GREENWICH CAPITAL ACCEPTANCE INC
424B5, 1998-06-30
ASSET-BACKED SECURITIES
Previous: PILGRIM AMERICA PRIME RATE TRUST, 497, 1998-06-30
Next: GREENWICH CAPITAL ACCEPTANCE INC, 8-K, 1998-06-30





  PROSPECTUS SUPPLEMENT
(To Prospectus dated June 24, 1998)

                                 $638,321,444
                           SEQUOIA MORTGAGE TRUST 3
                    MORTGAGE LOAN ASSET BACKED CERTIFICATES
                     SEQUOIA MORTGAGE FUNDING CORPORATION
                                    Seller
                 NORWEST BANK MINNESOTA, NATIONAL ASSOCIATION
                                Master Servicer
                      GREENWICH CAPITAL ACCEPTANCE, INC.              
                                   Depositor

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

The Sequoia  Mortgage  Trust 3 Mortgage  Loan Asset Backed  Certificates  will
consist of (i) the Class A-1, Class A-2, Class A-3 and Class A-4  Certificates
(collectively,  the "SENIOR  SEQUENTIAL  CERTIFICATES"),  (ii) the Class A-X1,
Class A-X2, Class A-X3, Class A-X4 and Class A-IO Certificates  (collectively,
the "SENIOR IO  CERTIFICATES"),  (iii) the Class A-PO Certificates (the "CLASS
A-PO CERTIFICATES"  and, together with the Senior Sequential  Certificates and
Senior IO  Certificates,  the "SENIOR REGULAR  CERTIFICATES"),  (iv) the Class
A-RLT  Certificates  (to be held by one of the  Redwood  Parties  (as  defined
herein))  and  the  Class  A-R  Certificates   (collectively,   the  "RESIDUAL
CERTIFICATES" and, together with the Senior Regular Certificates,  the "SENIOR
CERTIFICATES"),  (v) the Class  M-1,  Class  M-2 and  Class  M-3  Certificates
(collectively, the "MEZZANINE CERTIFICATES") and (vi) the Class B-1, Class B-2
and Class B-3 Certificates (collectively, the "SUBORDINATE CERTIFICATES"). The
Senior   Certificates,   the  Mezzanine   Certificates   and  the  Subordinate
Certificates are collectively  referred to herein as the "CERTIFICATES".  Only
the Senior  Certificates  (other  than the Class A-RLT  Certificates)  and the
Mezzanine   Certificates  are  offered  hereby  (collectively,   the  "OFFERED
CERTIFICATES").

<TABLE>
<CAPTION>


                                                                     Weighted     
                            Principal Balance                        Average      
Offered                     of Class Notional      Pass-Through      Life (in        Assumed Final               CUSIP     
Certificates                    Balance (1)            Rate         (years) (8)     distribution Date (9)        Number      
                                                                                                                           
<S>                           <C>                   <C>                 <C>             <C>                   <C>   
Class A-1 Certificates         $225,459,000          6.37%(2)            1.01            Nov. 2017             81743NAA9
Class A-2 Certificates         $ 95,000,000          6.34%(2)            2.73            May 2021              81743NAB7
Class A-3 Certificates         $164,200,000          6.35%(2)            4.27            Sept. 2025            81743NAC5     
Class A-4 Certificates         $121,922,720          6.25%(2)            4.50            June 2028             81743NAD3     
Class A-X1 Certificates        $225,459,000          0.48%(3)            N/A             Dec. 2002             81743NAE1     
Class A-X2 Certificates        $ 95,000,000          0.51%(3)            N/A             Dec. 2002             81743NAF8     
Class A-X3 Certificates        $164,200,000          0.50%(3)            N/A             Dec. 2002             81743NAG6     
Class A-X4 Certificates        $121,922,720          0.60%(3)            N/A             Dec. 2002             81743NAH4     
Class A-IO Certificates        $595,721,313          0.0025%(4)          N/A             June 2028             81743NAP6     
Class A-PO Certificates        $  3,033,074          0.00%(5)            2.94            June 2028             81743NAJ0     
Class A-R Certificates         $         50               (6)             N/A               N/A                81743NAK7     
Class M-1 Certificates         $ 16,127,300          6.85%(7)            4.50            June 2028             81743NAL5     
Class M-2 Certificates         $  7,741,100          6.85%(7)            4.50            June 2028             81743NAM3     
Class M-3 Certificates         $  4,838,200          6.85%(7)            4.50            June 2028             81743NAN1     
                    
                          
(1)    Subject to a permitted variance of plus or minus 5%.
(2)    Following the Initial Optional Call Date (as defined herein), the Class A-1, Class A-2, Class A-3 and Class A-4 Certificates 
       will bear interest at the variable rates specified herein.
(3)    Initial  Pass-Through  Rates. On each  Distribution Date (as defined herein)  following the initial  Distribution  Date to
       and including the Initial Optional Call Date, the Class A-X1, Class A-X2, Class A-X3 and Class A-X4 Certificates will bear
       interest  calculated on their respective Class Notional  Balances at the variable rates specified  herein.  Following the 
       Initial Optional Call Date, the Class Notional Balances of the Class A-X1, Class A-X2, Class A-X3 and Class A-X4 
       Certificates will be deemed to be zero and such Classes will no longer bear interest.
(4)    For each  Distribution  Date following the Initial Optional Call Date, the Class A-IO Certificates will be entitled to the
       excess of interest accrued at the Net WAC Rate on the Pool Stated Principal Balance (as defined herein) for such date over
       interest distributable on all other outstanding Classes of Certificates for such date.
(5)    The Class A-PO  Certificates are principal only  certificates and will bear no interest for any Distribution  Date to and
       including the Initial Optional Call Date;  following the Initial Optional Call Date, the Class A-PO  Certificates will bear
       interest at the variable rate specified herein.
(6)    The Class A-R  Certificates  are principal only  certificates  and will not bear interest.
(7)    Initial Pass-Through Rates.  On each Distribution Date following the initial Distribution Date, the Class M-1, Class M-2 and
       Class M-3 Certificates will bear interest at the variable rates specified herein.
(8)    Determined on the basis of an assumed pricing speed of 18% CPR (as described  herein),  the assumption that the Optional
       Call (as defined herein) is exercised on the Initial Optioned Call Date, and the other assumptions set forth herein under
       "Yield, Prepayment and Maturity Considerations - Modeling Assumptions".
(9)    Determined on the basis of the assumptions set forth herein under "Yield, Prepayment and Maturity Considerations - Modeling
       Assumptions".

</TABLE>


      FOR A DISCUSSION OF CERTAIN RISK FACTORS RELATING TO INVESTMENTS IN
     THE OFFERED CERTIFICATES, SEE "RISK FACTORS" BEGINNING ON PAGE S-9 OF
                          THIS PROSPECTUS SUPPLEMENT.

 THESE SECURITIES HAVE NOT BEEN APPROVED OR DISAPPROVED BY THE SECURITIES AND
      EXCHANGE COMMISSION OR ANY STATE SECURITIES COMMISSION NOR HAS THE
          SECURITIES AND EXCHANGE COMMISSION OR ANY STATE SECURITIES
              COMMISSION PASSED UPON THE ACCURACY OR ADEQUACY OF
              THIS PROSPECTUS SUPPLEMENT OR THE PROSPECTUS. ANY
                 REPRESENTATION TO THE CONTRARY IS A CRIMINAL
                  OFFENSE. THE ATTORNEY GENERAL OF THE STATE
                   OF NEW YORK HAS NOT PASSED ON OR ENDORSED
                       THE MERITS OF THIS OFFERING. ANY
                             REPRESENTATION TO THE
                             CONTRARY IS UNLAWFUL.

       The Offered Certificates will be purchased by the Underwriters from the
Depositor  and  will  be  offered  by the  Underwriters  from  time to time in
negotiated transactions or otherwise at varying prices to be determined at the
time of the  sale.  Proceeds  to the  Depositor  from the sale of the  Offered
Certificates are expected to be approximately 99.62% of the aggregate original
Class Principal Balances of the Offered Certificates plus accrued interest all
the  interest-bearing  Classes of the Offered  Certificates from and including
the Cut-off Date to, but not  including,  the Closing Date,  before  deducting
issuance expenses payable by the Depositor.

GREENWICH CAPITAL            BEAR, STEARNS & CO. INC.          LEHMAN BROTHERS

                                 June 25, 1998


       The  Certificates  will  represent  the  entire  beneficial   ownership
interest  in a trust  fund (the  "TRUST  FUND") to be  created  pursuant  to a
Pooling and Servicing  Agreement,  dated as of June 1, 1998, among the parties
specified  herein.  The  Trust  Fund  will  consist  primarily  of a  pool  of
conventional  mortgage loans (the "MORTGAGE  LOANS") that are secured by first
liens on one- to four-family residential  properties.  The Mortgage Loans bear
interest  at a fixed  rate of  interest  during  the first  five  years  after
origination and thereafter are subject to annual rate  adjustments  based upon
changes in the  One-Year CMT Index as  described  herein  under "The  Mortgage
Pool".

       Distributions  to  Certificateholders  will be made on the  25th day of
each month or, if such 25th day is not a Business Day (as defined herein),  on
the first Business Day thereafter (each, a "DISTRIBUTION DATE"), commencing in
July  1998.  On each  Distribution  Date  beginning  with  the  December  2002
Distribution Date (the "INITIAL OPTIONAL CALL DATE"), the Certificates will be
subject to redemption at the option of the Class A-RLT Certificateholder.

       The Classes of Offered  Certificates will have the approximate original
Class Principal Balances and Class Notional Balances (as applicable) specified
on the cover  hereof.  The  Senior  IO  Certificates  will  have no  principal
balances and will be entitled solely to distributions of interest as described
herein.   The  Class  A-PO   Certificates  will  not  bear  interest  for  any
Distribution  Date to and including the Initial Optional Call Date. The rights
of   the   holders   of   the   Mezzanine    Certificates    (the   "MEZZANINE
CERTIFICATEHOLDERS")   to  receive  certain   distributions  of  interest  and
principal with respect to the Mortgage Loans will be subordinate to the rights
of the holders of the Senior Certificates (the "SENIOR CERTIFICATEHOLDERS") to
receive certain  distributions  of interest and principal,  respectively.  The
rights  of the  holders  of the  Subordinate  Certificates  (the  "SUBORDINATE
CERTIFICATEHOLDERS")   to  receive  certain   distributions  of  interest  and
principal with respect to the Mortgage Loans will be subordinate to the rights
of the  Senior  Certificateholders  and the  Mezzanine  Certificateholders  to
receive certain distributions of interest and principal, respectively, in each
case to the extent described herein.

