a real estate  investment trust or a
regulated  investment  company owns a Residual  Security,  a portion,  allocated
under  Treasury  regulations  yet to be issued,  of dividends,  paid by the real
estate investment trust or regulated investment company

    (1) could not be offset by net operating losses of its shareholders,

    (2) would  constitute  unrelated  business  taxable  income  for  tax-exempt
        shareholders, and

    (3) would be ineligible for reduction of withholding to certain  persons who
        are not U.S. Persons.

The  SBJPA of 1996 has  eliminated  the  special  rule  permitting  Section  593
institutions -- "thrift  institutions"  -- to use net operating losses and other
allowable  deductions  to offset their  excess  inclusion  income from  Residual
Securities  that  have  "significant  value"  within  the  meaning  of the REMIC
Regulations. The elimination of this special rule is effective for taxable years
beginning  after December 31, 1995,  except with respect to Residual  securities
continuously held by a thrift institution since November 1, 1995.

   In  addition,  the SBJPA of 1996  provides  three rules for  determining  the
effect of excess  inclusions  on the  alternative  minimum  taxable  income of a
Residual Holder. First, alternative minimum taxable income for a Residual Holder
is determined without regard to the special rule,  discussed above, that taxable
income  cannot be less than  excess  inclusions.  Second,  a  Residual  Holder's
alternative  minimum  taxable  income for a taxable year cannot be less than the
excess inclusions for the year. Third, the amount of any alternative minimum tax
net  operating  loss


                                     -131-


<PAGE>

deduction must be computed without regard to any excess inclusions.  These rules
are effective  for taxable years  beginning  after  December 31, 1986,  unless a
Residual  Holder elects to have the rules apply only to taxable years  beginning
after August 20, 1996.

   TAX-RELATED RESTRICTIONS ON TRANSFER OF RESIDUAL SECURITIES.  Disqualified
Organizations.  If any legal or beneficial interest in a Residual Security is
transferred to a Disqualified Organization, a tax would be imposed in an
amount equal to the product of:

   (1) the present value of the total anticipated excess inclusions with respect
to a Residual Security for periods after the transfer and

   (2) the highest marginal federal income tax rate applicable to corporations.

   The REMIC  Regulations  provide that the  anticipated  excess  inclusions are
based on actual prepayment  experience to the date of the transfer and projected
payments based on the Prepayment  Assumption.  The present value rate equals the
applicable  Federal  rate  under  Code  Section  1274(d)  as of the  date of the
transfer  for a term  ending  with the last  calendar  quarter  in which  excess
inclusions  are  expected  to accrue.  This rate is  applied to the  anticipated
excess inclusions from the end of the remaining  calendar quarters in which they
arise to the date of the transfer.  This tax  generally  would be imposed on the
transferor of the Residual Security,  except that where a transfer is through an
agent,  including a broker,  nominee,  or other  middleman,  for a  Disqualified
Organization,  the tax  would  instead  be  imposed  on the  agent.  However,  a
transferor of a Residual  Security would in no event be liable for this tax with
respect to a transfer if the transferee furnished to the transferor an affidavit
stating that the  transferee is not a Disqualified  Organization  and, as of the
time of the transfer,  the  transferor  does not have actual  knowledge that the
affidavit is false.  The tax also may be waived by the Internal  Revenue Service
if the Disqualified  Organization promptly disposes of the Residual Security and
the  transferor  pays  income tax at the  highest  corporate  rate on the excess
inclusion  for  the  period  the  Residual  Security  is  actually  held  by the
Disqualified Organization.

   In addition, if a "Pass-Through  Entity," as defined in the second succeeding
paragraph,  has excess  inclusion  income  with  respect to a Residual  Security
during a taxable year and a Disqualified Organization is the record holder of an
equity  interest in that  entity,  then a tax is imposed on that entity equal to
the product of:

   (1) the amount of excess inclusions that are allocable to the interest in the
Pass-Through  Entity during the period that interest is held by the Disqualified
Organization, and

   (2) the highest marginal federal corporate income tax rate. That tax would be
deductible  from the ordinary  gross income of the  Pass-Through  Entity for the
taxable year.

The  Pass-Through  Entity  would not be  liable  for the tax if it  received  an
affidavit from the record holder that it is not a Disqualified  Organization  or
stating the holder's taxpayer  identification  number and, during the period the
person is the record holder of the Residual  Security,  the Pass-Through  Entity
does not have actual knowledge that the affidavit is false.

   For taxable  years  beginning  on or after  January 1, 1998,  if an "electing
large partnership," as defined in the immediately succeeding paragraph,  holds a
Residual  Security,  all interests in the electing large partnership are treated
as held by  Disqualified  Organizations  for  purposes  of the tax  imposed on a
Pass-Through  Entity by Section  860E(c) of the Code.  An exception to this tax,
otherwise   available  to  a  Pass-Through  Entity  that  is  furnished  certain
affidavits  by record  holders


                                     -132-


<PAGE>

of interests in the entity and that does not know the affidavits  are false,  is
not available to an electing large partnership.

   For these purposes,

   (1)  "Disqualified  Organization"  means  the  United  States,  any  state or
political subdivision of the United States or any state, any foreign government,
any  international  organization,  any agency or  instrumentality  of any of the
foregoing. However, the term does not include

         (a) an instrumentality if all of its activities are subject to tax
      and a majority of its board of directors is not selected by the
      governmental entity,

         (b)  any  cooperative   organization   furnishing  electric  energy  or
      providing telephone service or persons in rural areas as described in Code
      Section 1381(a)(2)(C), and

         (c) any organization,  other than a farmers'  cooperative  described in
      Code Section 531, that is exempt from  taxation  under the Code unless the
      organization is subject to the tax on unrelated business income imposed by
      Code Section 511;

   (2) "Pass-Through Entity" means any regulated investment company, real estate
investment trust,  common trust fund,  partnership,  trust or estate and certain
corporations  operating  on a  cooperative  basis.  Except as may be provided in
Treasury regulations, any person holding an interest in a Pass-Through Entity as
a nominee  for  another  will,  with  respect to the  interest,  be treated as a
Pass-Through Entity; and

   (3) an "electing large  partnership"  means any partnership  having more than
100  members  during  the  preceding  tax  year,   other  than  certain  service
partnerships  and  commodity  pools,  which elects to apply  certain  simplified
reporting provisions under the Code.

   The applicable  agreement with respect to a series will provide that no legal
or beneficial  interest in a Residual  Security may be transferred or registered
unless:

   (1)  the proposed  transferee  furnished to the transferor and the trustee an
        affidavit providing its taxpayer  identification number and stating that
        the transferee is the beneficial  owner of the Residual  Security and is
        not a  Disqualified  Organization  and is not  purchasing  the  Residual
        Security on behalf of a  Disqualified  Organization,  i.e., as a broker,
        nominee or middleman of the Disqualified Organization; and

   (2)  the  transferor  provides a statement  in writing to the trustee that it
        has no actual knowledge that the affidavit is false.

   Moreover,  the related agreement will provide that any attempted or purported
transfer in violation of these transfer  restrictions  will be null and void and
will vest no rights in any purported  transferee.  Each  Residual  Security with
respect  to a  series  will  bear a  legend  referring  to the  restrictions  on
transfer.  Each Residual Holder will be deemed to have agreed, as a condition of
ownership of a Residual  Security,  to any  amendments to the related  agreement
required  under the Code or applicable  Treasury  regulations  to effectuate the
foregoing  restrictions.  Information  necessary to compute an applicable excise
tax must be  furnished  to the Internal  Revenue  Service and to the  requesting
party within 60 days of the request, and the depositor or the trustee may charge
a fee for computing and providing this information.

   NONECONOMIC RESIDUAL INTERESTS. The REMIC Regulations would disregard certain
transfers of Residual Securities, in which case the transferor would continue to
be treated as the owner of


                                     -133-


<PAGE>

the  Residual  Securities  and thus would  continue  to be subject to tax on its
allocable  portion  of the  net  income  of the  REMIC  Pool.  Under  the  REMIC
Regulations,  a transfer of a "noneconomic residual interest," as defined in the
following  sentence,  to a Residual Holder,  other than a Residual Holder who is
not a U.S.  Person,  is  disregarded  for all federal  income tax  purposes if a
significant  purpose of the transferor is to impede the assessment or collection
of tax. A residual  interest in a REMIC,  including a residual  interest  with a
positive value at issuance,  is a "noneconomic residual interest" unless, at the
time of the transfer:

   (1)  the present value of the expected future  distributions  on the residual
        interest  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

   (2)  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 on each excess inclusion.

   The anticipated  excess  inclusions and the present value rate are determined
in the same manner as set forth above under "--Disqualified  Organizations." The
REMIC Regulations explain that 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 safe harbor is
provided if:

    (1) the transferor

        (a) conducted,  at the time of the transfer, a reasonable  investigation
            of the financial condition of the transferee,

        (b) found that the transferee  historically  paid its debts as they came
            due, and

        (c) found no significant  evidence to indicate that the transferee would
            not continue to pay its debts as they came due in the future, and

    (2) the transferee represents to the transferor that it understands that, as
        the holder of the  non-economic  residual  interest,  the transferee may
        incur  liabilities in excess of any cash flows generated by the interest
        and that the transferee intends to pay taxes associated with holding the
        residual interest as they become due.

   The  agreement  with  respect to each series of  Securities  will require the
transferee  of a Residual  Security to certify to the  matters in the  preceding
sentence  as  part  of  the   affidavit   described   above  under  the  heading
"--Disqualified Organizations."

   FOREIGN  INVESTORS.  The REMIC  Regulations  provide  that the  transfer of a
Residual Security that has "tax avoidance  potential" to a "foreign person" will
be disregarded for all federal tax purposes. This rule appears intended to apply
to a transferee who is not a U.S.  Person,  unless that  transferee's  income is
effectively  connected with the conduct of a trade or business within the United
States. A Residual Security is deemed to have tax avoidance potential unless, at
the time of the transfer:

   (1) the future value of expected distributions equals at least 30% of the
anticipated excess inclusions after the transfer, and


                                     -134-


<PAGE>

   (2) the  transferor  reasonably  expects  that the  transferee  will  receive
sufficient  distributions  from the REMIC Pool at or after the time at which the
excess  inclusions  accrue and prior to the end of the next  succeeding  taxable
year for the accumulated withholding tax liability to be paid.

   If the non-U.S. Person transfers the Residual Security back to a U.S. Person,
the transfer will be disregarded and the foreign  transferor will continue to be
treated as the owner unless  arrangements are made so that the transfer does not
have the  effect of  allowing  the  transferor  to avoid tax on  accrued  excess
inclusions.

   The prospectus  supplement relating to the securities of a series may provide
that a Residual  Security may not be purchased by or  transferred  to any person
that is not a U.S.  Person or may describe the  circumstances  and  restrictions
pursuant to which a transfer may be made.

   SALE OR  EXCHANGE  OF A  RESIDUAL  SECURITY.  If the  sale or  exchange  of a
Residual Security occurs,  the Residual Holder will recognize gain or loss equal
to the excess,  if any,  of the amount  realized  over the  adjusted  basis,  as
described above under  "--Taxation of Owners of Residual  Securities--Basis  and
Losses," of a Residual Holder in a Residual  Security at the time of the sale or
exchange.  In addition to  reporting  the  taxable  income of the REMIC Pool,  a
Residual   Holder  will  have  taxable  income  to  the  extent  that  any  cash
distribution  to it from the  REMIC  Pool  exceeds  the  adjusted  basis on that
distribution  date.  Income will be treated as gain from the sale or exchange of
the Residual Holder's Residual Security. As a result, if the Residual Holder has
an adjusted  basis in its Residual  Security  remaining when its interest in the
REMIC Pool terminates,  and if it holds the Residual Security as a capital asset
under Code Section 1221,  then it will  recognize a capital loss at that time in
the amount of the remaining adjusted basis.

   Any gain on the sale of a  Residual  Security  will be  treated  as  ordinary
income

   (1) if a Residual  Security is held as part of a "conversion  transaction" as
defined in Code Section  1258(c),  up to the amount of interest  that would have
accrued on the Residual Holder's net investment in the conversion transaction at
120% of the  appropriate  applicable  Federal  rate in  effect  at the  time the
taxpayer  entered into the transaction  minus any amount  previously  treated as
ordinary income with respect to any prior  disposition of property that was held
as a part of the transaction or

   (2) in the case of a non-corporate  taxpayer, to the extent that taxpayer has
made an election under Code Section 163(d)(4) to have net capital gains taxed as
investment income at ordinary income rates.

In addition,  gain or loss  recognized  from the sale of a Residual  Security by
certain banks or thrift  institutions will be treated as ordinary income or loss
pursuant to Code Section 582(c).

   The  Conference  Committee  Report to the 1986 Act provides  that,  except as
provided in Treasury  regulations yet to be issued,  the wash sale rules of Code
Section 1091 will apply to dispositions of Residual Securities.  These wash sale
rules will apply where the seller of the  Residual  Security,  during the period
beginning six months before the sale or disposition of the Residual Security and
ending  six  months  after the sale or  disposition  of the  Residual  Security,
acquires,  or enters into any other  transaction that results in the application
of Code Section  1091,  any residual  interest in any REMIC or any interest in a
"taxable  mortgage pool," such as a non-REMIC owner trust,  that is economically
comparable to a Residual Security.

   MARK TO MARKET  REGULATIONS.  On December  24,  1996,  the  Internal  Revenue
Service issued final mark to market  regulations under Code Section 475 relating
to the requirement that a


                                     -135-


<PAGE>

securities  dealer mark to market  securities  held for sale to customers.  This
mark to market requirement applies to all securities of a dealer,  except to the
extent  that the  dealer has  specifically  identified  a  security  as held for
investment.  The mark to market  regulations  provide that, for purposes of this
mark to market requirement, a Residual security is not treated as a security and
thus may not be marked to market.  The mark to market  regulations  apply to all
Residual Securities acquired on or after January 4, 1995.

TAXES THAT MAY BE IMPOSED ON THE REMIC POOL

   PROHIBITED TRANSACTIONS.  Income from certain transactions by the REMIC Pool,
called prohibited transactions, will not be part of the calculation of income or
loss  includible  in the federal  income tax returns of  Residual  Holders,  but
rather will be taxed directly to the REMIC Pool at a 100% rate.
Prohibited transactions generally include:

    (1) the disposition of a qualified mortgage other than for:

        (a) substitution  within two years of the Startup  Day for a  defective,
            including  a  defaulted,   obligation,  or  repurchase  in  lieu  of
            substitution  of a defective,  including a defaulted,  obligation at
            any time, or for any qualified  mortgage  within three months of the
            Startup Day,

        (b) foreclosure, default, or imminent default of a qualified mortgage,

        (c) bankruptcy or insolvency of the REMIC Pool, or

        (d) a qualified (complete) liquidation,

    (2) the receipt of income from assets that are not the type of  mortgages or
        investments that the REMIC Pool is permitted to hold,

    (3) the receipt of compensation for services, or

    (4) the receipt of gain from disposition of cash flow investments other than
        pursuant to a qualified liquidation.

   Regardless of clauses (1) and (4) above,  it is not a prohibited  transaction
to sell REMIC Pool  property  to  prevent a default on Regular  Securities  as a
result of a default on  qualified  mortgages or to  facilitate  a clean-up  call
- --generally,  an optional  termination to save administrative costs when no more
than a small percentage of the securities is outstanding.  The REMIC Regulations
indicate that the  modification of a mortgage loan generally will not be treated
as a disposition if it is occasioned by

    (1) a default or reasonably foreseeable default,

    (2) an assumption of the mortgage loan,

    (3) the waiver of a due-on-sale or due-on-encumbrance clause, or

    (4) the  conversion of an interest rate by a borrower  pursuant to the terms
        of a convertible adjustable rate mortgage loan.