       THE YIELD TO INVESTORS ON EACH CLASS OF THE OFFERED  CERTIFICATES  WILL
BE SENSITIVE IN VARYING DEGREES TO, AMONG OTHER THINGS, THE RATE AND TIMING OF
PRINCIPAL PAYMENTS (INCLUDING PREPAYMENTS) OF THE MORTGAGE LOANS, THE EXERCISE
OF THE OPTIONAL CALL (AS DEFINED HEREIN) BY THE CLASS A-RLT  CERTIFICATEHOLDER
ON OR AFTER THE INITIAL  OPTIONAL  CALL DATE,  AND,  SUBSEQUENT TO THE INITIAL
OPTIONAL CALL DATE, TO THE LEVEL OF ONE-MONTH  LIBOR. THE YIELD TO MATURITY OF
A CLASS OF OFFERED  CERTIFICATES  MAY VARY FROM THE  ANTICIPATED  YIELD TO THE
EXTENT SUCH  CERTIFICATES  ARE PURCHASED AT A DISCOUNT OR A PREMIUM AND TO THE
EXTENT THE RATE AND TIMING OF PAYMENTS  THEREON ARE SENSITIVE TO  PREPAYMENTS.
PROSPECTIVE  PURCHASERS  SHOULD  CONSIDER,  IN  THE  CASE  OF THE  CLASS  A-PO
CERTIFICATES  AND ANY OTHER  OFFERED  CERTIFICATES  (OTHER  THAN THE SENIOR IO
CERTIFICATES)  PURCHASED AT A DISCOUNT, THE RISK THAT A LOWER THAN ANTICIPATED
RATE OF PRINCIPAL  PAYMENTS COULD RESULT IN AN ACTUAL YIELD THAT IS LOWER THAN
THE ANTICIPATED  YIELD AND, IN THE CASE OF THE SENIOR IO CERTIFICATES  AND ANY
OTHER OFFERED CERTIFICATES PURCHASED AT A PREMIUM, THE RISK THAT A FASTER THAN
ANTICIPATED RATE OF PRINCIPAL PAYMENTS COULD RESULT IN AN ACTUAL YIELD THAT IS
LOWER THAN THE  ANTICIPATED  YIELD.  PROSPECTIVE  PURCHASERS  OF THE SENIOR IO
CERTIFICATES SHOULD CAREFULLY CONSIDER THE RISK THAT A RAPID RATE OF PRINCIPAL
PAYMENTS ON THE MORTGAGE LOANS OR, IN THE CASE OF THE CLASS A-IO CERTIFICATES,
THE EXERCISE OF THE OPTIONAL CALL BY THE CLASS A-RLT  CERTIFICATEHOLDER  COULD
RESULT IN THE FAILURE OF SUCH PURCHASERS TO RECOVER THEIR INITIAL INVESTMENTS.
IN ADDITION,  THE YIELDS TO MATURITY OF THE CLASS M-1, CLASS M-2 AND CLASS M-3
CERTIFICATES WILL BE SENSITIVE IN VARYING DEGREES TO LOSSES DUE TO DEFAULTS ON
THE MORTGAGE LOANS.

       NEITHER  THE  MEZZANINE  CERTIFICATES  NOR THE CLASS  A-R  CERTIFICATES
SHOULD BE ACQUIRED  BY A PENSION OR OTHER  BENEFIT  PLAN  SUBJECT TO ERISA (AS
DEFINED HEREIN) OR BY INDIVIDUAL RETIREMENT ACCOUNTS OR OTHER PLANS SUBJECT TO
SECTION 406 OF ERISA OR SECTION 4975 OF THE INTERNAL  REVENUE CODE OF 1986, AS
AMENDED.

       For federal income tax purposes,  the Trust Fund will include two "real
estate mortgage  investment  conduits" (each, a "REMIC") organized in a tiered
REMIC structure.  The Offered Certificates (except the Class A-R Certificates)
together with the Subordinate Certificates will represent ownership of all the
"regular  interests" in the Upper Tier REMIC (as defined herein) and the Class
A-R Certificates will represent ownership of the "residual interest" therein.

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

       Greenwich Capital Markets, Inc. ("GREENWICH CAPITAL"),  Bear, Stearns &
Co. Inc. ("BEAR  STEARNS") and Lehman Brothers Inc.  ("LEHMAN  BROTHERS") and,
together with Greenwich Capital and Bear Stearns,  the "UNDERWRITERS")  intend
to make a secondary market in the Offered  Certificates but have no obligation
to do so. There is currently no secondary market for the Offered  Certificates
and there can be no  assurance  that such a market will develop or, if it does
develop, that it will continue.

       The Offered  Certificates are offered by the  Underwriters,  subject to
prior sale,  when, as and if delivered to and accepted by the Underwriters and
subject to approval of certain legal  matters by counsel.  It is expected that
delivery of the Offered  Certificates (except the Class A-R Certificates) will
be made in book-entry  form only through the  facilities of the Depository (as
defined herein) and that delivery of the Class A-R  Certificates  will be made
at the offices of Greenwich Capital, Greenwich,  Connecticut, on or about June
26, 1998.

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

       This Prospectus  Supplement does not contain complete information about
the offering of the Offered Certificates.  Additional information is contained
in the Prospectus  dated June 24, 1998 (the  "PROSPECTUS")  which  accompanies
this  Prospectus  Supplement  and  purchasers  are  urged  to read  both  this
Prospectus  Supplement  and the  Prospectus  in  full.  Sales  of the  Offered
Certificates  may not be  consummated  unless the  purchaser has received both
this Prospectus Supplement and the Prospectus.

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

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

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

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


                               SUMMARY OF TERMS

       This  Summary of Terms is qualified in its entirety by reference to the
detailed information  appearing elsewhere in this Prospectus Supplement and in
the accompanying Prospectus. Certain capitalized terms used in this Summary of
Terms  are  defined  elsewhere  in this  Prospectus  Supplement  on the  pages
indicated  in the "Index of Defined  Terms"  beginning at page S-64 or, to the
extent not defined  herein,  have the  meanings  assigned to such terms in the
Prospectus.

Title of
Certificates ......................Sequoia  Mortgage  Trust  3  Mortgage  Loan
                                   Asset     Backed      Certificates     (the
                                   "CERTIFICATES"),   consisting  of  (i)  the
                                   Class A-1,  Class A-2,  Class A-3 and Class
                                   A-4 Certificates (collectively, the "SENIOR
                                   SEQUENTIAL  CERTIFICATES"),  (ii) the Class
                                   A-X1,  Class A-X2,  Class A-X3,  Class A-X4
                                   and Class A-IO Certificates  (collectively,
                                   the  "SENIOR IO  CERTIFICATES"),  (iii) the
                                   Class A-PO  Certificates  (the  "CLASS A-PO
                                   CERTIFICATES" and, together with the Senior
                                   Sequential   Certificates   and  Senior  IO
                                   Certificates,     the    "SENIOR    REGULAR
                                   CERTIFICATES"),  (iv)  the  Class  A-R  and
                                   Class A-RLT Certificates (collectively, the
                                   "RESIDUAL  CERTIFICATES" and, together with
                                   the  Senior   Regular   Certificates,   the
                                   "SENIOR CERTIFICATES"),  (v) the Class M-1,
                                   Class  M-2  and   Class  M-3   Certificates
                                   (collectively,        the        "MEZZANINE
                                   CERTIFICATES")  and  (vi)  the  Class  B-1,
                                   Class  B-2  and   Class  B-3   Certificates
                                   (collectively,       the       "SUBORDINATE
                                   CERTIFICATES").     Only     the     Senior
                                   Certificates  (other  than the Class  A-RLT
                                   Certificate) and the Mezzanine Certificates
                                   are  offered  hereby   (collectively,   the
                                   "OFFERED CERTIFICATES").

The Depositor .....................Greenwich  Capital  Acceptance,  Inc.  (the
                                   "DEPOSITOR"),  a Delaware corporation.  The
                                   Depositor  is an indirect  limited  purpose
                                   finance subsidiary of National  Westminster
                                   Bank  Plc  and an  affiliate  of  Greenwich
                                   Capital    Markets,     Inc.    ("GREENWICH
                                   CAPITAL").   See  "The  Depositor"  in  the
                                   Prospectus  and  "Method  of  Distribution"
                                   herein.  None of the  Depositor,  Greenwich
                                   Capital or any of their  affiliates  or any
                                   other  person  or  entity  will  insure  or
                                   guarantee or  otherwise  be obligated  with
                                   respect to the Certificates.

Seller ............................Sequoia  Mortgage  Funding  Corporation,  a
                                   Delaware  corporation.   The  Seller  is  a
                                   limited  purpose   finance   subsidiary  of
                                   Redwood Trust, Inc., a Maryland corporation
                                   ("REDWOOD TRUST"). On or before the Closing
                                   Date,  the  Mortgage  Loans will be sold by
                                   Redwood  Trust and a taxable  affiliate  of
                                   Redwood  Trust,   RWT  Holdings,   Inc.,  a
                                   Delaware   corporation   ("HOLDINGS",   and
                                   together with Redwood  Trust,  the "REDWOOD
                                   PARTIES"),  to the Seller  pursuant  to two
                                   mortgage    loan    purchase     agreements
                                   (collectively,  the "MORTGAGE LOAN PURCHASE
                                   AGREEMENT"),  and  by  the  Seller  to  the
                                   Depositor  pursuant  to the  Mortgage  Loan
                                   Sale  Agreement  (as  defined  herein),  in
                                   privately negotiated transactions.

Master Servicer ...................Norwest    Bank     Minnesota,     National
                                   Association,  in  its  capacity  as  master
                                   servicer  of the  Mortgage  Loans  (in such
                                   capacity, the "MASTER SERVICER").  Pursuant
                                   to the Pooling and Servicing  Agreement (as
                                   defined  herein),   the  Master  Servicer's
                                   obligations will be limited  principally to
                                   (i)   performing   certain   administrative
                                   functions, (ii) supervising the performance
                                   of each Servicer (as defined herein) to the
                                   limited extent  provided in the Pooling and
                                   Servicing Agreement and (iii) succeeding to
                                   the  obligations  of a terminated  Servicer
                                   under the related  Servicing  Agreement  or
                                   appointing a successor Servicer thereunder.
                                   See  "Servicing  of  the  Mortgage   Loans"
                                   herein.

Servicers .........................Prior to the Closing Date and in connection
                                   with  their  acquisition  of  the  Mortgage
                                   Loans,  the Redwood  Parties  entered  into
                                   mortgage  servicing   agreements  (each,  a
                                   "SERVICING    AGREEMENT")    with   certain
                                   servicers (each, a "SERVICER")  pursuant to
                                   which each  Servicer  has agreed to perform
                                   certain servicing functions with respect to
                                   the related  Mortgage Loans. See "Servicing
                                   of the Mortgage Loans" herein.  On or prior
                                   to the Closing  Date,  the Redwood  Parties
                                   will assign all of their respective rights,
                                   title  and   interest   in  the   Servicing
                                   Agreements to the Seller which will in turn
                                   assign all of its rights  thereunder to the
                                   Depositor  and, in turn, the Depositor will
                                   assign its rights thereunder to the Trust.

Trustee ...........................First  Union   National  Bank,  a  national
                                   banking association,  not in its individual
                                   capacity but solely as trustee on behalf of
                                   the Certificateholders (the "TRUSTEE").

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

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

Description of Certificates

   A. General .....................The Certificates will be issued pursuant to
                                   a Pooling and Servicing Agreement, dated as
                                   of June 1, 1998 (the "POOLING AND SERVICING
                                   AGREEMENT"),   among  the  Depositor,   the
                                   Master   Servicer,   the  Trustee  and  the
                                   Seller.

                                   The  Senior  Certificates,   the  Mezzanine
                                   Certificates     and    the     Subordinate
                                   Certificates  will  together  represent the
                                   entire beneficial  ownership  interest in a
                                   trust fund (the "TRUST  FUND"),  which will
                                   consist  primarily of a pool (the "MORTGAGE
                                   POOL") of conventional  mortgage loans (the
                                   "MORTGAGE LOANS") secured by first liens on
                                   one- to four-family  residential properties
                                   (the "MORTGAGED PROPERTIES"). Each Mortgage
                                   Loan will have an  initial  fixed  interest
                                   rate  period of five  years  following  the
                                   related  origination  date (the "FIXED RATE
                                   PERIOD"), and thereafter will be subject to
                                   annual interest rate  adjustments  based on
                                   the One-Year CMT Index as further described
                                   herein.

                                   In addition  to the  Offered  Certificates,
                                   the following  Classes of Certificates,  in
                                   the  indicated   original  Class  Principal
                                   Balances,  will  be  issued  (but  are  not
                                   offered hereby),  and will bear interest at
                                   the indicated Pass-Through Rates:
  
                          Class          Original Class           Pass-Through
                                     Principal Balance (1)            Rate

                          A-RLT                 (2)                    (2)
                           B-1           $2,580,400              6.85% (3)
                           B-2           $1,935,300              6.85% (3)
                           B-3           $2,257,929              6.85% (3)

             1)  Subject to a permitted variance of plus or minus 5%.
             2)  The Class A-RLT Certificate will have no Class Principal 
                 Balance or Class Notional Balance and will not bear interest.
             3)  Initial  Pass-Through  Rates. For each Distribution Date
                 following the initial  Distribution  Date, the Pass-Through
                 Rate for each Class of Subordinate  Certificates will be
                 equal to the Net WAC Rate (as defined herein) for such date.

                                   B.  Form  of   Certificates   The   Offered
                                   Certificates  (other  than  the  Class  A-R
                                   Certificates)  will be  represented by book
                                   entries on the  records  of The  Depository
                                   Trust   Company  (the   "DEPOSITORY")   and
                                   participating    members    thereof   (such
                                   Certificates,        the        "BOOK-ENTRY
                                   CERTIFICATES").    So    long    as    such
                                   Certificates  are Book-Entry  Certificates,
                                   each  such  Class of  Certificates  will be
                                   evidenced  by  one  or  more   certificates
                                   registered  in  the  name  of  Cede  &  Co.
                                   ("CEDE"), as nominee of the Depository.  No
                                   person  acquiring  a  beneficial  ownership
                                   interest in the Offered Certificates issued
                                   in  book-entry  form  will be  entitled  to
                                   receive  a   Definitive   Certificate   (as
                                   defined herein)  representing such person's
                                   interest,  except in the  event  Definitive
                                   Certificates  are issued  under the limited
                                   circumstances  described herein.  The Class
                                   A-R  Certificates  will be  issued in fully
                                   registered,     definitive     form.    See
                                   "Description             of             the
                                   Certificates--Book-Entry      Certificates"
                                   herein.

   C. Distributions ...............Distributions  on the Offered  Certificates
                                   will be made on the 25th day of each  month
                                   or, if such day is not a  Business  Day (as
                                   defined herein),  on the first Business Day
                                   thereafter,  commencing in July 1998 (each,
                                   a "DISTRIBUTION  DATE").  Distributions  on
                                   each  Distribution  Date  will  be  made to
                                   Certificateholders of record as of the last
                                   Business  Day of the  month  preceding  the
                                   month  in  which  such   Distribution  Date
                                   occurs (each, a "RECORD DATE"), except that
                                   the final  distribution on the Certificates
                                   will  be made  only  upon  presentment  and
                                   surrender of the Certificates at the office
                                   or agency of the Trustee in The City of New
                                   York.  Distributions  on the Mortgage Loans
                                   will  be  applied  to the  distribution  of
                                   interest and principal on the  Certificates
                                   in accordance with the priorities described
                                   below.   The   rights   of  the   Mezzanine
                                   Certificateholders   to   receive   certain
                                   distributions  of  interest  and  principal
                                   with  respect  to the  Mortgage  Loans  are
                                   subordinate  to the  rights  of the  Senior
                                   Certificateholders   to   receive   certain
                                   distributions  of interest  and  principal,
                                   respectively,   and  the   rights   of  the
                                   Subordinate  Certificateholders  to receive
                                   certain   distributions   of  interest  and
                                   principal  with  respect  to  the  Mortgage
                                   Loans are  subordinate to the rights of the
                                   Senior Certificateholders and the Mezzanine
                                   Certificateholders   to   receive   certain
                                   distributions  of interest  and  principal,
                                   respectively,  in each  case to the  extent
                                   described herein.

                                   1. Interest ........On  each   Distribution
                                                       Date,   to  the  extent
                                                       funds   are   available
                                                       therefor,  the  holders
                                                       of   each    Class   of
                                                       interest-bearing
                                                       Certificates   will  be
                                                       entitled   to   receive
                                                       interest  in an  amount
                                                       (the          "INTEREST
                                                       DISTRIBUTION   AMOUNT")
                                                       equal to the sum of (i)
                                                       interest accrued during
                                                       the  related   Interest
                                                       Accrual  Period  at the
                                                       Pass-Through  Rate  (as
                                                       described   herein)  on
                                                       the   Class   Principal
                                                       Balance     or    Class
                                                       Notional  Balance,   as
                                                       applicable,   of   such
                                                       Class  of  Certificates
                                                       and  (ii)  any   Unpaid
                                                       Interest  Shortfall (as
                                                       defined  herein),  less
                                                       any    Net     Interest
                                                       Shortfalls  (as defined
                                                       herein), payable in the
                                                       following    order   of
                                                       priority: first, to the
                                                       Classes    of    Senior
                                                       Certificates, pro rata;
                                                       second,   sequentially,
                                                       to the Class M-1, Class
                                                       M-2   and   Class   M-3
                                                       Certificates,  in  that
                                                       order;    and    third,
                                                       sequentially,   to  the
                                                       Class  B-1,  Class  B-2
                                                       and      Class      B-3
                                                       Certificates,  in  that
                                                       order.  With respect to
                                                       each Distribution Date,
                                                       the  "INTEREST  ACCRUAL
                                                       PERIOD" is the calendar
                                                       month   preceding   the
                                                       month  in  which   such
                                                       Distribution       Date
                                                       occurs.             See
                                                       "Description   of   the
                                                       Certificates--Interest"
                                                       herein.


                                  2. Principal ........Amounts   distributable
                                                       in respect of principal
                                                       of   the   Certificates
                                                       will  be  allocated  to
                                                       those     Classes    of
                                                       Certificates       then
                                                       entitled   to   receive
                                                       distributions        of
                                                       principal  in the order
                                                       and          priorities
                                                       described            in
                                                       "Description   of   the
                                                       Certificates--Principal"
                                                       herein.     On     each
                                                       Distribution  Date,  to
                                                       the  extent  funds  are
                                                       available therefor,  an
                                                       amount   equal  to  the
                                                       Principal  Distribution
                                                       Amount   (as    defined
                                                       herein)     will     be
                                                       distributed          as
                                                       principal     of    the
                                                       applicable  Classes  in
                                                       accordance   with   the
                                                       allocations         and
                                                       priorities    described
                                                       herein            under
                                                       "Description   of   the
                                                       Certificates--Principal".

     D. Subordination .............The rights of the Mezzanine Certificates to
                                   receive certain payments are subordinate to
                                   the Senior  Certificates  and the rights of
                                   the  Subordinate  Certificates  to  receive
                                   certain  payments  are  subordinate  to the
                                   Senior   Certificates   and  the  Mezzanine
                                   Certificates.   Generally,   all   Realized
                                   Losses   with   respect   to   the   Non-PO
                                   Percentage  (as  defined   herein)  of  the
                                   Mortgage  Loans will be borne  first by the
                                   Subordinate  Certificates  (in the  reverse
                                   order  of  their  numerical   designations)
                                   until the Class Principal  Balances thereof
                                   are reduced to zero,  then by the Mezzanine
                                   Certificates (in the reverse order of their
                                   numerical  designations)  until  the  Class
                                   Principal  Balances  thereof are reduced to
                                   zero,  and  then by the  Senior  Sequential
                                   Certificates, pro rata.

                                   Mortgage  Rate  As  described   under  "The
                                   Mortgage Pool--General",  the Mortgage Rate
                                   for each Mortgage Loan will have an initial
                                   fixed  interest  rate  period of five years
                                   following the related  origination date for
                                   such   Mortgage   Loan  (the   "FIXED  RATE
                                   PERIOD"), and thereafter will be subject to
                                   annual  adjustments so as to equal the sum,
                                   generally rounded to the nearest 0.125%, of
                                   the One-Year CMT Index and the Gross Margin
                                   (as defined herein) for such Mortgage Loan,
                                   subject to the  effects  of the  applicable
                                   Initial  Adjustment Cap,  Periodic Rate Cap
                                   and Maximum  Mortgage Rate (each as defined
                                   herein).   There  is  no  lifetime  minimum
                                   interest  rate  specified  for any Mortgage
                                   Loan.

                                   The "ONE-YEAR CMT INDEX"  applicable to any
                                   annual  Adjustment Date (as defined herein)
                                   for a  Mortgage  Loan  will  be the  weekly
                                   average  yield on  United  States  treasury
                                   securities  adjusted to a constant maturity
                                   rate of one year, as made  available by the
                                   Federal Reserve Board, published in Federal
                                   Reserve  Statistical  Release H.15(519) and
                                   most  recently  available  as of  the  date
                                   generally  45 days  before  the  applicable
                                   Adjustment Date.

                                   On any Distribution Date, the "NET MORTGAGE
                                   RATE" for any  Mortgage  Loan will be equal
                                   to the Mortgage  Rate of such Mortgage Loan
                                   on the first day of the month preceding the
                                   month  in  which  such   Distribution  Date
                                   occurs,  minus the  servicing fee rate (the
                                   "SERVICING   FEE  RATE")   payable  to  the
                                   applicable  Servicer  as  described  herein
                                   under    "Servicing    of   the    Mortgage
                                   Loans--Servicing  Compensation  and Payment
                                   of    Expenses".    See    "The    Mortgage
                                   Pool--General" herein.

                                   On any  Distribut ion Date  beginning  with
                                   the Distribution Date in December 2002 (the
                                   "INITIAL  OPTIONAL  CALL DATE"),  the Class
                                   A-RLT   Certificateholder   will  have  the
                                   option (the  "OPTIONAL  CALL") to purchase,
                                   in whole  but not in part,  either  (a) all
                                   the Mortgage Loans and the REO Property, if
                                   any,   remaining  in  the  Trust  Fund  and
                                   thereby effect the early  retirement of all
                                   Certificates   or   (b)   all   outstanding
                                   Certificates,  in either case by depositing
                                   an amount  not less than the  aggregate  of
                                   the  Class   Principal   Balances   of  the
                                   outstanding  Classes of  Certificates  plus
                                   accrued and unpaid interest with respect to
                                   the outstanding Classes of interest-bearing
                                   Certificates at the respective Pass-Through
                                   Rates in effect for such  Distribution Date
                                   to  but  not  including  such  Distribution
                                   Date.   Notice  of  the   exercise  of  the
                                   Optional    Call    will   be    given   to
                                   Certificateholders  at least 15 days  prior
                                   to such exercise.  See  "Description of the
                                   Certificates--Optional  Call  by the  Class
                                   A-RLT Certificateholder" herein.