   CONTRIBUTIONS TO THE REMIC POOL AFTER THE STARTUP DAY. In general,  the REMIC
Pool  will be  subject  to a tax at a 100%  rate on the  value  of any  property
contributed to the REMIC Pool after the Startup Day. Exceptions are provided for
cash contributions to the REMIC Pool

    (1) during the three months following the Startup Day,


                                     -136-


<PAGE>

    (2) made to a qualified Reserve Fund by a Residual Holder,

    (3) in the nature of a guarantee,

    (4) made to facilitate a qualified liquidation or clean-up call, and

    (5) as otherwise  permitted in Treasury  regulations yet to be issued. We do
not anticipate that there will be any  contributions to the REMIC Pool after the
Startup Day.

   NET  INCOME  FROM  FORECLOSURE  PROPERTY.  The REMIC  Pool will be subject of
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.  Generally,  property acquired by deed in lieu of foreclosure
would be treated as "foreclosure property" until the close of the third calendar
year following the year of acquisition,  with a possible  extension.  Net income
from  foreclosure  property  generally means gain from the sale of a foreclosure
property that is inventory  property and gross income from foreclosure  property
other  than  qualifying  rents and other  qualifying  income  for a real  estate
investment trust. We do not anticipate that the REMIC Pool will have any taxable
net income from foreclosure property.

   LIQUIDATION  OF THE REMIC  POOL.  If a REMIC Pool  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 Pool's final tax return a date on which
the adoption is deemed to occur,  and sells all of its assets,  other than cash,
within a 90-day  period  beginning  on that  date,  the  REMIC  Pool will not be
subject to the prohibited transaction rules on the sale of its assets,  provided
that the REMIC  Pool  credits  or  distributes  in  liquidation  all of the sale
proceeds plus its cash, other than amounts  retained to meet claims,  to holders
of Regular Securities and Residual Holders within the 90-day period.

   ADMINISTRATIVE MATTERS. The REMIC Pool will be required to maintain its books
on a calendar  year basis and to file  federal  income tax  returns  for federal
income  tax  purposes  in a manner  similar to a  partnership.  The form for the
income tax return is Form 1066,  U.S. Real Estate  Mortgage  Investment  Conduit
Income  Tax  Return.  The  trustee  will be  required  to sign the REMIC  Pool's
returns.  Treasury  regulations  provide  that,  except  where there is a single
Residual  Holder for an entire  taxable year,  the REMIC Pool will be subject to
the procedural and administrative  rules of the Code applicable to partnerships,
including the  determination  by the Internal Revenue Service of any adjustments
to, among other things, items of REMIC income, gain, loss, deduction,  or credit
in a unified administrative proceeding. The master servicer will be obligated to
act as "tax matters person", as defined in applicable Treasury regulations, with
respect to the REMIC Pool as agent of the  Residual  Holder  holding the largest
percentage  interest  in the  Residual  Securities.  If the  Code or  applicable
Treasury  regulations  do not permit the master  servicer  to act as tax matters
person in its capacity as agent of the Residual  Holder,  the Residual Holder or
the other person specified pursuant to Treasury  regulations will be required to
act as tax matters person.

   LIMITATIONS  ON  DEDUCTION  OF  CERTAIN  EXPENSES.  An  investor  who  is  an
individual,  estate,  or trust  will be subject to  limitation  with  respect to
certain  itemized  deductions  described  in Code Section 67, to the extent that
these itemized deductions,  in the aggregate, do not exceed 2% of the investor's
adjusted  gross  income.  In addition,  Code Section 68 provides  that  itemized
deductions otherwise allowable for a taxable year of an individual taxpayer will
be reduced by the lesser of:


                                     -137-


<PAGE>

   (1) 3% of the excess,  if any, of adjusted  gross  income over  $126,600  for
1999,  $63,300 in the case of a married  individual filing a separate return, as
adjusted for inflation for subsequent years, or

   (2) 80% of the amount of  itemized  deductions  otherwise  allowable  for the
year.

   In the case of a REMIC Pool,  these  deductions may include  deductions under
Code Section 212 for the Servicing Fee and all administrative and other expenses
relating to the REMIC Pool, or any similar expenses  allocated to the REMIC Pool
with respect to a regular  interest it holds in another REMIC.  These  investors
who  hold  REMIC  Securities  either  directly  or  indirectly  through  certain
Pass-Through  Entities  may have their pro rata share of expenses  allocated  to
them  as  additional  gross  income,  but  may be  subject  to a  limitation  on
deductions.  In addition,  these expenses are not deductible at all for purposes
of computing the  alternative  minimum tax, and may cause investors of this type
to be  subject to  significant  additional  tax  liability.  Temporary  Treasury
regulations provide that the additional gross income and corresponding amount of
expenses  generally  are to be  allocated  entirely  to the  holders of Residual
Securities  in the  case of a REMIC  Pool  that  would  not  qualify  as a fixed
investment  trust in the absence of a REMIC election.  However,  this additional
gross income and limitation on deductions will apply to the allocable portion of
these expenses to holders of Regular Securities,  as well as holders of Residual
Securities,  where Regular  Securities are issued in a manner that is similar to
pass-through  certificates in a fixed  investment  trust.  Generally,  all these
expenses will be allocable to the Residual Securities. In general, the allocable
portion  will be  determined  based on the ratio that a REMIC  Holder's  income,
determined  on a daily  basis,  bears to the  income of all  holders  of Regular
Securities  and Residual  Securities  with respect to a REMIC Pool. As a result,
individuals,  estates or trusts  holding REMIC  Securities,  either  directly or
indirectly  through a grantor  trust,  partnership,  S  corporation,  REMIC,  or
certain  other  Pass-Through  Entities  described  in  the  foregoing  temporary
Treasury  regulations,  may have taxable income in excess of the interest income
at the pass-through rate on Regular Securities that are issued in a single class
or otherwise  consistently  with fixed  investment  trust status or in excess of
cash distributions for the related period on Residual Securities.

TAXATION OF CERTAIN FOREIGN INVESTORS

   REGULAR SECURITIES. Interest, including original issue discount,
distributable to Regular Securityholders who are non-resident aliens, foreign
corporations, or other non-U.S. Persons, will be considered "portfolio
interest" and, therefore, generally will not be subject to 30% United States
withholding tax, provided that the non-U.S. Person:

   (1) is not a  "10-percent  shareholder"  within the  meaning of Code  Section
871(h)(3)(B)  or a  controlled  foreign  corporation  described  in Code Section
881(c)(3)(C), and

   (2) provides the  trustee,  or the person who would  otherwise be required to
withhold tax from the  distributions  under Code  Section 1441 or 1442,  with an
appropriate  statement,  signed  under  penalties  of perjury,  identifying  the
beneficial owner and stating,  among other things,  that the beneficial owner of
the Regular Security is a non-U.S. Person.

   If the signed statement,  or any other required  statement,  is not provided,
30%  withholding  will  apply  unless  reduced  or  eliminated  pursuant  to  an
applicable  tax  treaty  or unless  the  interest  on the  Regular  Security  is
effectively  connected with the conduct of a trade or business within the United
States by the non-U.S.  Person. In the latter case, the non-U.S.  Person will be
subject


                                      138


<PAGE>

to United States federal income tax at regular rates. Investors who are non-U.S.
Persons  should  consult  their own tax  advisors  regarding  the  specific  tax
consequences to them of owning a Regular Security.

   The IRS recently issued final New Regulations which would provide alternative
methods  of  satisfying  the  beneficial  ownership  certification   requirement
described above. The New Regulations will be effective January 1, 2001,  current
withholding  certificates  will remain  valid until the earlier of December  31,
2000, or the date of expiration of the certificate  under the rules as currently
in effect. The New Regulations would require,  in the case of Regular Securities
held by a foreign partnership, that:

   (1) the certification described above be provided by the partners rather than
by the foreign partnership and

   (2) the partnership  provide certain  information,  including a United States
taxpayer identification number.

   A look-through rule would apply in the case of tiered partnerships.  Non-U.S.
Persons should consult their own tax advisors  concerning the application of the
certification requirements in the New Regulations.

   RESIDUAL  SECURITIES.  The  Conference  Committee  Report  to  the  1986  Act
indicates  that  amounts  paid to  Residual  Holders  who are  non-U.S.  Persons
generally should be treated as interest for purposes of the 30%, or lower treaty
rate, United States  withholding tax. Treasury  regulations  provide that amount
distributed to Residual Holders may qualify as "portfolio interest",  subject to
the conditions  described in "Regular  Securities" above, but only to the extent
that:

   (1) the mortgage loans were issued after July 18, 1984 and

   (2) the trust fund or  segregated  pool of assets in that trust  fund,  as to
which a separate  REMIC  election will be made,  to which the Residual  Security
relates,  consists of obligations issued in "registered form" within the meaning
of Code Section 163(f)(1).

   Generally, mortgage loans will not be, but regular interests in another REMIC
Pool will be,  considered  obligations  issued in registered form.  Furthermore,
Residual  Holders will not be entitled to any exemption from the 30% withholding
tax, or lower treaty rate to the extent of that portion of REMIC taxable  income
that  constitutes an "excess  inclusion."  See "--Taxation of Owners of Residual
Securities--Limitations  on  Offset  or  Exemption  of  REMIC  Income"  in  this
prospectus. If the amounts paid to Residual Holders who are non-U.S. Persons are
effectively  connected with the conduct of a trade or business within the United
States by non-U.S. Persons, 30% or lower treaty rate withholding will not apply.
Instead,  the amounts  paid to the  non-U.S.  Persons  will be subject to United
States  federal  income  tax at  regular  rates.  If 30% or  lower  treaty  rate
withholding  is applicable,  those amounts  generally will be taken into account
for purposes of withholding only when paid or otherwise distributed, or when the
Residual  security  is disposed  of,  under rules  similar to  withholding  upon
disposition  of  debt  instruments  that  have  original  issue  discount.   See
"--Tax-Related   Restrictions   on  Transfer  of  Residual   Securities--Foreign
Investors"  above  concerning  the  disregard of certain  transfers  having "tax
avoidance  potential."  Investors who are non-U.S.  Persons should consult their
own tax  advisors  regarding  the specific  tax  consequences  to them of owning
Residual Securities.


                                      -139


<PAGE>

   BACKUP  WITHHOLDING.  Distributions  made  on  the  Regular  Securities,  and
proceeds from the sale of the Regular  Securities to or through certain brokers,
may be subject to a "backup"  withholding  tax under Code Section 3406 of 31% on
"reportable  payments."  Reportable  payments  include  interest  distributions,
original   issue   discount,   and,  under  certain   circumstances,   principal
distributions,  unless the Regular Holder complies with certain reporting and/or
certification  procedures.   These  reporting  and/or  certification  procedures
include the provision of its taxpayer  identification number to the trustee, its
agent or the broker who effected the sale of the Regular Security, or the holder
is otherwise an exempt  recipient under  applicable  provisions of the Code. Any
amounts to be withheld  from  distribution  on the Regular  Securities  would be
refunded  by the  Internal  Revenue  Service or allowed as a credit  against the
Regular Holder's  federal income tax liability.  The New Regulations will change
certain  of the rules  relating  to  certain  presumptions  currently  available
relating to information reporting and backup withholding.  Non-U.S.  Persons are
urged to contact  their own tax advisors  regarding the  application  to them of
backup withholding and information reporting.

   REPORTING REQUIREMENTS.  Reports of accrued interest, original issue discount
and information necessary to compute the accrual of market discount will be made
annually to the Internal Revenue Service and to individuals, estates, non-exempt
and non-charitable  trusts, and partnerships who are either holders of record of
Regular  Securities or beneficial  owners who own Regular  Securities  through a
broker or middleman as nominee.  All brokers,  nominees and all other non-exempt
holders  of  record  of  Regular   Securities,   including

   o corporations,

   o non-calendar year taxpayers,

   o securities or commodities dealers,

   o real estate investment trusts,

   o investment companies,

   o common trust funds,

   o thrift institutions and

   o charitable trusts,

may request  information for any calendar  quarter by telephone or in writing by
contacting the person  designated in Internal  Revenue  Service  Publication 938
with  respect to a  particular  series of Regular  Securities.  Holders  through
nominees must request information from the nominee.

   The Internal  Revenue  Service's  Form 1066 has an  accompanying  Schedule Q,
Quarterly  Notice to Residual  Interest  Holders of REMIC Taxable  Income or Net
Loss Allocation.

   Treasury  regulations  require that Schedule Q be furnished by the REMIC Pool
to each  Residual  Holder  by the end of the month  following  the close of each
calendar  quarter --41 days after the end of a quarter under  proposed  Treasury
regulations--  in which the REMIC  Pool is in  existence.  Treasury  regulations
require  that, in addition to the foregoing  requirements,  information  must be
furnished quarterly to Residual Holders,  furnished annually, if applicable,  to
holders of Regular  Securities,  and filed  annually  with the Internal  Revenue
Service   concerning   Code  Section  67  expenses   as,  as   described   under
"--Limitations  on  Deduction  of  Certain  Expenses"  above,  allocable  to the
holders.  Furthermore,  under the  regulations,  information  must


                                     -140-


<PAGE>

be furnished  quarterly to Residual  Holders,  furnished  annually to holders of
Regular  Securities,  and  filed  annually  with the  Internal  Revenue  Service
concerning the percentage of the REMIC Pool's assets meeting the qualified asset
tests  described  above  under   "--Characterization  of  Investments  in  REMIC
Securities."

GRANTOR TRUST FUNDS

   CLASSIFICATION OF GRANTOR TRUST FUNDS. With respect to each series of Grantor
Trust  Securities,  Cadwalader,  Wickersham & Taft will deliver an opinion.  The
opinion will be to the effect that,  assuming  compliance with all provisions of
the applicable agreement, the related Grantor Trust Fund will be classified as a
grantor  trust under  subpart E, part I of subchapter J of the Code and not as a
partnership,  an association  taxable as a corporation,  or a "taxable  mortgage
pool" within the meaning of Code Section 7701(i).  Accordingly, each holder of a
Grantor Trust Security  generally will be treated as the beneficial  owner of an
undivided interest in the mortgage loans included in the Grantor Trust Fund.

STANDARD SECURITIES

   GENERAL.  Where there is no Retained  Interest  with  respect to the mortgage
loans underlying the securities of a series,  and where these securities are not
designated as "Stripped  Securities," the holder of each security in the series,
referred to in this Prospectus as "Standard  Securities," will be treated as the
owner of a pro  rata  undivided  interest  in the  ordinary  income  and  corpus
portions of the Grantor Trust Fund  represented by its Standard  Security.  As a
result,  the holder of these  securities will be considered the beneficial owner
of a pro rata undivided  interest in each of the mortgage loans,  subject to the
discussion below under  "--Recharacterization  of Servicing Fees."  Accordingly,
the holder of a Standard  Security  of a  particular  series will be required to
report on its federal income tax return,  in accordance with the holder's method
of  accounting,  its pro rata share of the entire income from the mortgage loans
represented by its Standard Security, including

    (1) interest at the coupon rate on the mortgage loans,

    (2) original issue discount, if any,

    (3) prepayment fees,

    (4) assumption fees, and

    (5) late payment charges received by the servicer.

   A holder of  securities  generally  will be able to  deduct  its share of the
servicing  fee and all  administrative  and other  expenses of the trust fund in
accordance  with  its  method  of  accounting,  provided  that the  amounts  are
reasonable  compensation  for  services  rendered  to that  Grantor  Trust Fund.
However,  investors who are  individuals,  estates or trusts who own securities,
either directly or indirectly  through certain  pass-through  entities,  will be
subject to limitation with respect to certain itemized  deductions  described in
Code Section 67,  including  deductions under Code Section 212 for the servicing
fee and all  administrative and other expenses of the Grantor Trust Fund, to the
extent that the  deductions,  in the aggregate,  do not exceed two percent of an
investor's  adjusted  gross income.  In addition,  Code Section 68 provides that
itemized  deductions  otherwise  allowable  for a taxable year of an  individual
taxpayer will be reduced by the lesser of:


                                     -141-


<PAGE>

   (1) 3% of the excess, if any, of adjusted gross income over $126,600 for 1999
$63,300 in the case of a married  individual  filing a separate return,  in each
case, as adjusted for inflation in subsequent years, or

   (2) 80% of the amount of itemized  deductions  otherwise  allowable  for that
year.

As a result,  investors  holding  Standard  Securities,  directly or  indirectly
through a Pass-Through  Entity,  may have aggregate  taxable income in excess of
the aggregate amount of cash received on that security.

   Securities with respect to interest at the  pass-through  rate or as discount
income  on  those  Standard  Securities.  In  addition,  the  expenses  are  not
deductible at all for purposes of computing the alternative minimum tax, and may
cause the  investors  to be subject to  significant  additional  tax  liability.
Moreover,  where there is Retained  Interest with respect to the mortgage  loans
underlying a series of securities  or where the servicing  fees are in excess of
reasonable  servicing  compensation,  the  transaction  will be  subject  to the
application of the "stripped  bond" and "stripped  coupon" rules of the Code, as
described  below under  "--Stripped  Securities"  and  "--Recharacterization  of
Servicing Fees," respectively.

   TAX STATUS. Cadwalader, Wickersham & Taft has advised the depositor that:

      1. A Standard Security owned by a "domestic building and loan association"
   within  the  meaning  of  Code  Section  7701(a)(19)  will be  considered  to
   represent  "loans.  . . secured by an interest in real property which is. . .
   residential   real   property"   within   the   meaning   of   Code   Section
   7701(a)(19)(C)(v),  provided  that the real  property  securing  the mortgage
   loans  represented by that Standard Security is of the type described in that
   section of the Code.

      2. A Standard  Security  owned by a real estate  investment  trust will be
   considered  to  represent  "real  estate  assets"  within the meaning of Code
   Section  856(c)(4)(A)  to the extent that the assets of the  related  Grantor
   Trust Fund consist of qualified assets. Interest income on the assets will be
   considered "interest on obligations secured by mortgages on real property" to
   that extent within the meaning of Code Section 856(c)(3)(B).

      3. A Standard Security owned by a REMIC will be considered to represent an
   "obligation,   including  any  participation  or  certificate  of  beneficial
   ownership in the REMIC,  which is principally  secured by an interest in real
   property" within the meaning of Code Section 860G(a)(3)(A) to the extent that
   the assets of the related Grantor Trust Fund consist of "qualified mortgages"
   within the meaning of Code Section 860G(a)(3).

      4.  A  Standard  Security  owned  by  a  "financial  asset  securitization
   investment  trust"  within  the  meaning  of  Code  Section  860L(a)  will be
   considered to represent "permitted assets" within the meaning of Code Section
   860L(c) to the extent that the assets of related  Grantor  Trust Fund consist
   of "debt  instruments" or other  permitted  assets within the meaning of Code
   Section 860L(c).

      An issue arises as to whether Buydown Loans may be  characterized in their
   entirety  under  the  Code  provisions  cited  in  clauses  1  and  2 of  the
   immediately  preceding  paragraph  or whether the amount  qualifying  for the
   treatment  must be  reduced  by the  amount of the  Buydown  Funds.  There is
   indirect authority supporting treatment of an investment in a Buydown Loan as
   entirely  secured  by real  property  if the  fair  market  value of the real
   property  securing the loan exceeds the  principal  amount of the loan at the
   time of issuance  or  acquisition,  as the case may be. We cannot  assure you
   that the treatment  described  above is


                                     -142-


<PAGE>

    proper. Accordingly, we urge you to consult your own tax advisors concerning
    the effects of these arrangements on the characterization of your investment
    for federal income tax purposes.

   PREMIUM AND  DISCOUNT.  We advise you to consult with your tax advisors as to
the federal  income tax treatment of premium and discount  arising either at the
time of initial issuance of Standard Securities or subsequent acquisition.

   PREMIUM.  The treatment of premium  incurred at the time of the purchase of a
Standard  Security  will  be  determined  generally  as  described  above  under
"--Taxation of Owners of Residual Securities --Premium".

   ORIGINAL  ISSUE  DISCOUNT.  The original issue discount rules of Code Section
1271 through 1275 will be  applicable to a holder's  interest in those  mortgage
loans as to which the conditions for the  application of those sections are met.
Rules  regarding  periodic  inclusion  of  original  issue  discount  income are
applicable to mortgages of corporations originated after May 27, 1969, mortgages
of noncorporate  borrowers,  other than  individuals,  originated  after July 1,
1982, and mortgages of individuals originated after March 2, 1984. Under the OID
Regulations, an original issue discount could arise by the charging of points by
the  originator  of the  mortgages 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  loans.  See  "Stripped
Securities" below regarding original issue discount on Stripped Securities.

   Original issue  discount  generally must be reported as ordinary gross income
as it accrues  under a constant  interest  method  that takes into  account  the
compounding  of  interest,  in advance of the cash  attributable  to the income.
Unless indicated otherwise in the related prospectus  supplement,  no prepayment
assumption  will be assumed for purposes of the accrual.  However,  Code Section
1272  provides  for a  reduction  in  the  amount  of  original  issue  discount
includible  in the  income  of a  holder  of an  obligation  that  acquires  the
obligation  after its initial  issuance at a price  greater  than the sum of the
original issue price and the previously  accrued  original issue discount,  less
prior  payments of principal.  Accordingly,  if the mortgage loans acquired by a
holder of securities are purchased at a price equal to the then unpaid principal
amount of those mortgage loans,  no original issue discount  attributable to the
difference  between the issue price and the original  principal  amount of those
mortgage loans, i.e., points, will be includible by the related holder.

   MARKET  DISCOUNT.  Holders of  securities  also will be subject to the market
discount  rules to the  extent  that the  conditions  for  application  of those
sections are met.  Market  discount on the mortgage loans will be determined and
will be reported as ordinary  income  generally  in the manner  described  above
under "REMICs -- Taxation of Owners of Regular  Securities -- Market  Discount,"
except that the ratable  accrual  methods  described in those  sections will not
apply.  Rather, the holder will accrue market discount pro rata over the life of
the mortgage  loans,  unless the constant  yield method is elected.  The related
prospectus  supplement will specify what, if any, prepayment  assumption will be
assumed for purposes of accrual.

   RECHARACTERIZATION  OF  SERVICING  FEES.  If the  servicing  fees  paid  to a
servicer were deemed to exceed reasonable servicing compensation,  the amount of
excess would represent  neither income nor a deduction to holders of securities.
In this regard,  there are no  authoritative  guidelines  for federal income tax
purposes as to either the maximum amount of servicing  compensation  that


                                      -143-


<PAGE>

may be considered  reasonable in the context of this or similar  transactions or
whether,  in the case of Standard  Securities,  the  reasonableness of servicing
compensation  should be determined on a weighted average or loan-by-loan  basis.
If a  loan-by-loan  basis is  appropriate,  the  likelihood  that the applicable
amount would exceed reasonable servicing compensation as to some of the mortgage
loans would be increased.  Internal  Revenue Service  guidance  indicates that a
servicing fee in excess of reasonable  compensation  --"excess servicing"-- will
cause the mortgage  loans to be treated  under the "stripped  bond" rules.  This
guidance  provides  safe  harbors  for  servicing  deemed to be  reasonable  and
requires  taxpayers to demonstrate that the value of servicing fees in excess of
these applicable amounts is not greater than the value of the services provided.

   Accordingly, if the Internal Revenue Service's approach is upheld, a Servicer
who  receives  a  servicing  fee in excess of those  amounts  would be viewed as
retaining  an ownership  interest in a portion of the  interest  payments on the
mortgage  loans.  Under  the  rules of Code  Section  1286,  the  separation  of
ownership  of the right to receive  some or all of the  interest  payments on an
obligation  from the right to receive some or all of the  principal  payments on
the  obligation  would result in treatment of those  mortgage loans as "stripped
coupons" and "stripped  bonds."  Subject to the de minimis rule discussed  below
under  "Stripped  Securities,"  each stripped  bond or stripped  coupon could be
considered for this purpose as a non-interest  bearing  obligation issued on the
date of issue of the Standard Securities,  and the original issue discount rules
of the Code would  apply to the  holder of those  securities.  While  holders of
securities would still be treated as owners of beneficial interests in a grantor
trust for federal  income tax purposes,  the corpus of the trust could be viewed
as  excluding  the  portion  of the  mortgage  loans the  ownership  of which is
attributed  to the  servicer,  or as including  the portion as a second class of
equitable interest. Applicable Treasury regulations treat an arrangement of this
type as a fixed investment trust,  since the multiple classes of trust interests
should be treated as merely  facilitating direct investments in the trust assets
and the  existence of multiple  classes of ownership  interests is incidental to
that purpose. In general, a  recharacterization  should not have any significant
effect on the  timing or amount of income  reported  by a holder of  securities,
except  that  the  income  reported  by a cash  method  holder  may be  slightly
accelerated.  See "--Stripped Securities" below for a further description of the
federal income tax treatment of stripped bonds and stripped coupons.

   SALE OR EXCHANGE OF STANDARD SECURITIES.  If a sale or exchange of a Standard
Security occurs, a holder of securities will recognize gain or loss equal to the
difference  between the amount  realized on the sale and its aggregate  adjusted
basis in the mortgage  loans and other assets  represented  by the security.  In
general,  the  aggregate  adjusted  basis will equal the  holder's  cost for the
Standard Security, exclusive of accrued interest, increased by the amount of any
income  previously  reported with respect to the Standard Security and decreased
by the amount of any losses  previously  reported  with  respect to the Standard
Security  and the  amount  of any  distributions  other  than  accrued  interest
received on those  securities.  Except as provided  above with respect to market
discount on any mortgage loans,  and except for certain  financial  institutions
subject to the  provisions of Code Section  582(c),  any gain or loss  generally
would be capital  gain or loss if the  Standard  Security  was held as a capital
asset.  However,  gain on the sale of a  Standard  Security  will be  treated as
ordinary income:

   (1) if a Standard  Security is held as part of a "conversion  transaction" as
defined in Code Section  1258(c),  up to the amount of interest  that would have
accrued on the holder's net investment in the conversion  transaction at 120% of
the  appropriate  applicable  Federal  rate in


                                     -144-


<PAGE>

effect at the time the taxpayer  entered into the  transaction  minus any amount
previously  treated as ordinary income with respect to any prior  disposition of
property that was held as part of that transaction or

   (2) in the case of a non-corporate  taxpayer,  to the extent the taxpayer has
made an election under Code Section 163(d)(4) to have net capital gains taxed as
investment income at ordinary income rates.

   Capital  gains of  noncorporate  taxpayers  generally  are subject to a lower
maximum tax rate (20%) than ordinary income of the taxpayers (39.6%) for capital
assets held for more than one year. The maximum tax rate for corporations is the
same with respect to both ordinary income and capital gains.

STRIPPED SECURITIES

   GENERAL.  Pursuant to Code Section 1286,  the  separation of ownership of the
right to receive some or all of the  principal  payments on an  obligation  from
ownership of the right to receive some or all of the interest  payments  results
in the  creation of  "stripped  bonds" with  respect to  principal  payments and
"stripped  coupons"  with  respect to interest  payments.  For  purposes of this
discussion,  securities  that are  subject to those rules will be referred to as
"Stripped Securities." The securities will be subject to those rules if:

   (1) the Depositor or any of its  affiliates  retains,  for its own account or
for  purposes of resale,  in the form of Retained  Interest,  or  otherwise,  an
ownership interest in a portion of the payments on the mortgage loans,

   (2) the depositor or any of its  affiliates is treated as having an ownership
interest  in the  mortgage  loans to the extent it is paid or retains  servicing
compensation  in an amount greater than reasonable  consideration  for servicing
the  mortgage  loans  (see  "--Standard   Securities  --  Recharacterization  of
Servicing Fees"), and

   (3) a class of  securities  are issued in two or more  classes or  subclasses
representing the right to non-pro-rata percentages of the interest and principal
payments on the mortgage loans.

   In  general,  a holder  of a  Stripped  Security  will be  considered  to own
"stripped  bonds" with  respect to its pro rata share of all or a portion of the
principal  payments on each mortgage loan and/or "stripped coupons" with respect
to its pro rata  share of all or a  portion  of the  interest  payments  on each
mortgage  loan,  including  the  Stripped  Security's  allocable  share  of  the
servicing  fees paid to a  servicer,  to the extent  that  those fees  represent
reasonable  compensation for services  rendered.  See the discussion above under
"--Standard Securities--Recharacterization of Servicing Fees." Although not free
from doubt,  for purposes of reporting  to holders of Stripped  Securities,  the
servicing  fees will be  allocated  to the  classes of  Stripped  Securities  in
proportion  to the  distributions  to the  classes  for the  related  period  or
periods.  The holder of a Stripped  Security  generally  will be  entitled  to a
deduction each year in respect of the servicing  fees, as described  above under
"--Standard  Securities--General,"  subject to the limitation  described in that
section.

   Code Section 1286 treats a stripped bond or a stripped coupon generally as an
obligation issued on the date that the stripped interest is purchased.  Although
the  treatment  of Stripped  Securities  for federal  income tax purposes is not
clear in certain  respects,  particularly  where


                                     -145-


<PAGE>

Stripped  Securities  are issued  with  respect to a  mortgage  pool  containing
variable-rate mortgage loans, the depositor has been advised by counsel that:

   (1) the Grantor  Trust Fund will be treated as a grantor  trust under subpart
E, Part I of  subchapter  J of the Code and not as an  association  taxable as a
corporation  or a "taxable  mortgage  pool"  within the meaning of Code  Section
7701(i), and

   (2)  each  Stripped  Security  should  be  treated  as a  single  installment
obligation for purposes of calculating  original issue discount and gain or loss
on disposition.

   This treatment is based on the  interrelationship  of Code Section 1286, Code
Sections 1272 through  1275,  and the OID  Regulations.  Although it is possible
that  computations  with respect to Stripped  Securities could be made in one of
the ways described below under "--Possible  Alternative  Characterizations," the
OID Regulations state, in general, that two or more debt instruments issued by a
single issuer to a single investor in a single  transaction should be treated as
a single debt instrument. Accordingly, for original issue discount purposes, all
payments on any Stripped  Securities  should be aggregated and treated as though
they  were made on a single  debt  instrument.  The  applicable  agreement  will
require that the trustee make and report all computations  described below using
this aggregate approach, unless substantial legal authority requires otherwise.