Federal Income Tax
Considerations ....................For federal income tax purposes,  the Trust
                                   Fund  will  include  two  segregated  asset
                                   pools with respect to which  elections will
                                   be made to treat each as a  separate  "real
                                   estate   mortgage    investment    conduit"
                                   ("REMIC"). The Certificates (other than the
                                   Residual  Certificates) will constitute the
                                   "regular interests" in the Upper Tier REMIC
                                   (as   defined   herein).   The   Class  A-R
                                   Certificates  will represent the beneficial
                                   ownership  of the sole  class of  "residual
                                   interest"  in the Upper  Tier REMIC and the
                                   Class A-RLT  Certificate will represent the
                                   beneficial  ownership  of the sole class of
                                   "residual interest" in the Lower Tier REMIC
                                   (as defined herein).

                                   The Class A-PO  Certificates and the Senior
                                   IO  Certificates  will,  and certain  other
                                   Classes of the Offered Certificates may, be
                                   issued with  original  issue  discount  for
                                   federal  income tax purposes.  See "Certain
                                   Federal Income Tax Consequences" herein.

                                   The  holders of the Class A-R  Certificates
                                   will be subject to special  federal  income
                                   tax rules that may significantly reduce the
                                   after-tax yield of such  Certificates.  See
                                   "Certain  Federal Income Tax  Consequences"
                                   herein.

 ERISA  Considerations ............The acquisition of a Senior  Certificate by 
                                   an  employee  benefit  plan  subject to the
                                   Employee  Retirement Income Security Act of
                                   1974,  as amended  ("ERISA"),  or a plan or
                                   arrangement  subject to Section 4975 of the
                                   Code  (each  of the  foregoing,  a  "PLAN")
                                   could,  in  some  instances,  result  in  a
                                   "prohibited transaction" or other violation
                                   of the fiduciary responsibility  provisions
                                   of  ERISA  and  Section  4975 of the  Code.
                                   Certain   exemptions  from  the  prohibited
                                   transaction   rules  of   ERISA   could  be
                                   applicable  to the  acquisition  of  Senior
                                   Certificates   (other  than  the   Residual
                                   Certificates).

                                   The  purchase  and  holding of a  Mezzanine
                                   Certificate  or  a  Class  A-R  Certificate
                                   (collectively,    the   "ERISA   RESTRICTED
                                   CERTIFICATES") by or on behalf of any Plan,
                                   or by any  person  using the  assets of any
                                   Plan (including any insurance company using
                                   assets in its general or  separate  account
                                   that may constitute assets of any Plan) may
                                   not meet the  requirements of any exemption
                                   issued  under  ERISA and may  result in the
                                   assets of the Trust Fund being deemed "plan
                                   assets"  under  ERISA.  This may  cause the
                                   Trustee, the Master Servicer, the Depositor
                                   and  certain   other   entities  to  become
                                   fiduciaries  of such Plan  under  ERISA and
                                   may  result  in  one  or  more  "prohibited
                                   transactions"  within the  meaning of ERISA
                                   and the Code and the  imposition  of excise
                                   taxes  and/or other civil  penalties.  As a
                                   result,  the ERISA Restricted  Certificates
                                   should   not  be   acquired   by  a   Plan.
                                   Accordingly,     no    ERISA     Restricted
                                   Certificate will be registered for transfer
                                   unless  the  Trustee  shall  have  received
                                   either: (i) a representation to the Trustee
                                   from  the  transferee  of such  Certificate
                                   that such  transferee  neither  is,  nor is
                                   acting  on  behalf  of, a Plan  subject  to
                                   Section 406 of ERISA or Section 4975 of the
                                   Code  (or  comparable   provisions  of  any
                                   subsequent enactments) and is not using the
                                   assets  of any such  Plan to  acquire  such
                                   Certificate  or (ii) if the transferee is a
                                   Plan,  or is  acting on behalf of a Plan or
                                   using  the  assets  of  any  such  Plan  to
                                   acquire  such  Certificate,  an  opinion of
                                   counsel  satisfactory to the Trustee (a) if
                                   the purchaser is an insurance company, that
                                   the purchaser is an insurance company which
                                   is purchasing such  Certificate  with funds
                                   contained in an "insurance  company general
                                   account"   (as  such  term  is  defined  in
                                   Section  V(e)  of  Prohibited   Transaction
                                   Class  Exemption  95-60 ("PTCE 95-60")) and
                                   that  the  purchase  and  holding  of  such
                                   Certificate  are covered  under  Sections I
                                   and III of PTCE 95-60,  or (b) in any other
                                   case,   that   such   transfer   does   not
                                   constitute a prohibited  transaction within
                                   the  meaning  of  Section  406 of  ERISA or
                                   Section  4975 of the Code,  will not result
                                   in the  assets  of  the  Trust  Fund  being
                                   deemed   "plan   assets"   subject  to  the
                                   prohibited  transaction provisions of ERISA
                                   and the Code,  and will not subject  either
                                   the  Trustee or the Master  Servicer to any
                                   obligation  in addition to those  expressly
                                   assumed by it in the Pooling and  Servicing
                                   Agreement. The representation in clause (i)
                                   above  shall be deemed to have been made to
                                   the Trustee by the transferee's  acceptance
                                   of an ERISA Restricted  Certificate (unless
                                   the Trustee  shall have  received  from the
                                   transferee  an  alternative  representation
                                   acceptable  in form  and  substance  to the
                                   Master  Servicer  and the  Depositor).  Any
                                   purported  transfer of an ERISA  Restricted
                                   Certificate  to  or  on  behalf  of a  Plan
                                   (including  individual  retirement accounts
                                   or other plans or  arrangements  subject to
                                   Section 406 of ERISA or Section 4975 of the
                                   Code) without the delivery of an opinion of
                                   counsel  referred  to in clause  (ii) above
                                   shall be void and of no effect.

                                   Any Plan fiduciary  considering  whether to
                                   purchase any Offered Certificates on behalf
                                   of a Plan should  consult  with its counsel
                                   regarding   the    applicability   of   the
                                   provisions  of  ERISA  and  the  Code.  See
                                   "ERISA  Considerations"  herein  and in the
                                   Prospectus.

Legal Investment ..................The Senior  Certificates  and the Class M-1
                                   Certificates   will  constitute   "mortgage
                                   related  securities"  for  purposes  of the
                                   Secondary  Mortgage Market  Enhancement Act
                                   of 1984, as amended  ("SMMEA"),  so long as
                                   they are  rated  in one of the two  highest
                                   rating   categories   by   at   least   one
                                   nationally  recognized  statistical  rating
                                   organization  and,  as such,  will be legal
                                   investments  for  certain  entities  to the
                                   extent provided for in SMMEA. The Class M-2
                                   and   Class  M-3   Certificates   will  not
                                   constitute  "mortgage  related  securities"
                                   for the  purposes  of  SMMEA.  Institutions
                                   whose investment  activities are subject to
                                   review  by  federal  or  state   regulatory
                                   authorities   should   consult  with  their
                                   counsel or the  applicable  authorities  to
                                   determine  whether  an  investment  in  any
                                   Class of Offered Certificates complies with
                                   applicable guidelines, policy statements or
                                   restrictions. See "Legal Investment" in the
                                   Prospectus.

Ratings ...........................It is a  condition  of the  issuance of the
                                   Senior  Certificates  (other than the Class
                                   A-RLT Certificate) that they be rated "AAA"
                                   by Fitch IBCA, Inc.  ("FITCH") and "Aaa" by
                                   Moody's Investors Service,  Inc. ("MOODY'S"
                                   and,   together  with  Fitch,  the  "RATING
                                   Agencies").   It  is  a  condition  of  the
                                   issuance  of the Class  M-1,  Class M-2 and
                                   Class M-3  Certificates  that they be rated
                                   "AA",  "A"  and  "BBB",  respectively,   by
                                   Fitch.  The security ratings of the Offered
                                   Certificates     should    be     evaluated
                                   independently from similar ratings on other
                                   types of securities.  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  Rating
                                   Agencies. See "Ratings" herein.

                                   The Depositor has not requested  ratings of
                                   the  Offered  Certificates  by  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  ratings  would  be  assigned  by such
                                   other rating agency.  The ratings  assigned
                                   by such other rating  agency to the Offered
                                   Certificates   could  be  lower   than  the
                                   respective  ratings assigned thereto by the
                                   Rating Agencies.
                   

                                 RISK FACTORS

       Investors should consider, among other things, the following factors in
connection with the purchase of the Offered Certificates.

YIELD, PREPAYMENT AND MATURITY CONSIDERATIONS

       Yield Generally. The yields to maturity of the Offered Certificates may
vary from the anticipated yields to the extent such Certificates are purchased
at a discount  or a premium  and to the extent the rate and timing of payments
thereon are sensitive to the rate and timing of principal payments  (including
prepayments) on the Mortgage Loans. Certificateholders should consider, in the
case of the Class A-PO Certificates and any other Offered  Certificates (other
than the Senior IO  Certificates)  purchased  at a  discount,  the risk that a
lower than  anticipated  rate of principal  payments could result in an actual
yield that is lower than the anticipated  yield and, in the case of the Senior
IO Certificates and any other Offered Certificates purchased at a premium, the
risk that a faster than anticipated rate of principal payments could result in
an actual yield that is lower than the anticipated  yield.  In particular,  if
the Class A-RLT Certificateholder  exercises the Optional Call on or after the
Initial  Optional  Call Date,  the effect will be the same as a prepayment  in
full of the Mortgage Loans. In addition,  the timing of changes in the rate of
principal  prepayments  on the Mortgage  Loans  (including  for this  purpose,
prepayments resulting from (i) refinancing,  (ii) liquidations of the Mortgage
Loans due to defaults,  casualties and  condemnations,  (iii) purchases by the
Seller or the applicable Servicer of any Defective Mortgage Loans or Defaulted
Mortgage  Loans and (iv) any exercise of the Optional  Call by the Class A-RLT
Certificateholder)  may  significantly  affect an  investor's  actual yield to
maturity, even if the average rate of principal prepayments is consistent with
such investor's expectation. In general, the earlier a principal prepayment on
a Mortgage Loan occurs, the greater the effect of such principal prepayment on
an  investor's  yield  to  maturity.  The  effect  on an  investor's  yield of
principal  prepayments  occurring  at a rate  higher (or lower)  than the rate
anticipated  by the  investor  during the  period  immediately  following  the
issuance of the Offered  Certificates  may not be offset by a subsequent  like
decrease (or increase) in the rate of principal prepayments.

       Prepayment  Considerations and Risks. The rates of distributions on the
Offered  Certificates,  the aggregate amounts of distributions thereon and the
yields to maturity of the Offered Certificates will be related to, among other
things,  the rate and timing of payments of principal  on the Mortgage  Loans.
The rate of principal  payments on the Mortgage Loans will in turn be affected
by the  amortization  schedules  of the  Mortgage  Loans  and by the  rate  of
principal  prepayments  thereon.  The  Mortgage  Loans may be  prepaid  by the
mortgagors (each, a "MORTGAGOR") at any time; however, with respect to certain
Mortgage  Loans, a prepayment  charge will generally apply to full and partial
prepayments by Mortgagors  during certain periods.  Any such prepayment charge
will be retained by the related Servicer as additional servicing compensation.
The  Mortgage  Loans are  subject  to the  "due-on-sale"  provisions  included
therein  (insofar as such provisions are enforceable  under  applicable  state
law). Prepayments, liquidations and purchases of the Mortgage Loans (including
any exercise of the Optional Call by the Class A-RLT  Certificateholder) will,
subject  to  certain  conditions,  result in  distributions  to holders of the
Offered  Certificates  then  entitled to receive  principal  distributions  of
amounts that would otherwise have been distributed over the remaining terms of
the Mortgage Loans. See "Description of the  Certificates"  herein.  Since the
rate of payment  of  principal  on the  Mortgage  Loans will  depend on future
events and a variety of factors,  no assurance can be given as to such rate or
the rate of principal prepayments.