   Furthermore,  Treasury  regulations  provide  for  treatment  of  a  Stripped
Security  as a single debt  instrument  issued on the date it is  purchased  for
purposes of calculating  any original issue discount.  In addition,  under those
regulations,  a Stripped  Security  that  represents a right to payments of both
interest  and  principal  may be viewed  either as issued  with  original  issue
discount or market discount,  as described below, at a de minimis original issue
discount,  or,  presumably,  at a premium.  This  treatment  indicates  that the
interest  component  of a  Stripped  Security  of this type  would be treated as
qualified  stated  interest  under the OID  Regulations,  assuming  it is not an
interest-only or super-premium  Stripped  Security.  Further,  these regulations
provide that the  purchaser of a Stripped  Security  will be required to account
for any  discount as market  discount  rather than  original  issue  discount if
either:

   (1) the initial discount with respect to the Stripped Security was treated as
zero under the de minimis rule, or

   (2) no more than 100  basis  points in  excess  of  reasonable  servicing  is
stripped off the related mortgage loans. Any market discount would be reportable
as described  above under  "--Taxation  of Owners of Regular  Securities--Market
Discount,"  without regard to the de minimis rule described in this  prospectus,
assuming that a prepayment assumption is employed in that computation.

   STATUS OF STRIPPED  SECURITIES.  No  specific  legal  authority  exists as to
whether  the  character  of the  Stripped  Securities,  for  federal  income tax
purposes,  will be the same as that of the mortgage loans. Although the issue is
not free from doubt,  counsel has advised the depositor that Stripped Securities
owned by applicable holders should be considered to represent

   (1) "real estate assets" within the meaning of Code Section 856(c)(4)(A),

   (2) "obligation[s].  . . principally secured by an interest in real property"
within the meaning of Code Section 860G(a)(3)(A), and


                                     -146-


<PAGE>

   (3) "loans.  . . secured by an interest in real property"  within the meaning
of Code Section 7701(a)(19)(C)(v).

Interest  including  original issue  discount  income  attributable  to Stripped
Securities 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 mortgage  loans and  interest on those  mortgage
loans qualify for this tax treatment.  The  application of these Code provisions
to Buydown Loans is uncertain. See "--Standard Securities -- Tax Status" above.

   TAXATION OF STRIPPED SECURITIES. Original Issue Discount. Except as described
above under  "General,"  each Stripped  Security will be considered to have been
issued at an original issue  discount for federal income tax purposes.  Original
issue discount with respect to a Stripped  Security must be included in ordinary
income as it accrues, in accordance with a constant yield method that takes into
account the  compounding  of interest,  which may be prior to the receipt of the
cash  attributable to that income.  Based in part on the issue discount required
to be included  in the income of a holder of a Stripped  Security in any taxable
year likely will be computed  generally as described above under  "--Taxation of
Owner of Regular  Securities -- Original  Issue  Discount" and "-- Variable Rate
Regular Securities." However, with the apparent exception of a Stripped Security
qualifying  as a  market  discount  obligation  as  described  above  under  "--
General," the issue price of a Stripped Security will be the purchase price paid
by each holder of the Stripped Security. The stated redemption price at maturity
will  include the  aggregate  amount of the  payments to be made on the Stripped
Security  to  the  holder  of  securities,   presumably   under  the  Prepayment
Assumption, other than qualified stated interest.

   If the  mortgage  loans  prepay at a rate  either  faster or slower than that
under the  Prepayment  Assumption,  a holder's  recognition  of  original  issue
discount  will be  either  accelerated  or  decelerated  and the  amount  of the
original issue discount will be either  increased or decreased  depending on the
relative  interests in principal and interest on each mortgage loan  represented
by the holder's Stripped Security.  While the matter is not free from doubt, the
holder of a Stripped  Security  should be  entitled  in the year that it becomes
certain,  assuming  no further  prepayments,  that the holder will not recover a
portion of its  adjusted  basis in that  Stripped  Security to recognize a loss,
which may be a capital loss, equal to that portion of unrecoverable basis.

   As an alternative to the method described above, the fact that some or all of
the interest  payments with respect to the Stripped  Securities will not be made
if the mortgage  loans are prepaid could lead to the  interpretation  that those
interest  payments are  "contingent"  within the meaning of the OID Regulations.
The OID Regulations, as they relate to the treatment of contingent interest, are
by their terms not  applicable  to  prepayable  securities  such as the Stripped
Securities.  However, if final regulations dealing with contingent interest with
respect  to the  Stripped  Securities  apply  the  same  principles  as the  OID
Regulations,  those regulations may lead to different timing of income inclusion
that would be the case under the OID  Regulations.  Furthermore,  application of
those  principles  could  lead to the  characterization  of gain on the  sale of
contingent  interest  Stripped  Securities as ordinary income.  Investors should
consult their tax advisors  regarding the  appropriate tax treatment of Stripped
Securities.

   SALE OR  EXCHANGE  OF  STRIPPED  SECURITIES.  Sale or  exchange of a Stripped
Security  prior  to its  maturity  will  result  in gain or  loss  equal  to the
difference,  if any, between the amount received and the holder's adjusted basis
in that Stripped  Security,  as described  above under  "--Taxation of Owners of
Regular  Securities  -- Sale or Exchange of Regular  Securities."  To the extent
that a


                                     -147-


<PAGE>

subsequent  purchaser's  purchase price is exceeded by the remaining payments on
the Stripped  Securities,  the subsequent purchaser will be required for federal
income tax purposes to accrue and report the excess as if it were original issue
discount in the manner described above. It is not clear for this purpose whether
the  assumed  prepayment  rate  that is to be used in the  case of a  holder  of
securities other than an original holder of securities  should be the Prepayment
Assumption  or a new rate based on the  circumstances  at the date of subsequent
purchase.

   PURCHASE  OF MORE THAN ONE CLASS OF  STRIPPED  SECURITIES.  When an  investor
purchases more than one class of Stripped  Securities,  it is currently  unclear
whether  for federal  income tax  purposes  the  classes of Stripped  Securities
should be treated  separately or aggregated for purposes of the rules  described
above.

   POSSIBLE ALTERNATIVE CHARACTERIZATION. The characterizations of the
Stripped Securities discussed above are not the only possible interpretations
of the applicable Code provisions. For example, the holder of securities may
be treated as the owner of:

   (1) one installment obligation consisting of the Stripped Security's pro rata
share of the payments  attributable  to principal  on each  mortgage  loan and a
second installment  obligation  consisting of the respective Stripped Security's
pro rata share of the payments attributable to interest on each mortgage loan,

   (2) as many  stripped  bonds  or  stripped  coupons  as there  are  scheduled
payments of principal and/or interest on each mortgage loan, or

   (3) a separate  installment  obligation for each mortgage loan,  representing
the Stripped  Security's pro rata share of payments of principal and/or interest
to be made with respect to that Stripped Security.

   Alternatively,  the holder of one or more classes of Stripped  Securities may
be  treated as the owner of a pro rata  fractional  undivided  interest  in each
mortgage loan to the extent that the related  Stripped  Security,  or classes of
Stripped  Securities  in the  aggregate,  represent the same pro rata portion of
principal  and interest on each mortgage  loan,  and a stripped bond or stripped
coupon,  as the case may be, treated as an installment  obligation or contingent
payment obligation, as to the remainder. Treasury regulations regarding original
issue discount on stripped  obligations make the foregoing  interpretations less
likely to be applicable.  The preamble to these regulations states that they are
premised on the  assumption  that an  aggregation  approach is  appropriate  for
determining  whether  original  issue  discount  on a stripped  bond or stripped
coupon is de minimis, and solicits comments on appropriate rules for aggregating
stripped bonds and stripped coupons under Code Section 1286.

   Because of these possible varying  characterizations  of Stripped  Securities
and  the  resultant  differing  treatment  of  income  recognition,  holders  of
securities  are urged to consult  their own tax  advisors  regarding  the proper
treatment of Stripped Securities for federal income tax purposes.

   REPORTING  REQUIREMENTS  AND BACKUP  WITHHOLDING.  The trustee will  furnish,
within a reasonable  time after the end of each calendar year, to each holder of
securities at any time during that calendar year,  information,  prepared on the
basis described  above, as is necessary to enable the holder of those securities
to prepare its federal  income tax  returns.  The  information  will include the
amount of original  issue discount  accrued on securities  held by persons other
than holders of securities  exempted from the reporting  requirements.  However,
the amount required to be reported by the trustee may not be equal to the proper
amount of original issue


                                     -148-


<PAGE>

discount  required to be reported as taxable  income by a holder of  securities,
other than an original  holder of securities  that purchased at the issue price.
In particular,  in the case of Stripped Securities,  the reporting will be based
on a representative  initial offering price of each class of Stripped Securities
or some price as set forth in the  related  prospectus  supplement.  The trustee
will also file original issue  discount  information  with the Internal  Revenue
Service.  If a  holder  of  securities  fails to  supply  an  accurate  taxpayer
identification  number or if the  Secretary  of the Treasury  determines  that a
holder of securities has not reported all interest and dividend  income required
to be shown on his federal  income tax  return,  31% backup  withholding  may be
required  in  respect of any  reportable  payments,  as  described  above  under
"--REMICs--Backup Withholding."

   TAXATION  OF  CERTAIN  FOREIGN  INVESTORS.  To the  extent  that  a  security
evidences  ownership  in  mortgage  loans that are issued on or before  July 18,
1984,  interest  or  original  issue  discount  paid by the person  required  to
withhold  tax under Code  Section 1441 or 1442 to  nonresident  aliens,  foreign
corporations,  or other non-U.S. Persons generally will be subject to 30% United
States  withholding tax, or any lower rate as may be provided for interest by an
applicable tax treaty.  Accrued original issue discount recognized by the holder
of  securities  on the sale or exchange of that security also will be subject to
federal income tax at the same rate.

   Treasury regulations provide that interest or original issue discount paid by
the trustee or other withholding agent to a non-U.S. Person evidencing ownership
interest  in  mortgage  loans  issued  after  July 18,  1984 will be  "portfolio
interest"  and will be treated in the manner,  and these persons will be subject
to   the   same    certification    requirements,    described    above    under
"--REMICs--Taxation of Certain Foreign Investors--Regular Securities."

PARTNERSHIP TRUST FUNDS

   CLASSIFICATION  OF  PARTNERSHIP  TRUST FUNDS.  With respect to each series of
Partnership  Securities or Debt Securities,  Cadwalader,  Wickersham & Taft will
deliver its opinion that the trust fund will not be a taxable  mortgage  pool or
an  association,  or publicly traded  partnership,  taxable as a corporation for
federal income tax purposes.  This opinion will be based on the assumption  that
the terms of the  applicable  agreement and related  documents  will be complied
with,  and on  counsel's  conclusion  that the nature of the income of the trust
fund will exempt it from the rule that certain publicly traded  partnerships are
taxable as corporations.

   CHARACTERIZATION OF INVESTMENTS IN PARTNERSHIP SECURITIES AND DEBT
SECURITIES. For federal income tax purposes:

   (1) Partnership Securities and Debt Securities held by a thrift
institution taxed as a domestic building and loan association will not
constitute "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

   (2) interest on Debt Securities held by a real estate  investment  trust will
not be treated as "interest on obligations secured by mortgages on real property
or  on  interests  in  real  property"   within  the  meaning  of  Code  Section
856(c)(3)(B),  and Debt Securities held by a real estate  investment  trust will
not  constitute  "real  estate  assets"  within  the  meaning  of  Code  Section
856(c)(4)(A).  However,  Partnership Securities held by a real estate investment
trust will qualify  under those  sections  based on the real estate  investments
trust's proportionate interest in the assets of the Partnership Trust Fund based
on capital accounts.


                                     -149-


<PAGE>

   TAXATION OF DEBT HOLDER OF  SECURITIES.  Treatment of the Debt  Securities as
Indebtedness. The Depositor will agree, and the holders of securities will agree
by their purchase of Debt  Securities,  to treat the Debt Securities as debt for
federal income tax purposes.  No  regulations,  published  rulings,  or judicial
decisions  exist  that  discuss  the  characterization  for  federal  income tax
purposes of securities with terms substantially the same as the Debt Securities.
However, with respect to each series of Debt Securities,  Cadwalader, Wickersham
& Taft will deliver its opinion that the Debt  Securities  will be classified as
indebtedness for federal income tax purposes.  The discussion below assumes this
characterization of the Debt Securities is correct.

   If, contrary to the opinion of counsel,  the IRS  successfully  asserted that
the Debt  Securities  were not debt for federal  income tax  purposes,  the Debt
Securities might be treated as equity  interests in the Partnership  Trust Fund.
As a result,  the timing and amount of income  allocable  to holders of the Debt
Securities may be different than as described in the following paragraph.

   Debt  Securities  generally  will be subject to the same rules of taxation as
Regular Securities issued by a REMIC, as described above, except that:

   (1) income reportable on Debt Securities is not required to be reported under
the accrual method unless the holder otherwise uses the accrual method and

   (2) the special rule  treating a portion of the gain on sale or exchange of a
Regular  Security as ordinary  income is inapplicable  to Debt  Securities.  See
"--Taxation of Owners of Regular Securities" above.

TAXATION OF OWNERS OF PARTNERSHIP SECURITIES

   TREATMENT OF THE  PARTNERSHIP  TRUST FUND AS A  PARTNERSHIP.  The  prospectus
supplement  may  specify  that the  Depositor  will  agree,  and the  holders of
securities will agree by their purchase of securities,  to treat the Partnership
Trust Fund:

   (1) as a partnership for purposes of federal and state income tax,  franchise
tax and any other tax measured in whole or in part by income, with the assets of
the  partnership  being the  assets  held by the  Partnership  Trust  Fund,  the
partners of the  Partnership  being the  holders of  securities,  including  the
depositor, and the Debt Securities, if any, being debt of the partnership or

   (2) if a single beneficial owner owns all of the Partnership  Securities in a
trust fund,  the trust fund will be ignored for federal  income tax purposes and
the assets and Debt  Securities  of the trust fund will be treated as assets and
indebtedness of this beneficial owner.

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

   PARTNERSHIP TAXATION.  As a partnership,  the Partnership Trust Fund will not
be subject to federal  income tax.  Rather,  each holder of  securities  will be
required to  separately  take into  account  each  holder's  allocated  share of
income, gains, losses,  deductions and credits of the Partnership Trust Fund. We
anticipate  that the Partnership  Trust Fund's income will consist  primarily of
interest earned on the mortgage  loans,  including  appropriate  adjustments for
market


                                     -150-


<PAGE>

discount,  original  issue discount and bond premium,  as described  above under
"--Standard Securities--General," and "--Premium and Discount" and any gain upon
collection  or  disposition  of mortgage  loans.  The  Partnership  Trust Fund's
deductions will consist  primarily of interest accruing with respect to the Debt
Securities,  servicing and other fees, and losses or deductions  upon collection
or disposition of Debt Securities.

   The tax items of a  partnership  are  allocable to the partners in accordance
with the Code,  Treasury  regulations and the partnership  agreement,  i.e., the
applicable governing agreement and related documents.  The partnership agreement
will  provide,  in general,  that the holders of  securities  will be  allocated
taxable  income of the  Partnership  Trust Fund for each Due Period equal to the
sum of:

   (1) the interest  that accrues on the  Partnership  Securities  in accordance
with  their  terms  for the  Due  Period,  including  interest  accruing  at the
applicable  pass-through  rate for the  applicable  Due Period and  interest  on
amounts previously due on the Partnership Securities but not yet distributed;

   (2) any  Partnership  Trust  Fund  income  attributable  to  discount  on the
mortgage  loans that  corresponds  to any excess of the principal  amount of the
Partnership Securities over their initial issue price; and

   (3) any other amounts of income  payable to the holders of securities for the
applicable Due Period.