       The weighted  average life of a pool of loans is the average  amount of
time that will elapse  from the date such pool is formed  until each dollar of
principal is scheduled to be repaid to the investors in such pool.  Because it
is  expected  that there may be  principal  prepayments  and  defaults  on the
Mortgage  Loans,  the actual  weighted  average life of the Mortgage Loans may
vary substantially from the weighted average remaining term to stated maturity
of the Mortgage Loans as set forth herein under "The Mortgage Pool".

       Defaults and Delinquent Payments. The yields to maturity of the Offered
Certificates  will be  sensitive to defaults  and  delinquent  payments on the
Mortgage Loans.  The related  Servicer will not be required to advance amounts
in respect of delinquent payments of principal and interest of a Mortgage Loan
unless such amounts are deemed by it to be recoverable from future collections
or payments in respect of such  Mortgage  Loan.  If a purchaser  of an Offered
Certificate  calculates  its  anticipated  yield  based on an assumed  rate of
default and amount of losses  that are lower than the default  rate and amount
of  losses  actually  incurred  and  not  borne  by a  Class  of  Certificates
subordinate to such Offered  Certificate,  its actual yield to maturity may be
lower than the yield to  maturity  so  calculated  and could,  in the event of
substantial  losses,  be negative.  The timing of Realized  Losses (as defined
herein) that are not borne by a Class of  Certificates  that is subordinate to
such  Offered  Certificate  will also  affect an  investor's  actual  yield to
maturity  even if the  rate of  defaults  and  severity  of  such  losses  are
consistent with such investor's  expectations.  In general, the earlier a loss
occurs,  the greater is the effect on an investor's  yield to maturity.  There
can be no assurance as to the delinquency, foreclosure or loss experience with
respect to the Mortgage Loans.

       Payment  Delay.  Under the Pooling and Servicing  Agreement,  Scheduled
Payments of principal and interest on the Mortgage Loans in respect of any Due
Date generally  will not be passed through to the holders of the  Certificates
until the Distribution Date in the following  calendar month. As a result, the
monthly  distributions  to the  holders  of the  Certificates  generally  will
reflect Scheduled  Payments during the prior calendar month. Each Distribution
Date will be on the 25th day of each  month (or the next  succeeding  Business
Day), commencing in July 1998. Thus, the effective yield to the holders of the
Certificates will be below that otherwise produced by the related Pass-Through
Rate  and  the  price  paid  for the  Certificates  by  such  holders  because
distributions  on such  Certificates in respect of any given month will not be
made until on or about the 25th day of the  following  month and will not bear
interest during such delay.

GEOGRAPHIC CONCENTRATION

       Mortgage Loans  representing  approximately  44.97% of the Cut-off Date
Pool Balance (as defined herein) are secured by Mortgaged  Properties  located
in  California.  If  residential  real  estate  markets in  California  should
experience  an  overall   decline  in  property  values  after  the  dates  of
origination  of the  related  Mortgage  Loans,  the  rates  of  delinquencies,
foreclosures,  bankruptcies  and  losses on the  Mortgage  Loans may  increase
substantially.  Changes  in the  values of  Mortgaged  Properties  may have an
effect on the delinquency,  foreclosure, bankruptcy and loss experience of the
Mortgage  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 Mortgage Loans.

       The hazard  insurance  policies  which the  Mortgagors  are required to
maintain  typically do not cover physical damage resulting from earth movement
(including earthquakes, landslides and mudflows). A significant portion of the
Mortgaged  Properties  may be located in areas that have been  affected in the
past by such non-covered  natural  disasters.  Under the Pooling and Servicing
Agreement,  the Seller  will  represent  that,  as of the Cut-off  Date,  each
Mortgaged  Property was  undamaged by any casualty  that was not fully insured
against and was, to the Seller's knowledge, in good repair.

SOLDIERS' AND SAILORS' CIVIL RELIEF ACT

       Generally,  under the terms of the Soldiers' and Sailors'  Civil Relief
Act of 1940,  as  amended  (the  "CIVIL  RELIEF  ACT"),  mortgagors  who enter
military  service after the  origination of their  mortgage  loans  (including
mortgagors  who are members of the National  Guard or are in reserve status at
the time of the  origination  of their  mortgage loans and are later called to
active duty) may not be charged interest (including fees and charges) above an
annual  rate of 6% during the period of their  active  duty  status,  unless a
court orders otherwise upon application of the related lender.  It is possible
that the  application  of the Civil  Relief Act could  have an effect,  for an
indeterminate  period of time,  on the  ability  of the  related  Servicer  to
collect full amounts of interest on certain of the  Mortgage  Loans.  Any such
interest  shortfalls  could  result in losses to the  holders  of the  Offered
Certificates.  In  addition,  the Civil Relief Act imposes  limitations  which
would  impair the ability of the related  Servicer to foreclose on an affected
Mortgage Loan during the  Mortgagor's  period of active duty status.  Thus, in
the event that such a Mortgage Loan goes into default, there may be delays and
losses  occasioned  by the  inability  to realize  upon the related  Mortgaged
Property in a timely fashion. See "Description of the Certificates--Allocation
of  Available  Funds--Interest"  herein  and  "Certain  Legal  Aspects  of the
Loans--Soldiers' and Sailors' Civil Relief Act" in the Prospectus.

PURCHASED MORTGAGE LOANS

       Substantially all of the Mortgage Loans will have been purchased by the
Redwood Parties in accordance with their respective loan purchase programs. In
the Mortgage  Loan  Purchase  Agreement,  each Redwood Party will make certain
representations  and warranties to the Seller regarding the Mortgage Loans and
substantially  similar  representations  and  warranties  will  be made by the
Seller to the  Depositor in the Mortgage  Loan Sale  Agreement and assigned by
the  Depositor  to  the  Trustee.  In  the  event  of a  breach  of  any  such
representation   or  warranty  that  materially  and  adversely   affects  the
Certificateholders,  the Seller  and/or  such  Redwood  Party will be required
either to cure such  breach or to  repurchase  the  related  Mortgage  Loan or
Loans.

LEGAL CONSIDERATIONS

       The transfer of the Mortgage Loans by the Redwood Parties to the Seller
will  be  characterized  in the  Mortgage  Loan  Purchase  Agreement  as  sale
transactions.  Nevertheless,  in the event of a bankruptcy of a Redwood Party,
the trustee in  bankruptcy  could  attempt to  recharacterize  the sale of the
related  Mortgage  Loans to the Seller as a  borrowing  secured by a pledge of
such Mortgage Loans.

       If such an attempt to recharacterize the transfer of the Mortgage Loans
were successful,  a trustee in bankruptcy could elect to accelerate payment of
the  Certificates  and liquidate the Mortgage  Loans,  with the holders of the
Certificates  entitled  to  no  more  than  the  outstanding  Class  Principal
Balances,  if any, of the Classes of  Certificates,  together with interest on
the  outstanding  Classes of  interest-bearing  Certificates at the applicable
Pass-Through Rates to the date of payment.  In the event of an acceleration of
the  Certificates,  the  holders of the  Certificates  would lose the right to
future  payments of  interest,  might  suffer  reinvestment  losses in a lower
interest rate  environment  and may fail to recover their initial  investment.
Whether  or not  an  acceleration  takes  place,  delays  in  payments  on the
Certificates  and possible  reductions  in the amount of such  payments  could
occur.  The Seller will warrant in the Mortgage Loan Sale  Agreement  that the
transfer of the Mortgage  Loans to the Depositor is a valid transfer of all of
the Seller's right, title and interest in the Mortgage Loans to the Depositor,
and the Depositor will warrant in the Pooling and Servicing Agreement that the
transfer of the Mortgage Loans to the Trust Fund is a valid transfer of all of
the Depositor's  right,  title and interest in the Mortgage Loans to the Trust
Fund.

CERTAIN OTHER LEGAL CONSIDERATIONS REGARDING THE MORTGAGE LOANS

       Applicable  federal and state laws  regulate  interest  rates and other
charges with respect to mortgage  loans and require  certain  disclosures.  In
addition,  other laws, public policy and general principles of equity relating
to the  protection  of  consumers,  unfair and  deceptive  practices  and debt
collection practices may apply to the origination, servicing and collection of
the Mortgage Loans.  Depending on the provisions of the applicable law and the
specific facts and circumstances involved,  violations of these laws, policies
and  principles  may limit the ability to collect all or part of the principal
of or interest on the Mortgage Loans,  may entitle the related  Mortgagor to a
refund of amounts previously paid and, in addition, could subject the owner of
the  Mortgage  Loans to  damages  and  administrative  enforcement.  See "Risk
Factors--Certain  Other  Legal  Considerations  Regarding  the  Loans"  in the
Prospectus.

BOOK-ENTRY REGISTRATION

       The Offered Certificates (except the Class A-R Certificates)  initially
will be represented by one or more certificates registered in the name of Cede
& Co.  ("CEDE"),  as nominee of the Depository,  and will not be registered in
the names of the  Certificate  Owners (as defined  herein) or their  nominees.
Because of this,  unless and until  Definitive  Certificates  are issued,  the
related   Certificate  Owners  will  not  be  recognized  by  the  Trustee  as
"Certificateholders"  (as such  term is used  herein  and in the  Pooling  and
Servicing Agreement) and will be able to exercise the rights of the holders of
the  Offered  Certificates  only  indirectly  through the  Depository  and its
participating organizations.  See "Description of the Certificates--Book-Entry
Certificates" herein.

                               THE MORTGAGE POOL

GENERAL

       The Mortgage Pool will consist of Mortgage Loans with unpaid  principal
balances as of the Cut-off Date (each such balance,  a "CUT-OFF DATE PRINCIPAL
BALANCE")  expected to total  approximately  $645,095,073.46  (such total, the
"CUT-OFF DATE POOL BALANCE"). All percentages described herein are approximate
percentages  (except as otherwise  stated) by Cut-off Date Pool  Balance.  The
Mortgage  Loans to be  included in the  Mortgage  Pool were  purchased  by the
Redwood Parties in the ordinary course of their respective businesses and were
acquired  substantially in accordance with the underwriting criteria described
below under  "--Underwriting  Standards".  The Mortgage  Loans provide for the
amortization  of the  amount  financed  over a  series  of  monthly  payments;
provided,  however,  that with respect to the Mortgage Loans that are serviced
by MLCC (see "Servicing of the Mortgage Loans--Servicing  Agreements" herein),
representing  approximately  22.54% of the Mortgage  Loans (the "INTEREST ONLY
LOANS"),  only interest is payable  thereon  during the first five years after
origination  and  thereafter  the Interest Only Loans become fully  amortizing
during  their sixth  through 30th years.  All the Mortgage  Loans had a stated
term to maturity of 30 years at  origination.  All the Mortgage  Loans provide
for payments due as of the first day of each month. Scheduled monthly payments
made by the  Mortgagors on the Mortgage  Loans (each,  a "SCHEDULED  PAYMENT")
either  earlier or later than the  scheduled due dates thereof will not affect
the  amortization  schedule or the relative  application  of such  payments to
principal and interest.  All of the Mortgage  Notes provide for a 15-day grace
period for Scheduled Payments.  Any Mortgage Loan may be prepaid in full or in
part at any time;  however,  approximately  2.4% of the Mortgage Loans provide
for  the  payment  by  the  Mortgagor  of  a  prepayment   charge  in  limited
circumstances on certain full or partial prepayments.

       Certain  Interest  Only Loans  representing  approximately  8.5% of the
Mortgage  Loans (the  "ADDITIONAL  COLLATERAL  LOANS"),  in  addition to being
secured  by the  related  Mortgaged  Properties,  are  secured  by a  security
interest in a limited  amount of  additional  collateral or are supported by a
third-party  guarantee  (the  "ADDITIONAL  COLLATERAL").  The  requirement  to
maintain  Additional  Collateral  generally  terminates when the Loan-to-Value
Ratio for an  Additional  Collateral  Loan is reduced below 80% by virtue of a
reduction in the principal balance of such Mortgage Loan or an increase in the
appraised  value of the  related  Mortgaged  Property as  determined  by MLCC.
Although the pledge agreement or guarantee agreement,  as applicable,  and the
security  interest in such  Additional  Collateral will not be assigned to the
Trustee,  MLCC has entered into a pledged asset  servicing  agreement that has
been  assigned to the Trustee,  pursuant to which MLCC is obligated to realize
upon the Additional  Collateral.  In addition,  a limited  purpose surety bond
will  guarantee  receipt  by the  Trustee  of  certain  shortfalls  in the net
proceeds realized from the liquidation of any required  Additional  Collateral
to the extent  that such  shortfall  results in a loss of  principal  upon the
liquidation of the related Additional Collateral Loan.

       Each Mortgage Loan has a Mortgage Rate subject to adjustment on the Due
Date of the 60th  Scheduled  Payment  under  the  related  Mortgage  Note (the
"INITIAL  ADJUSTMENT  DATE") and  thereafter on each  anniversary of such date
(each such  anniversary,  a "SUBSEQUENT  ADJUSTMENT  DATE"), to equal the sum,
generally  rounded to the nearest 0.125%,  of (i) the applicable  One-Year CMT
Index value and (ii) a fixed percentage amount specified in such Mortgage Note
(the "GROSS MARGIN");  provided,  however,  that with respect to approximately
17.6%,  59.6% and 22.8% of the  Mortgage  Loans,  the  Mortgage  Rate will not
increase or decrease by more than 2.0%,  5.0% and 6.0%,  respectively,  on the
Initial Adjustment Date (the "INITIAL ADJUSTMENT CAP"); and provided, further,
that no  Mortgage  Rate will  increase  or  decrease  by more than 2.0% on any
Subsequent  Adjustment Date (the "PERIODIC RATE CAP").  All the Mortgage Loans
provide that over the life of the Mortgage  Loan the Mortgage  Rate will in no
event be more than the initial  Mortgage  Rate plus a fixed  percentage  (such
rate,  the  "MAXIMUM  MORTGAGE  RATE").  Effective  beginning  with the  first
Scheduled  Payment due on a Mortgage Loan after each related  Adjustment Date,
the Scheduled  Payment will be adjusted to an amount which will fully amortize
the  outstanding  principal  balance of such  Mortgage Loan over its remaining
term.  If the  One-Year  CMT Index  ceases  to be  published  or is  otherwise
unavailable, the Master Servicer will select an alternative index for mortgage
loans on  single-family  residential  properties,  based upon the terms of the
Mortgage Note.

       Substantially  all of the Mortgage Loans were  originated with Mortgage
Rates less than the sum of the then  applicable  One-Year CMT Index values and
the related Gross Margins, rounded as described herein.

       As of the Closing Date, all Scheduled Payments due prior to the Cut-off
Date will have been made. None of the Mortgage Loans will have been 60 or more
days  Delinquent (as defined  herein) more than once since the  origination of
such Mortgage Loan.

       Each Mortgage Loan was originated on or after February 9, 1996, and has
an Initial Adjustment Date on or after March 1, 2001.

       None of the Mortgage Loans will have a first Due Date prior to April 1,
1996.  The latest  maturity  date of any of the Mortgage  Loans will be in May
2028.

       Approximately  43.47% of the Mortgage  Loans will be  "purchase  money"
mortgage  loans the  proceeds  of which  were  used to  purchase  the  related
Mortgaged  Properties.  With respect to not more than approximately  45.18% of
the  Mortgage  Loans,  the proceeds  thereof  were used to refinance  existing
mortgage loans.

       Approximately 44.97% of the Mortgage Loans will be secured by Mortgaged
Properties  located  in the State of  California.  No more than  approximately
1.36% of the Mortgage Loans will be secured by Mortgaged Properties located in
any one five-digit ZIP code area.

       Approximately   75.41%  of  the  Mortgage  Loans  will  be  secured  by
one-family detached residences and approximately  16.33% of the Mortgage Loans
will be secured by dwelling units in planned unit  developments.  No more than
approximately  7.70%  of the  Mortgage  Loans  will be  secured  by  units  in
condominium  projects.  No more than approximately 0.39% of the Mortgage Loans
will  be  secured  by  two-  to  four-family  residences.   On  the  basis  of
representations  made by the  Mortgagors in their loan  applications,  no more
than  approximately  0.78% of the Mortgage  Loans will be secured by Mortgaged
Properties that are investor-owned.

       None of the Mortgage Loans will be subject to any buydown agreement.

       At least  11.58% of the  Mortgage  Loans  will be  insured  by  primary
mortgage insurance policies.

       The  Mortgage  Loans are  expected to have the  characteristics  listed
below.

                         ORIGINAL LOAN-TO-VALUE RATIOS

       The weighted average original Loan-to-Value Ratio (as defined below) of
the  Mortgage  Loans as of the Cut-off  Date is  expected to be  approximately
71.77%.  In connection  with the  Additional  Collateral  Loans,  Constructive
Loan-to-Value  Ratios (as defined  below) are  calculated  and included in the
following table. The original Loan-to-Value Ratios of the Mortgage Loans as of
the Cut-off  Date are  expected to be  distributed  as follows (the sum of the
percentages in the following table may not equal the total due to rounding):



RANGE OF ORIGINAL                                           
LOAN-TO-VALUE OR                                            
  CONSTRUCTIVE          NUMBER OF           AGGREGATE                % OF    
LOAN-TO-VALUE           MORTGAGE           CUT-OFF DATE         CUT-OFF DATE
    RATIOS               LOANS          PRINCIPAL BALANCE       POOL BALANCE
                                                       
 5.00%  -  10.00%           5          $    129,739.61              0.02%
10.01%  -  15.00%           6               558,305.12              0.09
15.01%  -  20.00%          10             1,178,264.71              0.18
20.01%  -  25.00%          14             1,428,385.35              0.22
25.01%  -  30.00%          18             2,566,586.95              0.40
30.01%  -  35.00%          11             1,107,138.94              0.17
35.01%  -  40.00%          35            10,118,066.78              1.57
40.01%  -  45.00%          39            11,414,849.27              1.77
45.01%  -  50.00%          76            25,047,103.62              3.88
50.01%  -  55.00%          65            20,165,460.22              3.13
55.01%  -  60.00%          96            30,871,116.06              4.79
60.01%  -  65.00%         126            43,217,528.62              6.70
65.01%  -  70.00%         402           123,350,232.86             19.12
70.01%  -  75.00%         247            79,786,064.43             12.37
75.01%  -  80.00%         694           218,515,858.90             33.87
80.01%  -  85.00%          35             9,548,526.51              1.48
85.01%  -  90.00%         163            46,029,422.41              7.14
90.01%  -  95.00%          87            20,062,423.10              3.11
                      -------         ----------------          ---------
            TOTAL       2,129          $645,095,073.46            100.00%


       The  "LOAN-TO-VALUE  RATIO"  of a  Mortgage  Loan is  equal  to (i) the
original  principal  balance  of  such  Mortgage  Loan  divided  by  (ii)  the
Collateral Value of the related Mortgaged Property.  The "COLLATERAL VALUE" of
a  Mortgaged  Property  is the lesser of (x) the  appraised  value based on an
appraisal  made  for  the  Originator  of  the  related  Mortgage  Loan  by an
independent fee appraiser at the time of the origination of such Mortgage Loan
and  (y)  the  sales  price  of  such  Mortgaged  Property  at  such  time  of
origination.  With respect to a Mortgage  Loan the proceeds of which were used
to refinance an existing  mortgage loan, the Collateral Value is the appraised
value of the Mortgaged  Property based upon the appraisal obtained at the time
of  refinancing.  The  "CONSTRUCTIVE  LOAN-TO-VALUE  RATIO"  of an  Additional
Collateral  Loan  is  equal  to (i) the  original  principal  balance  of such
Mortgage Loan less the required  amount of Additional  Collateral,  divided by
(ii) the lesser of the  appraised  value of the Mortgage  Loan at  origination
and, if the  Mortgage  Loan is a purchase  money loan,  the sales price of the
Mortgaged Property. See "-- General" above for a description of the Additional
Collateral  Loans.  No assurance can be given that the values of the Mortgaged
Properties  have  remained or will  remain at their  levels as of the dates of
origination of the related  Mortgage  Loans.  If the  residential  real estate
market should  experience an overall  decline in property values such that the
outstanding balances of the Mortgage Loans become equal to or greater than the
values of the related  Mortgaged  Properties,  actual  losses on the  Mortgage
Loans could be higher than losses now  generally  experienced  in the mortgage
lending industry

                            INITIAL MORTGAGE RATES

       As of the Cut-off Date, the weighted average Mortgage Rate borne by the
Mortgage Loans is expected to be approximately  7.079% per annum. The Mortgage
Rates borne by the Mortgage Loans are expected to be distributed as follows as
of the Cut-off Date (the sum of the percentages in the following table may not
equal the total due to rounding):

                                          AGGREGATE         
                       NUMBER OF        CUT-OFF DATE             % OF
RANGE OF MORTGAGE      MORTGAGE           PRINCIPAL        CUT-OFF DATE    
    RATES               LOANS              BALANCE         POOL BALANCE

5.625% -  5.749%         1              $   408,180.50         0.06%
5.750% -  5.999%        20                6,035,571.95         0.94
6.000% -  6.249%        38               12,503,532.28         1.94
6.250% -  6.499%        53               17,081,805.61         2.65
6.500% -  6.749%       116               35,928,416.45         5.57
6.750% -  6.999%       464              136,121,170.08        21.10
7.000% -  7.249%       497              168,533,276.02        26.13
7.250% -  7.499%       542              171,218,518.54        26.54
7.500% -  7.749%       350               84,563,268.30        13.11
7.750% -  7.999%        33                8,502,105.63         1.32
8.000% -  8.249%         7                2,410,039.54         0.37
8.250% -  8.499%         6                1,302,212.70         0.20
8.500% -  8.500%         2                  486,975.86         0.08
                    ------              --------------       ------
            TOTAL    2,129              $645,095,073.46      100.00%
                                                                   