   That allocation will be reduced by any amortization by the Partnership  Trust
Fund of premium on mortgage  loans that  corresponds  to any excess of the issue
price of  Partnership  Securities  over their  principal  amount.  All remaining
taxable  income or net loss of the  Partnership  Trust Fund will be allocated to
the depositor.  Based on the economic arrangement of the parties,  this approach
for  allocating  Partnership  Trust  Fund  income  should be  permissible  under
applicable  Treasury  regulations.  No assurance can be given that the IRS would
not require a greater amount of income to be allocated to securities.  Moreover,
even under the foregoing  method of  allocation,  holders of  securities  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 that amount. Thus, cash basis holders will in
effect be  required  to report  income from the  Partnership  Securities  on the
accrual  basis  and  holders  of  securities  may  become  liable  for  taxes on
Partnership  Trust  Fund  income  even if they have not  received  cash from the
Partnership Trust Fund to pay these taxes.

   All of the  taxable  income  allocated  to a holder of  securities  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 a holder under the Code.

   A share of expenses of the  Partnership  Trust  Fund,  including  fees of the
master servicer but not interest expense, allocable to an individual,  estate or
trust holder of securities would be miscellaneous itemized deductions subject to
the  limitations  described  above under " -- Standard  Securities  -- General."
Accordingly,  these deductions might be disallowed to the individual in whole or
in part and might  result  in the  holder of the  securities  being  taxed on an
amount of income that  exceeds the amount of cash  actually  distributed  to the
holder of the securities over the life of the Partnership Trust Fund.


                                     -151-


<PAGE>

   Discount  income or premium  amortization  with respect to each mortgage loan
would be  calculated  in a manner  similar to the  description  above  under "--
Standard  Securities  -- General" and "-- Premium and  Discount."  Regardless of
that  description,  it is intended that the Partnership Trust Fund will make all
tax calculations  relating to income and allocations to holders of securities on
an aggregate  basis with respect to all mortgage  loans held by the  Partnership
Trust Fund rather  than on a mortgage  loan-by-mortgage  loan basis.  If the IRS
required  calculations  to be  made  separately  for  each  mortgage  loan,  the
Partnership  Trust Fund might be required to incur  additional  expense,  but we
believe  that  there  would  not be a  material  adverse  effect on  holders  of
securities.

   DISCOUNT AND PREMIUM. The prospectus supplement may provide that the mortgage
loans  will  have  been  issued  with  original  discount.  However,  it is  not
anticipated  that the mortgage  loans will have been issued with original  issue
discount and,  therefore,  the  Partnership  Trust Fund should not have original
issue discount income. However, the purchase price paid by the Partnership Trust
Fund for the mortgage loans may be greater or less than the remaining  principal
balance of the mortgage loans at the time of purchase. If so, the mortgage loans
will have  been  acquired  at a premium  or  discount,  as the case may be.  See
"--Standard  Securities--Premium and Discount" in this prospectus. As previously
indicated  above,  the Partnership  Trust Fund will make this  calculation on an
aggregate   basis,  but  might  be  required  to  recompute  it  on  a  mortgage
loan-by-mortgage loan basis.

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

   SECTION 708 TERMINATION. Under Section 708 of the Code, the Partnership Trust
Fund will be deemed to terminate for federal  income tax purposes if 50% or more
of the capital and profits  interests in the Partnership  Trust Fund are sold or
exchanged  within a 12-month  period.  A termination  of this type would cause a
deemed  contribution  of the  assets of a  Partnership  Trust  Fund  --the  "old
partnership"--  to a new  Partnership  Trust Fund --the "new  partnership"--  in
exchange  for  interests  in  the  new  partnership.  The  interests  in  a  new
Partnership  Trust Fund would be deemed  distributed  to the partners of the old
partnership in liquidation of the old partnership,  which would not constitute a
sale or  exchange.  The  Partnership  Trust  Fund will not comply  with  certain
technical requirements that might apply when a constructive  termination occurs.
As a result,  the Partnership Trust Fund may be subject to certain tax penalties
and may  incur  additional  expenses  if it is  required  to comply  with  those
requirements.  Furthermore,  the  Partnership  Trust  Fund  might not be able to
comply due to lack of data.

   DISPOSITION OF SECURITIES. Generally, capital gain or loss will be recognized
on a sale of Partnership Securities in an amount equal to the difference between
the amount  realized and the seller's  tax basis in the  Partnership  Securities
sold. A holder's tax basis in a Partnership  Security will  generally  equal the
holder's cost increased by the holder's  share of Partnership  Trust Fund income
(includible in income) and decreased by any distributions  received with respect
to a Partnership  Security.  In addition,  both the tax basis in the Partnership
Securities  and the amount  realized on a sale of a Partnership  Security  would
include the holder's share of the Debt  Securities and other  liabilities of the
Partnership Trust Fund. A holder acquiring  Partnership  Securities at different
prices may be required to maintain a single aggregate  adjusted tax basis in


                                     -152-


<PAGE>

the  Partnership  Securities.  If a sale  or  other  disposition  of some of the
Partnership  Securities occurs, the holder may be required to allocate a portion
of the  aggregate  tax basis to the  Partnership  Securities  sold,  rather than
maintaining  a separate tax basis in each  Partnership  Security for purposes of
computing gain or loss on a sale of that Partnership Security.

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

   If a holder of  securities  is required to recognize  an aggregate  amount of
income,  not including  income  attributable to disallowed  itemized  deductions
described  above,  over the life of the Partnership  Securities that exceeds the
aggregate cash distributions  with respect to those securities,  the excess will
generally  give  rise to a capital  loss if the  retirement  of the  Partnership
Securities occurs.

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

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

   SECTION 731  DISTRIBUTIONS.  In the case of any  distribution  to a holder of
securities,  no gain will be  recognized  to that  holder of  securities  to the
extent that the amount of any money  distributed  with respect to that  holder's
security  exceeds the adjusted basis of that holder's  interest in the security.
To the  extent  that the  amount  of money  distributed  exceeds  that  holder's
adjusted  basis,  gain  will  be  currently  recognized.  In  the  case  of  any
distribution to a holder of securities,  no loss will be recognized  except if a
distribution  in liquidation  of a holder's  interest  occurs.  Any gain or loss
recognized by a holder of securities will be capital gain or loss.

   SECTION  754  ELECTION.  If a holder  of  securities  sells  its  Partnership
Securities at a profit or loss, the purchasing  holder of securities will have a
higher or lower basis,  as applicable,  in the  Partnership  Securities than the
selling holder of securities had. The tax basis of the Partnership  Trust Fund's
assets  would not be adjusted to reflect  that higher or lower basis  unless the
Partnership  Trust Fund were to file an election  under Section 754 of the Code.
In order to avoid the  administrative  complexities  that would be  involved  in
keeping accurate  accounting records, as well as potentially onerous information
reporting requirements,  the Partnership Trust Fund will not make that election.
As a result, holders of securities might be allocated a greater or lesser


                                     -153-


<PAGE>

amount of Partnership Trust Fund income than would be appropriate based on their
own purchase price for Partnership Securities.

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

   Under Section 6031 of the Code, any person that holds Partnership  Securities
as a nominee  at any time  during a calendar  year is  required  to furnish  the
Partnership Trust Fund with a statement  containing  certain  information on the
nominee,  the beneficial  owners and the  Partnership  Securities so held.  This
information includes:

    (1) the name, address and taxpayer identification number of the nominee and

    (2) as to each beneficial owner:

         (x) the name, address and identification number of the beneficial
      owner,

         (y) whether the beneficial owner is a U.S. Person, a tax-exempt  entity
      or a foreign  government,  an  international  organization,  or any wholly
      owned agency or instrumentality of either of the foregoing, and

         (z)  certain  information  on  Partnership  Securities  that were held,
      bought or sold on behalf of the beneficial owner throughout the year.

   In  addition,  brokers  and  financial  institutions  that  hold  Partnership
Securities  through a nominee are  required  to furnish  directly to the trustee
information as to themselves and their  ownership of Partnership  Securities.  A
clearing agency registered under Section 17A of the Exchange Act is not required
to furnish any information statement of this type to the Partnership Trust Fund.
The information referred to above for any calendar year must be furnished to the
Partnership Trust Fund on or before the following January 31. Nominees,  brokers
and financial  institutions that fail to provide the Partnership Trust Fund with
the information described above may be subject to penalties.

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


                                     -154-


<PAGE>

in an audit of a holder's  returns and  adjustments  of items not related to the
income and losses of the Partnership Trust Fund.

   TAX  CONSEQUENCES TO FOREIGN  HOLDERS OF SECURITIES.  It is not clear whether
the  Partnership  Trust  Fund  would be  considered  to be engaged in a trade or
business in the United  States for  purposes of federal  withholding  taxes with
respect to  non-U.S.  Persons.  This is so because  there is no clear  authority
dealing with that issue under facts substantially  similar to those described in
this  prospectus.  However,  for  taxable  years  of a  Partnership  Trust  Fund
commencing on or after January 1, 1998, securityholders who are non-U.S. Persons
would in any event not be  treated  as  engaged  in a trade or  business  in the
United States if holding the security, or other investing or trading in stock or
securities  for  the  holder's  own  account,   is  the  only  activity  of  the
securityholder  within the United States and the  securityholder is not a dealer
in  securities.   Accordingly,  the  securityholders  will  not  be  subject  to
withholding  tax  pursuant  to  Section  1446 of the Code,  at a rate of 35% for
non-U.S.  Persons  that are  taxable  as  corporations  and  39.6% for all other
foreign holders. The prospectus supplement relating to an applicable series will
describe  whether an  exception  to the 30%  United  States  withholding  tax on
interest may apply to securityholders.

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

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


                                     -155-


<PAGE>

                        STATE AND OTHER TAX CONSEQUENCES

   In addition  to the federal  income tax  consequences  described  in "Federal
Income Tax Consequences" in this prospectus, potential investors should consider
the  state  and  local  tax  consequences  of the  acquisition,  ownership,  and
disposition of the securities  offered under this prospectus.  State tax law may
differ substantially from the corresponding  federal tax law, and the discussion
above does not  purport to  describe  any aspect of the tax laws of any state or
other jurisdiction.  Therefore,  prospective  investors should consult their own
tax advisors with respect to the various tax  consequences of investments in the
securities offered under this prospectus.

                              ERISA CONSIDERATIONS

   Title I of ERISA and Section 4975 of the Code impose certain  requirements on
Plans and on persons  who are  fiduciaries  with  respect to the Plans.  Certain
employee benefit plans,  such as governmental  plans as defined in Section 3(32)
of ERISA,  and, if no election has been made under  Section  410(d) of the Code,
church plans as defined in Section 3(33) of ERISA,  are not subject to the ERISA
requirements discussed in this prospectus.  Accordingly, assets of the plans may
be invested in securities without regard to the ERISA  considerations  described
below, subject to the provisions of applicable federal, state and local law. Any
plan which is  qualified  and exempt from  taxation  under  Sections  401(a) and
501(a) of the Code, however, is subject to the prohibited  transaction rules set
forth in Section 503 of the Code.

   In addition to the imposition of general  fiduciary  requirements,  including
those of investment  prudence and  diversification  and the  requirement  that a
Plan's  investment be made in accordance with the documents  governing the Plan,
Section 406(a) of ERISA and Section 4975(c)(1)(A),  (B), (C) and (D) of the Code
prohibit a broad range of  transactions  involving  assets of a Plan and persons
who have certain  specified  relationships  to the Plan.  In  addition,  Section
406(b) of ERISA and Section  4975(c)(1)(E)  and (F) of the Code  impose  certain
prohibitions  on Parties in Interest  who are  fiduciaries  with  respect to the
Plan.  Certain Parties in Interest that participate in a prohibited  transaction
may be subject to a penalty  imposed under Section  502(i) of ERISA or an excise
tax  pursuant to Sections  4975(a)  and (b) of the Code,  unless a statutory  or
administrative exemption is available.

   Certain  transactions  involving  a trust fund might be deemed to  constitute
prohibited transactions under ERISA and Section 4975 of the Code with respect to
a Plan that purchases  securities if the residential  loans,  agency securities,
mortgage securities and other assets included in the trust fund are deemed to be
assets of the Plan. The U.S. Department of Labor has promulgated  regulations at
29 C.F.R.  ss.  2510.3-101  defining  the term "plan  assets"  for  purposes  of
applying  the  general  fiduciary  responsibility  provisions  of ERISA  and the
prohibited   transaction   provisions  of  ERISA  and  the  Code.   Under  these
regulations,  generally,  when a Plan  acquires an equity  interest in an entity
such as a trust fund. The Plan's assets include the investment in the entity and
an undivided  interest in each of the  underlying  assets of the entity,  unless
certain exceptions not applicable here apply, or unless the equity participation
in the entity by "Benefit Plan Investors" is not significant.  For this purpose,
in general, equity participation is considered  "significant" on any date if 25%
or more of the value of any class of equity  interests is held by "Benefit  Plan
Investors."  "Benefit Plan  Investors"  include Plans,  as well as any "employee
benefit  plan," as  defined in Section  3(3) of ERISA,  which is not  subject to
Title I of ERISA,  such as  governmental  plans,  as defined in Section 3(32) of
ERISA,  and church plans,  as


                                     -156-


<PAGE>

defined in Section 3(33) of ERISA, which have not made an election under Section
410(d) of the Code, and any entity whose  underlying  assets include plan assets
by reason of a Plan's investment in the entity. Because of the factual nature of
certain of the rules set forth in these  regulations,  neither Plans nor persons
investing  plan  assets  should  acquire or hold  securities  in reliance ON the
availability of any exception under the regulations.

   In addition,  the regulations  provide that the term "equity  interest" means
any  interest  in an  entity  other  than an  instrument  which  is  treated  as
indebtedness  under  applicable  local law and which has no "substantial  equity
features." If notes of a particular  series are deemed to be indebtedness  under
applicable  local law without any  substantial  equity  features,  an  investing
Plan's assets would include notes of this type,  but would not, by reason of the
purchase,  include the  underlying  assets of the related  trust fund.  However,
without  regard to whether notes of this type are treated as an equity  interest
for these  purposes,  the purchase or holding of notes by or on behalf of a Plan
could  be  considered  to  result  in a  prohibited  transaction.  A  prohibited
transaction may result if the Issuer, the holder of an Equity Certificate or any
of their respective affiliates is or becomes a Party in Interest with respect to
the Plan, or if the depositor,  the master  servicer,  any  sub-servicer  or any
trustee has investment authority with respect to the assets of the Plan.

   Any  person  who  has  discretionary  authority  or  control  respecting  the
management or disposition of plan assets, and any person who provides investment
advice with  respect to the assets for a fee, is a  fiduciary  of the  investing
Plan. If the residential loans, agency securities, mortgage securities and other
assets  included  in a  trust  fund  constitute  plan  assets,  then  any  party
exercising  management or discretionary  control regarding those assets, such as
the master servicer or any sub-servicer,  may be deemed to be a Plan "fiduciary"
subject to the fiduciary  requirements  of ERISA and the prohibited  transaction
provisions  of  ERISA  and the Code  with  respect  to the  investing  Plan.  In
addition,  if the assets included in a trust fund  constitute  plan assets,  the
purchase or holding of  securities  by a Plan,  as well as the  operation of the
related trust fund,  may  constitute or involve a prohibited  transaction  under
ERISA and the Code.