                           INITIAL ADJUSTMENT DATES


       The Initial  Adjustment  Dates with respect to the  Mortgage  Loans are
expected to be  distributed  as follows as of the Cut-off Date (the sum of the
percentages in the following table may not equal the total due to rounding):
                            
                                          
   INITAL               NUMBER OF                             
  ADJUSTMENT            MORTGAGE       AGGREGATE CUT-OFF     % OF CUT-OFF DATE
     DATE                LOANS         DATE PRINCIPAL          POOL BALANCE  
                                                                 
    March 1, 2001           2        $    852,327.39               0.13%
 February 1, 2002           1             173,765.84               0.03
    April 1, 2002           1             165,848.65               0.03
     June 1, 2002           1             123,898.92               0.02
   August 1, 2002           8           2,053,788.56               0.32
September 1, 2002          17           5,174,132.75               0.80
  October 1, 2002          55          19,399,233.05               3.01
 November 1, 2002          80          28,306,954.96               4.39
 December 1, 2002          89          27,973,105.27               4.34
  January 1, 2003         207          70,821,312.33              10.98
 February 1, 2003         530         147,107,211.89              22.80
    March 1, 2003         597         164,759,400.54              25.54
    April 1, 2003         508         166,372,444.62              25.79
      May 1, 2003          33          11,811,648.69               1.83
                        -----        ---------------             ------
            TOTAL       2,129        $645,095,073.46             100.00%

       GROSS  MARGINS* As of the Cut-off  Date,  the  weighted  average  Gross
Margin is expected to be approximately  2.763%. The Gross Margins set forth in
the  Mortgage  Notes with  respect to the  Mortgage  Loans are  expected to be
distributed  as follows as of the Cut-off Date (the sum of the  percentages in
the following table may not equal the total due to rounding):


                                GROSS MARGINS*
                    
                                                         
                        NUMBER OF            AGGREGATE                     
RANGE OF GROSS          MORTGAGE            CUT-OFF DATE      CUT-OFF DATE 
MARGINS                  LOANS           PRINCIPAL BALANCE    POOL BALANCE
                 
2.125% - 2.249%              1            $    311,733.54         0.05%
2.750% - 2.999%          2,090             634,011,451.09         98.28
3.000% - 3.249%             11               3,377,261.88          0.52
3.250% - 3.499%             19               5,409,111.64          0.84
3.500% - 3.749%              2                 498,128.44          0.08
3.750% - 3.750%              6               1,487,386.87          0.23
                     ---------            ---------------       --------
          TOTAL          2,129            $645,095,073.46        100.00%


- ---------------------
*   To be used to  calculate  the Mortgae Rate for the related  Mortgage  Loan
    beginning with its Initial Adjustment Date (subject to the related Initial
    Ajdustment Cap for the Initial  Adjustment  Date and the related  periodic
    Rate cap for each Subsequent Adjustment Date).

                            MAXIMUM MORTGAGE RATES

       As of the Cut-off Date, the weighted average Maximum Mortgage Rate with
respect to the  Mortgage  Loans is  expected to be  approximately  12.311% per
annum.  The Maximum  Mortgage  Rates with  respect to the  Mortgage  Loans are
expected to be  distributed  as follows as of the Cut-off Date (the sum of the
percentages in the following table may not equal the total due to rounding):



 RANGE OF MAXIMUM         NUMBER OF            AGGREGATE         % OF CUT-OFF
  MORTGAGE RATES          MORTGAGE           CUT-OFF DATE          DATE POOL
                           LOANS          PRINCIPAL BALANCE         BALANCE

10.625% - 10.749%            1           $     408,180.50             0.06%
10.750% - 10.999%           16               4,987,782.95             0.77
11.000% - 11.249%           33              11,484,632.28             1.78
11.250% - 11.499%           50              16,391,935.60             2.54
11.500% - 11.749%           97              31,039,637.69             4.81
11.750% - 11.999%          253              87,604,284.38            13.58
12.000% - 12.249%          426             149,812,069.15            23.22
12.250% - 12.499%          418             140,461,491.84            21.77
12.500% - 12.749%          161              51,130,186.35             7.93
12.750% - 12.999%          238              56,595,880.82             8.77
13.000% - 13.249%           81              21,169,380.57             3.28
13.250% - 13.499%          131              32,374,906.71             5.02
13.500% - 13.749%          211              39,123,229.26             6.06
13.750% - 13.999%           10               1,470,899.51             0.23
14.000% - 14.249%            2                 980,765.84             0.15
          14.250%            1                  59,810.01             0.01
                        ------            ---------------         --------
            TOTAL        2,129            $645,095,073.46           100.00%


                     REMAINING TERMS TO MATURITY (IN MONTHS)

       As of the Cut-off Date, the weighted average remaining term to maturity
of the  Mortgage  Loans is expected to be  approximately  356.19  months.  The
distribution  of the  remaining  terms to maturity (in months) of the Mortgage
Loans as of the  Cut-off  Date is  expected  to be as follows  (the sum of the
percentages in the following table may not equal the total due to rounding):

                     REMAINING TEMS OF MATURITY (IN MONTHS)

REMAINING TERM       NUMBER OF            AGGREGATE                % OF
 TO MATURITY         MORTGAGE           CUT-OFF DATE          CUT-OFF DATE
 (IN MONTHS)           LOANS          PRINCIPAL BALANCE        POOL BALANCE

     235                1            $    348,598.91              0.05%
     238                1                 300,837.15              0.05
     333                1                 104,869.51              0.02
     344                1                 173,765.84              0.03
     346                1                 165,848.65              0.03
     348                1                 123,898.92              0.02
     350                8               2,053,788.56              0.32
     351               16               4,672,469.40              0.72
     352               55              19,399,233.05              3.01
     353               80              28,306,954.96              4.39
     354               90              28,474,768.62              4.41
     355              205              69,960,213.42             10.84
     356              533             148,626,823.50             23.04
     357              595             164,469,746.81             25.50
     358              508             166,101,607.47             25.75
     359               33              11,811,648.69              1.83
                 --------            ---------------          --------
   TOTAL            2,129            $645,095,073.46            100.00%
                                                           

                         CUT-OFF DATE PRINCIPAL BALANCES

       As of the  Cut-off  Date,  the average of the  Cut-off  Date  Principal
Balances of the Mortgage Loans is expected to be approximately  $303,004.  The
distribution  of the Cut-off Date  Principal  Balance of the Mortgage Loans is
expected to be as follows (the sum of the  percentages in the following  table
may not equal the total due to rounding):

                                   NUMBER OF       AGGREGATE           % OF
     RANGE OF CUT-OFF DATE         MORTGAGE      CUT-OFF DATE      CUT-OFF DATE
       PRINCIPAL BALANCES            LOANS     PRINCIPAL BALANCE   POOL BALANCE
    
$    9,568.75 - $   10,000.00          1       $      9,568.75           0.00%
$   10,000.01 - $   20,000.00          6            102,962.70           0.02
$   20,000.01 - $   30,000.00          6            154,741.65           0.02
$   30,000.01 - $   40,000.00          8            281,587.25           0.04
$   40,000.01 - $   50,000.00         27          1,278,476.33           0.20
$   50,000.01 - $   60,000.00         18          1,008,080.84           0.16
$   60,000.01 - $   70,000.00         23          1,513,936.03           0.23
$   70,000.01 - $   80,000.00         28          2,140,159.00           0.33
$   80,000.01 - $   90,000.00         27          2,318,930.48           0.36
$   90,000.01 - $  100,000.00         41          3,974,119.14           0.62
$  100,000.01 - $  110,000.00         23          2,452,785.94           0.38
$  110,000.01 - $  120,000.00         25          2,914,598.55           0.45
$  120,000.01 - $  130,000.00         26          3,261,206.70           0.51
$  130,000.01 - $  140,000.00         25          3,405,939.55           0.53
$  140,000.01 - $  150,000.00         24          3,524,409.44           0.55
$  150,000.01 - $  160,000.00         17          2,658,467.97           0.41
$  160,000.01 - $  170,000.00         21          3,474,609.70           0.54
$  170,000.01 - $  180,000.00         22          3,852,415.13           0.60
$  180,000.01 - $  190,000.00         21          3,883,950.14           0.60
$  190,000.01 - $  200,000.00         30          5,910,543.79           0.92
$  200,000.01 - $  250,000.00        305         71,871,631.94          11.14
$  250,000.01 - $  300,000.00        537        147,366,279.99          22.84
$  300,000.01 - $  350,000.00        288         93,696,992.33          14.52
$  350,000.01 - $  400,000.00        194         73,124,570.14          11.34
$  400,000.01 - $  450,000.00        120         51,172,109.85           7.93
$  450,000.01 - $  500,000.00         87         41,793,904.12           6.48
$  500,000.01 - $  550,000.00         50         26,374,244.82           4.09
$  550,000.01 - $  600,000.00         45         26,234,395.91           4.07
$  600,000.01 - $  650,000.00         33         21,012,213.36           3.26
$  650,000.01 - $  700,000.00         10          6,791,726.24           1.05
$  700,000.01 - $  750,000.00          7          5,133,613.87           0.80
$  750,000.01 - $  800,000.00          3          2,344,159.15           0.36
$  800,000.01 - $  850,000.00          4          3,333,998.88           0.52
$  850,000.01 - $  900,000.00          5          4,294,124.10           0.67
$  900,000.01 - $  950,000.00          1            909,254.07           0.14
$  950,000.01 - $1,000,000.00         18         17,894,365.61           2.77
$1,100,000.01 - $1,150,000.00          1          1,126,000.00           0.17
$1,150,000.01 - $1,200,000.00          1          1,200,000.00           0.19
$1,250,000.01 - $1,300,000.00          1          1,300,000.00           0.20
                                   -----       ---------------         ------
                        TOTAL      2,129       $645,095,073.46         100.00%



      GEOGRAPHIC DISTRIBUTION OF THE MORTGAGE LOANS AS OF THE CUT-OFF DATE

     As of the Cut-off Date, the geographic distribution of the Mortgage Loans
was expected to be as follows  (the sum of the  percentages  in the  following
table may not equal the total due to rounding):

                                                                     % OF
                           NUMBER OF      AGGREGATE CUT-OFF        CUT-OFF
                            MORTGAGE         DATE PRINCIPAL       DATE POOL
STATE                        LOANS              BALANCE            BALANCE
                                          