   Some of the  transactions  involving  the  securities  that  might  otherwise
constitute  prohibited  transactions  under ERISA or the Code might  qualify for
relief  from the  prohibited  transaction  rules  under  certain  administrative
exemptions,  which may be  individual  or class  exemptions.  The United  States
Department  of Labor  issued an  individual  exemption,  Prohibited  Transaction
Exemption 90-36, referred to as the "Exemption," on June 25, 1990 to PaineWebber
Incorporated.  The  Exemption  generally  exempts  from the  application  of the
prohibited  transaction provisions of Section 406 of ERISA, and the excise taxes
and civil penalties imposed on the prohibited  transactions  pursuant to Section
4975(a) and (b) of the Code and Section 502(i) of ERISA,  certain  transactions,
among others,  relating to the servicing and operation of mortgage pools and the
purchase, sale and holding of pass-through certificates,  such as a senior class
of  certificates,   underwritten  by  an  underwriter,   provided  that  certain
conditions  set forth in the  Exemption  are  satisfied.  For  purposes  of this
Section "ERISA Considerations," the term "underwriter" shall include:

   (1) PaineWebber Incorporated,

   (2) any person  directly or indirectly,  through one or more  intermediaries,
controlling, controlled by or under common control with PaineWebber Incorporated
and


                                     -157-


<PAGE>

   (3) any member of the  underwriting  syndicate  or  selling  group of which a
person  described  in (a) or (b) is a manager or  co-manager  with  respect to a
class of certificates.

   The Exemption sets forth six general conditions which must be satisfied for a
transaction  involving  the  purchase,  sale and holding of  certificates  to be
eligible for exemptive relief under the Exemption:

   (1) the  acquisition of  certificates  by a Plan must be on terms that are at
least as favorable to the Plan as they would be in an  arm's-length  transaction
with an unrelated party;

   (2)  the  Exemption  only  applies  to  certificates  evidencing  rights  and
interests not  subordinated  to the rights and interests  evidenced by the other
certificates of the same series;

   (3) the  certificates at the time of acquisition by the Plan must be rated in
one of the three highest generic rating  categories by Standard & Poor's Ratings
Services, Moody's Investors Service, Inc., Duff & Phelps Credit
Rating Co. or Fitch IBCA, Inc.;

   (4) the trustee cannot be an affiliate of any other member of the "restricted
group." The "restricted group" consists of any underwriter,  the depositor,  the
trustee,  the master servicer,  any sub-servicer,  the obligor on credit support
and any borrower with respect to assets of the trust fund constituting more than
5% of the  aggregate  unamortized  principal  balance of the assets of the trust
fund in the  related  trust  fund  as of the  date of  initial  issuance  of the
certificates;

   (5) (a) the sum of all payments  made to and  retained by the  underwriter(s)
must  represent  not more than  reasonable  compensation  for  underwriting  the
certificates;

      (b) the sum of all payments made to and retained by the depositor pursuant
   to the  assignment  of the assets of the trust fund to the related trust fund
   must represent not more than the fair market value of those obligations; and

      (c) the sum of all payments  made to and  retained by the master  servicer
   and any sub-servicer must represent not more than reasonable compensation for
   that person's services and reimbursement of that person's reasonable expenses
   in connection with those services;

   (6) the  investing  Plan must be an  accredited  investor  as defined in Rule
501(a)(1) of Regulation D of the  Securities and Exchange  Commission  under the
Securities Act of 1933, as amended.

   The  Exemption   also  requires  that  the  trust  fund  meet  the  following
requirements:

   (1) the trust fund must  consist  solely of assets of the type that have been
included in other investment pools;

   (2)  certificates  evidencing  interests in such other  investment pools must
have been  rated in one of the three  highest  categories  of one of  Standard &
Poor's Ratings Services,  Moody's Investors Service,  Inc., Duff & Phelps Credit
Rating Co. or Fitch IBCA, Inc. for at least one year prior to the acquisition of
certificates by or on behalf of a Plan or with plan assets; and

   (3)  certificates  evidencing  interests in those other investment pools must
have been purchased by investors other than Plans for at least one year prior to
any acquisition of certificates by or on behalf of a Plan or with plan assets.

   A fiduciary of a Plan  contemplating  purchasing a certificate  must make its
own determination  that the general conditions set forth above will be satisfied
with respect to its


                                     -158-


<PAGE>

certificate.  However,  to the extent that  certificates  are  subordinate,  the
Exemption will not apply to an investment by a Plan. In addition,  the Exemption
will not apply to an investment by a Plan during a Funding Period unless certain
additional  conditions  specified  in  the  related  prospectus  supplement  are
satisfied.  Furthermore, any certificates representing a beneficial ownership in
unsecured obligations will not satisfy the general conditions of the Exemption.

   If the general  conditions of the Exemption are satisfied,  the Exemption may
provide an exemption from the restrictions imposed by Sections 406(a) and 407(a)
of ERISA, as well as the excise taxes imposed by Sections 4975(a) and (b) of the
Code by reason of Section  4975(c) of the Code, in connection with the direct or
indirect sale, exchange, transfer, holding or the direct or indirect acquisition
or disposition in the secondary  market of  certificates by Plans.  However,  no
exemption is provided from the restrictions of Sections 406(a)(1)(E),  406(a)(2)
and 407 of ERISA for the acquisition or holding of a certificate on behalf of an
"Excluded  Plan"  by any  person  who has  discretionary  authority  or  renders
investment  advice  with  respect  to the  assets of the  "Excluded  Plan."  For
purposes of the certificates, an Excluded Plan is a Plan sponsored by any member
of the Restricted Group.

   If certain  specific  conditions  of the Exemption  are also  satisfied,  the
Exemption  may provide an exemption  from the  restrictions  imposed by Sections
406(b)(1) and (b)(2) of ERISA and the taxes imposed by Section  4975(c)(1)(E) of
the Code in connection with:

   (1) the direct or indirect sale,  exchange or transfer of certificates in the
initial  issuance of  certificates  between  PaineWebber or an underwriter and a
Plan when the  person who has  discretionary  authority  or  renders  investment
advice with respect to the investment of Plan assets in the certificates is

      (a) a borrower with  respect to 5% or less of the fair market value of the
          assets of the trust fund or

      (b) an affiliate of that person,

   (2) the direct or indirect acquisition or disposition in the secondary market
of certificates by a Plan and

   (3) the holding of certificates by a Plan.

   Further, if certain specific  conditions of the Exemption are satisfied,  the
Exemption  may provide an exemption  from the  restrictions  imposed by Sections
406(a),  406(b) and 407(a) of ERISA,  and the taxes imposed by Sections  4975(a)
and (b) of the Code by reason of Section 4975(c) of the Code for transactions in
connection  with the  servicing,  management  and operation of the related trust
fund.  The  depositor  expects that the  specific  conditions  of the  Exemption
required for this purpose  will be satisfied  with respect to the  certificates.
Satisfaction   of  these   conditions   would  provide  an  exemption  from  the
restrictions  imposed by Sections 406(a) and (b) of ERISA, as well as the excise
taxes  imposed  by  Sections  4975(a)  and (b) of the Code by reason of  Section
4975(c)  of the  Code,  for  transactions  in  connection  with  the  servicing,
management  and operation of the related  trust fund,  provided that the general
conditions of the Exemption are satisfied.

   The Exemption also may provide an exemption from the restrictions  imposed by
Sections 406(a) and 407(a) of ERISA,  and the taxes imposed by Sections  4975(a)
and (b) of the Code by reason of Section 4975(c) of the Code if the restrictions
are deemed to otherwise apply merely


                                     -159-


<PAGE>

   (1) because a person is deemed to be a Party in Interest  with  respect to an
investing Plan,

   (2)   by virtue of providing services to the Plan, or

   (3) by virtue of having certain  specified  relationships to a person of that
type, solely as a result of the Plan's ownership of certificates.

   Before purchasing a certificate, a fiduciary of a Plan should itself confirm:

   (1) that the certificates constitute "certificates" for purposes of the
Exemption and

   (2)  that  the  specific  and  general   conditions   and  other   applicable
requirements  set forth in the  Exemption  would be  satisfied.  In  addition to
making its own  determination  as to the  availability  of the exemptive  relief
provided  in the  Exemption,  the Plan  fiduciary  should  consider  its general
fiduciary  obligations  under  ERISA in  determining  whether  to  purchase  any
certificates on behalf of a Plan.

   In addition to the  Exemption,  a Plan fiduciary or other investor using plan
assets should consider the availability of certain class  exemptions  granted by
the U.S.  Department of Labor.  These class  exemptions  may provide relief from
certain of the prohibited transaction provisions of ERISA and the related excise
tax provisions of the Code, including

   (1) PTCE 83-1,  regarding  transactions  involving  mortgage pool  investment
trusts;

   (2) PTCE 84-14, regarding transactions effected by a "qualified  professional
asset manager";

   (3) PTCE 90-1,  regarding  transactions by insurance  company pooled separate
accounts;

   (4) PTCE 91-38, regarding investments by bank collective investment funds;

   (5) PTCE 95-60, regarding transactions by insurance company general accounts;
and

   (6)  PTCE  96-23,  regarding  transactions  effected  by an  "in-house  asset
manager."

   In addition to any exemption  that may be available  under PTCE 95-60 for the
purchase,  sale and holding of the  securities by an insurance  company  general
account,  the Small  Business  Job  Protection  Act of 1996 added a new  Section
401(c) to ERISA.  This new section  provides  certain  exemptive relief from the
provisions of Part 4 of Title I of ERISA,  including the prohibited  transaction
provisions, and Section 4975 of the Code for transactions involving an insurance
company  general  account.  Pursuant  to  Section  401(c)  of  ERISA,  the  U.S.
Department  of Labor was  required  to issue  final  regulations  no later  than
December  31,  1997.  These final  regulations  are to provide  guidance for the
purpose of  determining,  in cases  where  insurance  policies  supported  by an
insurer's  general  account  are  issued to or for the  benefit  of a Plan on or
before December 31, 1998,  which general account assets  constitute plan assets.
Section  401(c) of ERISA  generally  provides  that,  until the date which is 18
months after the 401(c)  regulations become final, no person shall be subject to
liability  under Part 4 of Title I of ERISA and Section  4975 of the Code on the
basis  of a claim  that the  assets  of an  insurance  company  general  account
constitute plan assets, unless:

   (1) as otherwise provided by the Secretary of Labor in the 401(c) regulations
to prevent avoidance of the regulations or

   (2) an action is brought by the  Secretary  of Labor for certain  breaches of
fiduciary  duty which  would also  constitute  a  violation  of federal or state
criminal law.


                                     -160-


<PAGE>

Any assets of an insurance  company  general  account  which  support  insurance
policies  issued  to a Plan  after  December  31,  1998 or issued to Plans on or
before  December 31, 1998 for which the  insurance  company does not comply with
the 401(c)  regulations  may be treated as plan  assets.  In  addition,  because
Section 401(c) does not relate to insurance company separate accounts,  separate
account  assets are still  treated as plan  assets of any Plan  invested  in the
separate account.  Insurance  companies  contemplating the investment of general
account  assets in the  securities  should consult with their legal counsel with
respect to the  applicability of Section 401(c) of ERISA,  including the general
account's  ability to continue to hold the securities after the date which is 18
months after the date the 401(c)  regulations  become  final.  The United States
Department of Labor proposed the regulations on December 22, 1997, but they have
not yet been finalized.

   Any plan  fiduciary  which  proposes to cause a Plan to  purchase  securities
should consult with its counsel with respect to the potential  applicability  of
ERISA and Section 4975 of the Code to that  investment and the  availability  of
the Exemption or any class  exemption in  connection  with that  investment.  We
cannot assure you that the Exemption or any other  individual or class exemption
will apply with respect to any particular Plan that acquires or holds securities
or, even if all of the conditions  specified in the Exemption or class exemption
were satisfied, that the exemption would apply to all transactions involving the
trust fund. The prospectus supplement with respect to a series of securities may
contain additional information regarding the application of the Exemption or any
other exemption with respect to the securities offered.

                                LEGAL INVESTMENT

   The prospectus  supplement relating to each series of securities will specify
which, if any, of the classes of securities offered constitute "mortgage related
securities"  for  purposes  of SMMEA.  Any class of  securities  offered by this
prospectus and by the related prospectus  supplement that is not initially rated
in one of the two highest  rating  categories  by at least one rating  agency or
that  represents  an interest in a trust fund that includes  junior  residential
loans will not constitute  "mortgage related  securities" for purposes of SMMEA.
The appropriate characterization of those securities not qualifying as "mortgage
related securities" -- "non-SMMEA  securities" -- under various legal investment
restrictions, and thus the ability of investors subject to these restrictions to
purchase  these   securities,   may  be  subject  to  significant   interpretive
uncertainties.  Accordingly,  investors whose investment authority is subject to
legal restrictions  should consult their own legal advisors to determine whether
and to what extent the non-SMMEA  securities  constitute  legal  investments for
them.

   Classes of  securities  qualifying  as  "mortgage  related  securities"  will
constitute legal investments for persons,  trusts,  corporations,  partnerships,
associations,  business trusts and business entities, including, but not limited
to,

   (1)   state-chartered savings banks,

   (2) commercial banks, savings and loan associations and insurance companies,

   (3) 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


                                     -161-


<PAGE>

interest  by  the  United States or  any agency or instrumentality of the United
States constitute legal investments for these types of entities.

Pursuant  to SMMEA,  a number of states  enacted  legislation,  on or before the
October 3, 1991  cutoff for these  legislative  enactments,  limiting to varying
extents the ability of certain entities, in particular,  insurance companies, to
invest in "mortgage  related  securities"  secured by liens on  residential,  or
mixed  residential  and  commercial  properties,  in most cases by requiring the
affected  investors  to rely  solely  ON  existing  state  law,  and not  SMMEA.
Accordingly,  the  investors  affected  by  this  type  of  legislation  will be
authorized to invest in securities  qualifying as "mortgage related  securities"
only to the extent provided in the legislation.

   SMMEA also  amended the legal  investment  authority  of  federally-chartered
depository institutions as follows:

   (1) federal  savings and loan  associations  and  federal  savings  banks may
invest in, sell or  otherwise  deal in  "mortgage  related  securities"  without
limitation as to the percentage of their assets  represented by these  "mortgage
related securities", federal credit unions may invest in these "mortgage related
securities", and

   (2) national banks may purchase these "mortgage related securities" for their
own account without regard to the limitations generally applicable to investment
securities set forth in 12 U.S.C. ss. 24 (Seventh),

subject in each case to regulations the applicable federal regulatory  authority
may prescribe. In this connection, the Office of the Comptroller of the Currency
amended 12 C.F.R.  Part 1 to authorize  national  banks to purchase and sell for
their own account,  without  limitation as to a percentage of the bank's capital
and surplus (but subject to  compliance  with  certain  general  standards in 12
C.F.R.  ss. 1.5  concerning  "safety  and  soundness"  and  retention  of credit
information),  certain "Type IV securities,"  defined in 12 C.F.R. ss. 1.2(l) to
include  certain  "residential  mortgage-related  securities."  As  so  defined,
"residential  mortgage-related  security"  means,  in relevant  part,  "mortgage
related  security"  within  the  meaning of SMMEA.  The  National  Credit  Union
Administration  has adopted rules,  codified at 12 C.F.R. Part 703, which permit
federal credit unions to invest in "mortgage  related  securities" under certain
limited  circumstances,  other than stripped  mortgage  related  securities  and
residual interests in mortgage related  securities,  unless the credit union has
obtained  written  approval  from the National  Credit Union  Administration  to
participate  in the  "investment  pilot  program"  described  in 12  C.F.R.  ss.
703.140.  The  Office of Thrift  Supervision  has  issued  Thrift  Bulletin  13a
(December 1, 1998), "Management of Interest Rate Risk, Investment Securities and
Derivatives  Activities," which thrift institutions  subject to the jurisdiction
of the Office of Thrift  Supervision  should  consider  before  investing in the
securities.

   All  depository  institutions  considering  an investment  in the  securities
should review the  "Supervisory  Policy  Statement on Investment  Securities and
End-User  Derivatives  Activities"  -- the  "1998  policy  statement"  -- of the
Federal Financial  Institutions  Examination Council,  which has been adopted by
the Board of  Governors  of the Federal  Reserve  System,  the  Federal  Deposit
Insurance Corporation,  the Comptroller of the Currency and the Office of Thrift
Supervision   effective  May  26,  1998,  and  by  the  National   Credit  Union
Administration,  effective October 1, 1998. The 1998 policy statement sets forth
general guidelines which depository  institutions must follow in managing risks,
including market, credit, liquidity, operational (transaction), and legal risks,
applicable to all securities,  including  mortgage  pass-through  securities and
mortgage-


                                     -162-


<PAGE>

derivative products, used for investment purposes. Institutions whose investment
activities  are subject to  regulation  by federal or state  authorities  should
review rules,  policies and guidelines  adopted from time to time by federal and
state  authorities  before  purchasing  any  securities.   A  review  should  be
conducted, as certain series or classes may be deemed unsuitable investments, or
may otherwise be  restricted,  under these rules,  policies or guidelines and in
certain instances irrespective of SMMEA.

   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,

    (1) "prudent investor" provisions,

    (2) percentage-of-assets limits,

    (3) provisions which may restrict or prohibit investment in securities which
        are not "interest bearing" or "income paying," and,

    (4) with regard to any  securities  issued in  book-entry  form,  provisions
        which may  restrict  or prohibit  investments  in  securities  which are
        issued in book-entry form.

   Except as to the status of certain classes of securities as "mortgage related
securities," no representation is made as to the proper  characterization of the
securities  for legal  investment  purposes,  financial  institution  regulatory
purposes,  or other  purposes,  or as to the ability of particular  investors to
purchase  securities  under  applicable  legal  investment   restrictions.   The
uncertainties   described  above,  and  any  unfavorable  future  determinations
concerning legal investment or financial institution regulatory  characteristics
of the securities, may adversely affect the liquidity of the securities.

   Accordingly,  all investors whose investment  activities are subject to legal
investment laws and regulations,  regulatory  capital  requirements or review by
regulatory authorities should consult their own legal advisors in determining

    (1) whether and to what extent the securities  constitute legal  investments
        or are subject to investment, capital or other restrictions and,

    (2) if  applicable,  whether SMMEA has been  overridden in any  jurisdiction
        relevant to the investor.

                              PLANS OF DISTRIBUTION

   The  securities  offered by this  prospectus  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  for a sale.  The
related  prospectus  supplement  will  specify  whether the  securities  will be
distributed  in a  firm  commitment  underwriting,  subject  to  the  terms  and
conditions of the underwriting agreement, by PaineWebber  Incorporated acting as
underwriter with other underwriters,  if any, named in the related  underwriting
agreement.  If it is a firm  commitment  underwriting,  the  related  prospectus
supplement may also specify that the  underwriters  will not be obligated to pay
for any  securities  agreed to be purchased by  purchasers  pursuant to purchase
agreements  acceptable  to the  depositor.  In  connection  with the sale of the
securities,  underwriters  may receive  compensation


                                     -163-


<PAGE>

from  the  depositor  or  from  purchasers  of the  securities  in the  form  of
discounts,  concessions or commissions.  The related prospectus  supplement will
describe any compensation paid by the depositor to the underwriters.

   Alternatively,  the  related  prospectus  supplement  may  specify  that  the
securities  will be distributed by PaineWebber  acting as agent or in some cases
as principal  with respect to securities  which it has  previously  purchased or
agreed to  purchase.  If  PaineWebber  acts as agent in the sale of  securities,
PaineWebber  will  receive a selling  commission  with respect to each series of
securities,  depending on market  conditions,  expressed as a percentage  of the
aggregate  principal balance of the related  residential loans as of the Cut-Off
Date. The exact  percentage  for each series of securities  will be disclosed in
the related  prospectus  supplement.  To the extent that  PaineWebber  elects to
purchase  securities as  principal,  PaineWebber  may realize  losses or profits
based ON 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 the offering and
any  agreements  to be entered  into between the  depositor  and  purchasers  of
securities of the related series.

   The depositor will indemnify  PaineWebber  Incorporated  and any underwriters
against certain civil  liabilities,  including  liabilities under the Securities
Act of 1933, or will contribute to payments PaineWebber and any underwriters may
be required to make in respect of any liability.

   The related  prospectus  supplement  relating to  securities  of a particular
series  offered by this  prospectus  will specify  whether the  depositor or any
other person or persons specified in the prospectus supplement may purchase some
or all of the securities from the underwriter or underwriters or other person or
persons  specified  in  the  related  prospectus  supplement.  A  purchaser  may
thereafter from time to time offer and sell, pursuant to this prospectus and the
related  prospectus  supplement,  some or all of the  securities  so  purchased,
directly,  through one or more  underwriters to be designated at the time of the
offering of these  securities,  through dealers acting as agent and/or principal
or in any other manner as may be specified in the related prospectus supplement.
The related  offering may be restricted  in the manner  specified in the related
prospectus supplement. The related transactions may be effected at market prices
prevailing  at the time of sale, at  negotiated  prices or at fixed prices.  Any
underwriters  and  dealers  participating  in the  purchaser's  offering  of the
related  securities  may  receive  compensation  in  the  form  of  underwriting
discounts or  commissions  from a purchaser and dealers may receive  commissions
from the investors  purchasing  the related  securities for whom they may act as
agent.  The discounts or  commissions  will not exceed those  customary in those
types of transactions involved. Any dealer that participates in the distribution
of the  related  securities  may be deemed  to be an  "underwriter"  within  the
meaning of the Securities Act of 1933. Any commissions and discounts received by
a dealer and any profit on the resale or the  securities by that dealer might be
deemed to be underwriting  discounts and commissions under the Securities Act of
1933.

   In  the  ordinary  course  of  business,  PaineWebber  Incorporated  and  the
depositor,  or their affiliates,  may engage in various securities and financing
transactions.  These financing  transactions  include  repurchase  agreements to
provide interim financing of the depositor's  residential loans pending the sale
of  residential  loans  or  interests  in  residential   loans,   including  the
securities.


                                     -164-


<PAGE>

   The  depositor  anticipates  that the  securities  will be sold  primarily to
institutional  investors.  Purchasers of  securities,  including  dealers,  may,
depending on the facts and circumstances of the related purchases,  be deemed to
be "underwriters" within the meaning of the Securities Act of 1933 in connection
with  reoffers and sales by them of  securities.  Holders of  securities  should
consult with their legal advisors in this regard prior to any reoffer or sale.

   As to each series of securities,  only those classes rated in one of the four
highest  rating  categories  by any  rating  agency  will  be  offered  by  this
prospectus.  Any unrated class may be initially  retained by the depositor,  and
may be sold by the depositor at any time to one or more institutional investors.

              INCORPORATION OF CERTAIN INFORMATION BY REFERENCE

   With respect to each series of securities  offered by this prospectus,  there
are incorporated in this prospectus and in the related prospectus  supplement by
reference all documents and reports filed or caused to be filed by the depositor
pursuant to Section 13(a),  13(c), 14 or 15(d) of the Securities Exchange Act of
1934,  prior  to the  termination  of the  offering  of the  related  series  of
securities,  that relate  specifically to the related series of securities.  The
depositor will provide or cause to be provided  without charge to each person to
whom this  prospectus  and a  related  prospectus  supplement  is  delivered  in
connection with the offering of one or more classes of series of securities,  if
written  or oral  request of any  person is made,  a copy of any or all  reports
incorporated in this prospectus by reference.  The depositor will be required to
provide  these  reports  only to the  extent  reports  relate  to one or more of
classes of the related  series of  securities,  other than the exhibits to these
documents,  unless these exhibits are specifically  incorporated by reference in
these documents.  Requests should be directed in writing to PaineWebber Mortgage
Acceptance  Corporation  IV, 1285  Avenue of the  Americas,  New York,  New York
10019, Attention: General Counsel, or by telephone at (212) 713-2000.

   The depositor filed a registration  statement relating to the securities with
the  SEC.  This  prospectus  is  part  of the  registration  statement,  but the
registration statement includes additional information.

   Copies  of  the  registration  statement  may be  obtained  from  the  Public
Reference Section of the Commission,  Washington,  D.C. 20549, if payment of the
prescribed  charges  is made,  or may be  examined  free of  charge at the SEC's
offices,  450 Fifth  Street  N.W.,  Washington,  D.C.  20549 or at the  regional
offices of the Commission located at Suite 1300, 7 World Trade Center, New York,
New York  10048  and Suite  1400,  Citicorp  Center,  500 West  Madison  Street,
Chicago,  Illinois  60661-2511.  The SEC also maintains a site on the World Wide
Web at  "http://www.sec.gov"  at  which  you can  view and  download  copies  of
reports,   proxy  and  information   statements  and  other   information  filed
electronically through the Electronic Data Gathering,  Analysis and Retrieval --
EDGAR -- system. The depositor filed the registration  statement,  including all
exhibits to the registration  statement,  through the EDGAR system and therefore
these materials  should be available by logging onto the SEC's Web site. The SEC
maintains computer terminals providing access to the EDGAR system at each of the
offices referred to above.


                                     -165-


<PAGE>

                                  LEGAL MATTERS

   The  validity of the  securities  and certain  federal  income tax matters in
connection  with  the  securities  will  be  passed  on  for  the  depositor  by
Cadwalader, Wickersham & Taft, New York, New York.

                              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 will be a  condition  to the  issuance  of the  securities  of each series
offered by this  prospectus and by the related  prospectus  supplement that they
shall  have  been  rated in one of the four  highest  rating  categories  by the
nationally  recognized  statistical  rating agency or agencies  specified in the
related prospectus supplement.

   Any rating would be based on, among other  things,  the adequacy of the value
of the assets of the trust fund and any credit  enhancement  with respect to the
related class. A rating will reflect the specified  Rating  Agency's  assessment
solely of the  likelihood  that holders of a class of  securities of the related
class will receive payments to which holders of securities are entitled by their
terms. The rating will not constitute

   (1)   an  assessment of the  likelihood  that  principal  prepayments  on the
         related residential loans will be made,

   (2)   the degree  to which  the rate of  prepayments  might differ from  that
         originally anticipated or

   (3)   the  likelihood   of  early  optional  termination  of  the  series  of
         securities.  The  rating  should  not  be  deemed  a  recommendation to
         purchase,  hold  or  sell securities,  inasmuch  as it does not address
         market price or  suitability for a particular investor.

The rating will not address the  possibility  that prepayment at higher or lower
rates than  anticipated  by an investor may cause the  investor to  experience a
lower than  anticipated  yield.  The rating  will not  address  that an investor
purchasing a security at a significant  premium might fail to recoup its initial
investment under certain prepayment scenarios.

   We cannot  assure  you that any  rating  will  remain in effect for any given
period of time or that it may not be lowered or withdrawn entirely by the rating
agency in the future if in its judgment  circumstances in the future so warrant.
A rating may be lowered or  withdrawn  due to any erosion in the adequacy of the
value of the assets of the trust fund or any credit  enhancement with respect to
a series.  The rating  might also be lowered or withdrawn  among other  reasons,
because of an adverse  change in the  financial  or other  condition of a credit
enhancement  provider  or a  change  in the  rating  of the  credit  enhancement
provider's long term debt.

   The amount, type and nature of credit enhancement,  if any,  established with
respect to a series of  securities  will be  determined on the basis of criteria
established  by each rating agency rating classes of the related  series.  These
criteria  are  sometimes  based on an  actuarial  analysis  of


                                     -166-


<PAGE>

the behavior of mortgage  loans in a larger  group.  The  foregoing  analysis is
often the basis on which  each  rating  agency  determines  the amount of credit
enhancement  required with respect to each class.  We cannot assure you that the
historical data supporting any actuarial analysis will accurately reflect future
experience. In addition, we cannot assure you that the data derived from a large
pool of mortgage loans accurately predicts the delinquency,  foreclosure or loss
experience of any  particular  pool of residential  loans.  We cannot assure you
that values of any residential  properties have remained or will remain at their
levels on the respective dates of origination of the related residential loans.

   If the residential  real estate markets should  experience an overall decline
in property  values and the  outstanding  principal  balances of the residential
loans in a  particular  trust fund and any  secondary  financing  on the related
residential  properties  become  equal  to or  greater  than  the  value  of the
residential  properties,  the rates of  delinquencies,  foreclosures  and losses
could be higher than those now  generally  experienced  in the mortgage  lending
industry. 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 residential  loans.  Accordingly,  the
rates of  delinquencies,  foreclosures and losses with respect to any trust fund
may be  affected.  To the  extent  that these  losses are not  covered by credit
enhancement, these losses will be borne, at least in part, by the holders of one
or more classes of the security of the related series.


                                     -167-


<PAGE>

                                GLOSSARY OF TERMS

   "ACCRUAL  SECURITIES"  are one or more classes of securities  with respect to
which accrued  interest will not be distributed  but rather will be added to the
security  principal  balance of the securities on each distribution date for the
period described in the related prospectus supplement.

   "ACCRUED  SECURITY  INTEREST" is the interest  accruing  with respect to each
class of securities  related to a series,  in an amount equal to interest on the
outstanding  security  principal  balance,  or notional  amount with  respect to
interest-only  securities,  immediately  prior to the distribution  date, at the
applicable  security  interest rate, for a period of time  corresponding  to the
intervals between the distribution dates for the series.

   "AVAILABLE  DISTRIBUTION  AMOUNT" is the amount which will be  available  for
distribution on the securities of each series on each  distribution  date as may
be specified in the related prospectus supplement and generally includes:

      (1) the total amount of all cash on deposit in the related  Trust  Account
   as of a determination  date specified in the related  prospectus  supplement,
   exclusive of amounts payable on future distribution dates and amounts payable
   to the master servicer, any applicable  sub-servicer,  the trustee or another
   person as expenses of the trust fund;

      (2) any  principal  and/or  interest  advances  made with respect to the
   distribution date, if applicable;

      (3) any principal and/or interest payments made by the master servicer out
   of its  servicing  fee in  respect  of  interest  shortfalls  resulting  from
   principal prepayments, if applicable; and

      (4) all net  income  received  in  connection  with the  operation  of any
   residential  property acquired on behalf of the holders of securities through
   deed in lieu of foreclosure or repossession, if applicable.

   "AVAILABLE SUBORDINATION AMOUNT" is an amount equal to the difference
between

   (1) the  applicable  percentage  amount of the  aggregate  initial  principal
balance of the  residential  loans in the related trust fund as specified in the
related prospectus supplement and

   (2) the  amounts  paid to the holders of senior  securities  that but for the
subordination  provisions  would have been payable to the holders of subordinate
securities.

   "BANKRUPTCY BOND" is a bond insuring residential loans which covers

      (1) certain losses resulting from

         (a) an extension of the maturity of a residential loan, or

         (b) a reduction by the bankruptcy court of the principal balance of
      or the interest rate on a residential loan, and

      (2) the unpaid interest on the amount of a principal  reduction during the
   pendency of a proceeding  under the United States  Bankruptcy Code, 11 U.S.C.
   Sections 101 et seq.


                                     -168-


<PAGE>

   "BUYDOWN FUNDS" are funds paid on the related Buydown Loans.

   "BUYDOWN LOANS" are residential loans subject to temporary buydown plans. The
monthly  payments  made by the  borrower in the early years of the Buydown  Loan
will be less than the  scheduled  payments on the Buydown Loan.  Generally,  the
borrower  under a Buydown Loan will be eligible for a reduced  interest  rate on
the loan.

   "CASH FLOW VALUE" is the security  principal balance of the securities of the
related  series which,  based on certain  assumptions,  including the assumption
that no defaults  occur on the assets of the trust  fund,  can be  supported  by
either:

      (1) the future  scheduled  payments on the assets of the trust fund,  with
   the interest on the assets adjusted to the Net Interest Rate;

      (2) the  proceeds  of the  prepayment  of the  assets of the  trust  fund,
   together with reinvestment  earnings on the assets of the trust fund, if any,
   at the applicable Assumed Reinvestment Rate; or

      (3)  amounts  available  to be  withdrawn  from any  Reserve  Fund for the
   series, as further specified in the related prospectus supplement relating to
   a series of securities.

   "CERCLA" is the Comprehensive Environmental Response, Compensation and
Liability Act, as amended.

   "COLLATERAL VALUE" is

   (1) with respect to a residential property or cooperative unit, it is the
lesser of:

        (a) the  appraised  value  determined  in an  appraisal  obtained by the
    originator at origination of the loan; and

        (b) the sales price of the property.

   (2) with respect to residential property securing a Refinance Loan, it is the
appraised  value  of the  residential  property  determined  at the  time of the
origination of the Refinance Loan.

   "CONSERVATION  ACT" is the Asset  Conservation,  Lender Liability and Deposit
Insurance Act of 1996, as amended.

   "CODE" is  the Internal Revenue Code of 1986, as amended.

   "COOPERATIVE" is a private  cooperative  housing  corporation,  the shares of
which secure Cooperative Loans.

   "COOPERATIVE  LOANS" are loans  secured  primarily by shares in a Cooperative
which with the related  proprietary lease or occupancy agreement give the owners
the right to occupy a particular dwelling unit in the Cooperative.

   "CUT-OFF  DATE" is the date  specified in the related  prospectus  supplement
which  generally   represents  the  first  date  after  which  payments  on  the
residential loans in a pool will begin to be paid to the trust.


                                     -169-


<PAGE>

   "DEBT   SECURITIES"  are  securities   which  represent   indebtedness  of  a
Partnership Trust Fund for federal income tax purposes.

   "DEPOSIT PERIOD" is the period specified in the related prospectus supplement
which is generally the period  commencing on the day following the determination
date  immediately  preceding  the related  determination  date and ending on the
related determination date.

   "DEFINITIVE  SECURITY"  is a  physical  certificate  representing  a security
issued in the name of the beneficial owner of the security rather than DTC.

   "DUE PERIOD" is the period of time specified in the related prospectus
supplement.

   "EQUITY  CERTIFICATES"  are  certificates,  with respect to a series of notes
where the issuer is an owner trust,  issued under an owner trust agreement which
evidence the equity ownership of the related trust.

   "FHA INSURANCE" is insurance issued by the FHA to insure residential loans as
authorized  under  the  United  States  Housing  Act of 1934,  as  amended.  The
residential  loans will be insured  under  various FHA  programs  including  the
standard FHA 203(b)  program to finance the  acquisition  of one- to four-family
housing units, the FHA 245 graduated  payment mortgage program and the FHA Title
I Program.

   "FHLMC CERTIFICATES" are mortgage participation certificates issued by the
FHLMC.

   "FINANCIAL  INTERMEDIARY"  is an entity that  maintains the Security  Owner's
account  and  records the  Security  Owner's  ownership  of  securities  on that
account.

   "FNMA CERTIFICATES" are guaranteed mortgage pass-through securities issued
by the FNMA.

   "GARN-ST. GERMAIN ACT" is the Garn-St. Germain Depository Institutions Act
of 1982, enacted on October 15, 1982.

   "GNMA CERTIFICATES" are fully modified pass-through mortgage-backed
certificates guaranteed by the GNMA.

   "GRANTOR TRUST  SECURITIES"  are securities  which  represent  interests in a
grantor trust as to which no REMIC election will be made.

   "HOME EQUITY LOANS" are one- to  four-family  first or junior lien closed end
home equity loans for property  improvement,  debt  consolidation or home equity
purposes.

   "HOME IMPROVEMENT CONTRACTS" are home improvement installment sales contracts
and installment  loan agreements  which may be unsecured or secured by a lien on
the  related  mortgaged  property  or a  manufactured  home.  This  lien  may be
subordinated to one or more senior liens on the related mortgaged property.

   "INSURANCE INSTRUMENT" is any Primary Hazard Insurance Policy or Primary
Credit Insurance Policy.

   "INSURANCE PROCEEDS" are all proceeds of any Primary Credit Insurance Policy,
any FHA Insurance,  any VA Guarantee, any Bankruptcy Bond and any Pool Insurance
Policy,  minus proceeds that represent  reimbursement  of the master  servicer's
costs and  expenses  incurred in  connection  with  presenting  claims under the
related insurance policies.

   "LAND  CONTRACTS"  are  Manufactured  Housing  Contracts  that are secured by
mortgages on the related mortgaged property.


                                      170


<PAGE>

   "LIQUIDATION  PROCEEDS" are cash proceeds  received by  foreclosure,  eminent
domain,  condemnation  or  otherwise,  excluding any proceeds from any insurance
policies  along with the net  proceeds  on a monthly  basis with  respect to any
properties  acquired for the benefit of the security  holders by deed in lieu of
foreclosure or repossession.

   "LOAN-TO-VALUE RATIO" is the ratio at a given time, expressed as a percentage
of the then outstanding  principal balance of the residential loan, plus, in the
case of a mortgage  loan secured by a junior  lien,  the  outstanding  principal
balance of the related  senior  liens,  to the  Collateral  Value of the related
residential property.

   "LOCKOUT  PERIOD" is a period after the  origination  of certain  residential
loans during which  prepayments are entirely  prohibited or require payment of a
prepayment penalty if a prepayment in full or in part occurs.

   "MANUFACTURED  HOUSING CONTRACTS" are manufactured  housing conditional sales
contracts and installment loan agreements which may be secured by a lien on:

      (1) new or used manufactured homes;

      (2) the real property and any  improvements on the real property which may
   include  the  related  manufactured  home if  deemed  to be part of the  real
   property under applicable state law; or

      (3) in certain cases, a new or used  manufactured home which is not deemed
   to be a part of the related real property under applicable state law.

   "MULTIFAMILY  LOANS" are mortgage  loans  secured by first or junior liens on
multifamily residential properties consisting of five or more dwelling units.

   "NET  INTEREST  RATE"  with  respect  to any  residential  loan  is the  rate
specified in the related  prospectus  supplement which is generally the interest
rate on the  residential  loan  minus  the sum of the fee  rate  payable  to the
servicer and the trustee and Retained Interest Rate with respect to any mortgage
loan.

   "NON-PRO  RATA  SECURITY"  is  a  Regular  Security  on  which  principal  is
distributed in a single installment or by lots of specified principal amounts if
requested by a holder of securities or by random lot.

   "OID  REGULATIONS"  are  sections  1271-1273  and  1275 of the  Code  and the
Treasury  regulations  issued  under  those  sections  that set  forth the rules
governing original issue discount.

   "PARTNERSHIP SECURITIES" are securities which represent interests in a
Partnership Trust Fund.

   "PARTNERSHIP  TRUST  Fund" is a trust fund which is treated as a  partnership
or, if owned by a single  beneficial  owner,  ignored  for  federal  income  tax
purposes.

   "PARTICIPANTS" are participating organizations through which a Security Owner
can hold its book-entry security.

   "PLANS"  are  retirement   plans  and  other   employee   benefit  plans  and
arrangements,  including individual  retirement accounts and annuities and Keogh
plans,  which are subject to ERISA,  and bank  collective  investment  funds and
insurance company general and separate accounts in which the plans,  accounts or
arrangements are invested.


                                     -171-


<PAGE>

   "POOL INSURANCE POLICY" is an insurance policy, which provides coverage in an
amount equal to a percentage, specified in the related prospectus supplement, of
the aggregate  principal  balance of the residential  loans on the Cut-Off Date,
subject to any limitations specified in the related prospectus supplement.

   "PREPAYMENT  ASSUMPTION"  is the assumed rate of  prepayment  of the mortgage
loans as set forth in the related prospectus supplement.

   "PREPAYMENT  PERIOD" is a period that may be  particularly  specified  in the
related prospectus supplement which may commence on:

      (1) the  first day of the  preceding  calendar  month  with  respect  to
   securities that have monthly distribution dates, or

      (2)  the  first  day of the  month  in  which  the  immediately  preceding
   distribution date occurred with respect to securities with distribution dates
   that occur less  frequently  than  monthly,  or the first day of the month in
   which the Cut-Off Date occurred with respect to the first Prepayment Period;

   and will end in both cases on the last day of the preceding calendar month.

   "PRIMARY CREDIT INSURANCE  POLICY" is an insurance policy which covers losses
on  residential  loans up to an amount  equal to the  excess of the  outstanding
principal  balance of a  defaulted  residential  loan,  plus  accrued and unpaid
interest on the  related  defaulted  residential  loan and  designated  approved
expenses,  over a specified  percentage of the  Collateral  Value of the related
residential property.

   "PRIMARY  HAZARD  INSURANCE  POLICY" is an insurance  policy  which  provides
coverage on residential  loans of the standard form of fire and hazard insurance
policy with extended  coverage  customary in the state in which the  residential
property is located.

   "PTCE" is the Prohibited Transaction Class Exemption.

   "QUALIFIED  INSURER" is a private mortgage  guaranty  insurance  company duly
qualified under  applicable  laws and approved as an insurer by FHLMC,  FNMA, or
any successor entity, which has a claims-paying ability acceptable to the rating
agency or agencies.

   "REALIZED  LOSS" is the amount of loss  realized on a  defaulted  residential
loan that is finally liquidated. This amount generally equals the portion of the
unpaid principal  balance  remaining after  application of all principal amounts
recovered,  net of amounts  reimbursable  to the  master  servicer  for  related
expenses.  With respect to  residential  loans for which the principal  balances
were  reduced in  connection  with  bankruptcy  proceedings,  the amount of that
reduction.

   "REFINANCE LOANS" are loans made to refinance existing loans or loans made to
a borrower who was a tenant in a building prior to its conversion to cooperative
ownership.

   "REGULAR  SECURITIES" are securities  which constitute one or more classes of
regular interests with respect to each REMIC Pool.

   "REGULAR SECURITYHOLDER" is a holder of a Regular Security.

   "RELIEF ACT" is the Soldiers' and Sailors' Civil Relief Act of 1940, as
amended.


                                     -172-


<PAGE>

   "REMIC  POOL"  is an  entity  or  portion  of an  entity  as to which a REMIC
election will be made.

   "REMIC PROVISIONS" are Sections 860A through 860G of the Code.

   "REMIC  REGULATIONS"  are the REMIC  Provisions and the Treasury  regulations
issued under the REMIC provisions.

   "REMIC SECURITIES" are securities which represent  interests in a trust fund,
or a portion of a trust fund,  that the trustee  will elect to have treated as a
REMIC under the REMIC Provisions of the Code.

   "RESIDUAL  SECURITIES" are Securities which constitute one or more classes of
residual interests with respect to each REMIC Pool.

   "RESERVE  FUND" is an account  which  includes  a  combination  of  specified
amounts of cash, a combination of one or more irrevocable  letters of credit, or
one  or  more  United  States  government  securities  and  other  high  quality
investments,  or any  other  instrument  satisfactory  to the  rating  agency or
agencies,  which  will be  applied  and  maintained  in the manner and under the
conditions   specified  in  the  prospectus   supplement.   In  addition  or  in
alternative,  an account funded through application of a portion of the interest
payment  on each  mortgage  loan or of all or a  portion  of  amounts  otherwise
payable on the subordinate securities.

   "RESTRICTED  GROUP" consist of any underwriter,  the depositor,  the trustee,
the master  servicer,  any  subservicer,  the obligor on credit  support and any
borrower with respect to assets of the trust fund  constituting  more than 5% of
the aggregate  unamortized  principal balance of the assets of the trust fund as
of the date of initial issuance of the certificates.

   "RETAINED  INTEREST" are interest  payments  relating to  residential  loans,
including any mortgage  securities,  or agency securities  included in the trust
fund  which  are  retained  by  the  depositor,  any of  its  affiliates  or its
predecessor in interest.

   "RETAINED  INTEREST RATE" is the rate at which interest  payments relating to
residential  loans,  including  any  mortgage  securities  or agency  securities
retained by the Depositor,  any of it affiliates or its predecessor in interest,
are calculated.

   "SECURITY  REGISTER" is a record where  exchanges or transfers of  securities
are registered by the Security Registrar.

   "SECURITY REGISTRAR" is one who registers exchanges or transfers of
securities in the Security Register.

   "SECURITY OWNER" is a person who has beneficial ownership interests in a
security.

   "SBJPA OF 1996" is the Small Business Job Protection Act of 1996.

   "SMMEA" is the Secondary Mortgage Market Enhancement Act of 1984, as
amended.

   "STARTUP DAY" is the date the REMIC securities are issued.

   "STRIPPED  AGENCY  SECURITIES" are GNMA  Certificates,  FNMA  Certificates or
FHLMC Certificates issued in the form of certificates which represent:


                                     -173-


<PAGE>

      (1) undivided   interests  in  all  or  part  of  either  the  principal
   distributions,   but  not  the  interest  distributions,  or  the  interest
   distributions, but not the principal distributions, of the certificates; or

      (2)  interests  in some  specified  portion of the  principal  or interest
   distributions,  but not all distributions,  on an underlying pool of mortgage
   loans or other GNMA Certificates, FNMA Certificates or FHLMC Certificates.

   "TITLE V" is Title V of the Depository Institutions Deregulation and Monetary
Control Act of 1980, enacted in March 1980.

   "TRUST  ACCOUNTS"  are one or more  accounts  included  in  each  trust  fund
established and maintained on behalf of the holders of securities into which the
master  servicer or the trustee  will be required  to,  deposit all payments and
collections  received or advanced  with  respect to assets of the related  trust
fund. A Trust Account may be maintained as an interest bearing or a non-interest
bearing  account,  or funds held in the Trust Account may be invested in certain
short-term high-quality obligations

   "UNAFFILIATED SELLERS" are sellers of residential loans to the depositor that
are not affiliated with the depositor.

   "U.S. PERSON" is

        (1) A citizen or resident of the United States,

        (2) a corporation or partnership or other entity created or organized in
    or under the laws of the United  States,  any State of the United  States or
    the District of Columbia,  unless,  in the case of a  partnership,  Treasury
    regulations are adopted that provide otherwise, including any entity treated
    as a corporation or partnership for federal income tax purposes,

        (3) an estate that is subject to U.S.  federal  income tax regardless of
    the source of its income, or

        (4) a trust if a court  within  the  United  States is able to  exercise
    primary  supervision over the  administration of that trust, and one or more
    U.S. Persons have the authority to control all substantial decisions of that
    trust or, to the extent provided in applicable Treasury regulations, certain
    trusts in existence  on August 20,  1996,  which are eligible to elect to be
    treated as U.S. Persons.

   "VA  GUARANTEE"  is a  guarantee  of  residential  loans by the VA under  the
Serviceman's Readjustment of 1944, as amended.



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