California                   845          $290,127,204.07           44.97%
Colorado                      92            30,594,905.69            4.74
Illinois                      98            27,772,286.15            4.31
New Jersey                    84            25,143,674.68            3.90
Florida                      108            23,710,975.88            3.68
Michigan                      90            21,233,956.55            3.29
Texas                         60            16,801,083.67            2.60
Washington                    53            16,501,111.52            2.56
Minnesota                     48            16,425,333.13            2.55
Massachusetts                 47            15,529,312.72            2.41
Georgia                       51            14,696,386.33            2.28
Arizona                       39            11,418,265.30            1.77
Utah                          37            10,961,937.72            1.70
Pennsylvania                  35            10,703,832.05            1.66
New York                      42            10,138,905.18            1.57
Maryland                      33            10,098,395.19            1.57
Connecticut                   34             9,819,804.69            1.52
Virginia                      34             9,783,133.70            1.52
North Carolina                32             9,181,361.46            1.42
Ohio                          37             9,080,192.28            1.41
Nevada                        19             6,423,514.87            1.00
Oregon                        20             5,656,810.35            0.88
Missouri                      22             4,242,761.70            0.66
Wisconsin                     11             3,200,560.46            0.50
Indiana                       12             3,061,632.83            0.47
Kentucky                      13             2,888,937.82            0.45
District of Columbia           8             2,698,936.38            0.42
Tennessee                     12             2,465,485.00            0.38
Kansas                         9             2,043,815.76            0.32
South Carolina                10             2,016,093.05            0.31
Iowa                           6             1,933,805.93            0.30
Idaho                          7             1,874,058.07            0.29
New Mexico                     9             1,871,880.01            0.29
Alabama                        9             1,870,606.21            0.29
Louisiana                      9             1,862,295.16            0.29
Nebraska                      10             1,759,835.14            0.27
Wyoming                        4             1,745,025.56            0.27
Maine                          5             1,472,776.65            0.23
Montana                        6             1,395,419.35            0.22
Arkansas                       9               999,376.64            0.15
Mississippi                    4               788,334.23            0.12
Oklahoma                       4               746,831.69            0.12
Rhode Island                   3               736,300.00            0.11
New Hampshire                  3               593,635.22            0.09
North Dakota                   2               445,547.42            0.07
Hawaii                         2               383,740.00            0.06
West Virginia                  1               165,000.00            0.03
Delaware                       1                30,000.00            0.00
                          ------       ------------------          -------
TOTAL                      2,129          $645,095,073.46          100.00%
                                                                     
ASSIGNMENT OF THE MORTGAGE LOANS                                     
                                                                     
       The Depositor will purchase the Mortgage Loans from the Seller pursuant
to a Mortgage Loan Sale Agreement (the "MORTGAGE LOAN SALE  AGREEMENT")  dated
as of the  Cut-off  Date  between  the  Seller  and the  Depositor.  Under the
Mortgage Loan Sale  Agreement,  the Seller will make certain  representations,
warranties  and  covenants to the  Depositor  relating to, among other things,
certain  characteristics of the Mortgage Loans and, subject to the limitations
described  below,  will be  obligated  to  purchase,  or  substitute a similar
mortgage  loan for,  any  Mortgage  Loan as to which  there  exists  deficient
documentation  or as to  which  there  has  been  an  uncured  breach  of  any
representation  or warranty  relating to the  characteristics  of the Mortgage
Loans that materially and adversely affects the value of such Mortgage Loan or
the  interests  of the  Certificateholders  in such  Mortgage  Loan  (each,  a
"DEFECTIVE MORTGAGE LOAN")

       Pursuant to the Pooling and  Servicing  Agreement,  on the Closing Date
the Depositor  will sell,  transfer,  assign,  set over and  otherwise  convey
without  recourse to the  Trustee,  in trust for the benefit of the holders of
the Certificates, all right, title and interest of the Depositor in and to (i)
each  Mortgage  Loan,  (ii) the Mortgage  Loan Sale  Agreement and (iii) other
assets  included in the Trust  Fund,  including  all  principal  and  interest
received by the Master Servicer and each Servicer with respect to the Mortgage
Loans  after the  Cut-off  Date (to the extent not  applied in  computing  the
Cut-off Date Pool  Balance).  Under the Pooling and Servicing  Agreement,  the
Depositor  will  assign  all  its  right,  title  and  interest  in and to the
representations,  warranties  and covenants made by the Seller in the Mortgage
Loan Sale Agreement  (including the Seller's  repurchase  obligations)  to the
Trustee for the benefit of the Certificateholders.  The Depositor will make no
representations or warranties with respect to the Mortgage Loans and will have
no obligation to repurchase or substitute for Defective  Mortgage  Loans.  The
Seller  is  selling  the  Mortgage  Loans  without  recourse  and will have no
obligation  with  respect  to the  Certificates  other  than the  purchase  or
substitution obligations described above.

       In connection  with such transfer and  assignment,  the Depositor  will
deliver on the Closing Date the following documents (collectively constituting
the "TRUSTEE'S MORTGAGE FILE") with respect to each Mortgage Loan:

              (i) the original Mortgage Note, endorsed by the Seller, the last
endorsee or by the Originator of the Mortgage Loan,  without recourse,  in the
following form: "Pay to the order of , without  recourse",  with  ------------
all intervening  endorsements  that show a complete chain of endorsement  from
the Originator to the Seller;

              (ii)  the  original  recorded  mortgage,  deed of trust or other
security instrument (each, a "MORTGAGE");

              (iii) a duly executed assignment of the Mortgage to "First Union
National Bank, as Trustee under the Pooling and Servicing Agreement,  dated as
of June  1,  1998,  for  Sequoia  Mortgage  Trust  3,  without  recourse",  in
recordable form (to be recorded promptly following the Closing Date),

              (iv) the original  recorded  prior  assignment or assignments of
the Mortgage together with all interim recorded assignments of such Mortgage;

              (v) the  original  or copies of each  assumption,  modification,
written  assurance  or  substitution  agreement,  if  any,  with  evidence  of
recording thereon if permissible under applicable law; and

              (vi) the original or duplicate  original  lender's  title policy
and all riders  thereto or, in the event such  original  title  policy has not
been  received  from the  insurer,  any one of an original  title  binder,  an
original  preliminary title report or an original title commitment,  or a copy
thereof  certified by the title  insurer,  with the  original  policy of title
insurance to be delivered within one year from the Closing Date.

       The assignments of the Mortgages to the Trustee will be recorded in the
appropriate  public offices for real property records  promptly  following the
Closing Date.

       The  Trustee  will  review,  or cause to be  reviewed,  each  Trustee's
Mortgage File on or prior to the Closing Date and will hold such  documents in
trust for the benefit of the  Certificateholders.  After the Closing  Date, if
any document is found to be missing or defective in any material respect,  the
Trustee is required to notify the Master  Servicer  and the Seller in writing.
If the Seller  cannot or does not cure such  omission or defect within 90 days
after its  receipt  of notice  from the  Trustee,  the Seller is  required  to
purchase  such  Defective  Mortgage  Loan from the Trust  Fund at a price (the
"PURCHASE  PRICE") equal to 100% of the Stated Principal  Balance thereof plus
accrued  interest  thereon,  at a rate  equal to the  difference  between  the
Mortgage  Rate and the  Servicing  Fee Rate (the "NET  MORTGAGE  RATE") to the
first  day of the  month in which  the  Purchase  Price is to be  distributed.
Rather than purchase the Defective Mortgage Loan as provided above, the Seller
may remove such Mortgage Loan (a "DELETED  MORTGAGE LOAN") from the Trust Fund
and substitute in its place one or more Mortgage Loans of like kind (such loan
or loans,  collectively,  a "REPLACEMENT MORTGAGE LOAN");  provided,  however,
that such  substitution  is permitted  only within two years after the Closing
Date and may not be made  unless an  opinion of  counsel  is  provided  to the
effect that such  substitution  would not disqualify the Lower Tier REMIC as a
REMIC  or  result  in  a  prohibited  transaction  tax  under  the  Code.  Any
Replacement  Mortgage Loan generally will, on the date of substitution,  among
other  characteristics set forth in the Pooling and Servicing  Agreement,  (i)
have an  outstanding  principal  balance,  after  deduction  of the  principal
portion of the  Scheduled  Payment  due in the month of  substitution,  not in
excess  of,  and not less  than 90% of the  Stated  Principal  Balance  of the
Deleted  Mortgage  Loan (the amount of any  shortfall  to be  deposited by the
Seller in the Certificate Account not later than the succeeding  Determination
Date (as  defined  herein)  and held for  distribution  to the  holders of the
Certificates on the related  Distribution  Date), (ii) have a Maximum Mortgage
Rate not less than (and not more than two percentage  points greater than) the
Maximum  Mortgage  Rate of the  Deleted  Mortgage  Loan,  (iii)  have the same
Periodic  Rate Cap as the Deleted  Mortgage  Loan and a Gross  Margin not less
than that of the Deleted  Mortgage Loan and, if Mortgage  Loans equal to 1% or
more of the Cut-off Date Pool Balance have become Deleted  Mortgage Loans, not
more than two percentage  points more than that of the Deleted  Mortgage Loan,
(iv) be accruing  interest at a rate not lower than,  and not more than 1% per
annum higher than, that of the Deleted Mortgage Loan, (v) have a Loan-to-Value
Ratio or Constructive  Loan-to-Value Ratio not higher than that of the Deleted
Mortgage  Loan,  (vi) have a remaining  term to maturity not greater than (and
not more than one year less than) that of the Deleted Mortgage Loan, (vii) not
permit  conversion of the related  Mortgage Rate to a permanent fixed Mortgage
Rate,  (viii) meet the  underwriting  standards  being  applied by the Redwood
Parties (as described below),  (ix) have an Initial Adjustment Date no earlier
than four  months  before,  and no later than four months  after,  the Initial
Adjustment Date for the Deleted Mortgage Loan, (x) have the same interest-only
period,  if applicable,  and (xi) comply with all of the  representations  and
warranties set forth in the Pooling and Servicing  Agreement as of the date of
substitution.  This cure, purchase or substitution  obligation constitutes the
sole remedy  available to the  Certificateholders  or the Trustee for omission
of, or a  material  defect  in, a Mortgage  Loan  document  or for breach of a
representation or warranty.

UNDERWRITING STANDARDS

       All of the Mortgage Loans have been  purchased in the secondary  market
by the Redwood Parties in the ordinary course of their  respective  businesses
from banks, savings and loan associations, mortgage bankers and other mortgage
loan  originators  (each,  an  "ORIGINATOR").   Each  Redwood  Party  approves
individual institutions as eligible Originators after an evaluation of certain
criteria,  including the  Originator's  mortgage  origination  experience  and
financial stability and, if applicable,  servicing experience. Each Originator
and/or the entity from which the Redwood Parties  purchased the Mortgage Loans
will have represented and warranted that each of the Mortgage Loans originated
and/or sold by such Originator or other entity was  underwritten in accordance
with standards  consistent with those utilized by mortgage  lenders  generally
during the period of origination.

       Underwriting  standards  are  applied  by or on  behalf  of a lender to
evaluate a borrower's credit standing and repayment ability, and the value and
adequacy  of the  related  mortgaged  property as  collateral.  In general,  a
prospective  borrower  applying  for a loan is required to fill out a detailed
application  designed to provide to the underwriting  officer pertinent credit
information. As part of the description of the borrower's financial condition,
the  borrower  generally  is required to provide a current  list of assets and
liabilities and a statement of income and expense, as well as an authorization
to apply for a credit report which  summarizes the  borrower's  credit history
with local merchants and lenders and any record of bankruptcy.  In most cases,
an employment  verification is obtained from an independent  source (typically
the borrower's employer),  which verification reports, among other things, the
length of employment with that  organization,  the current salary, and whether
it is expected that the borrower will continue such  employment in the future.
If a prospective  borrower is  self-employed,  the borrower may be required to
submit  copies of signed tax  returns.  The  borrower  may also be required to
authorize  verification  of  deposits  at  financial  institutions  where  the
borrower   has   demand   or   savings    accounts.    See   "Mortgage    Loan
Program--Underwriting Standards" in the Prospectus.

       When a Redwood Party acquires a mortgage  loan,  the borrower's  credit
report is reviewed.  Generally, each credit report provides a credit score for
the borrower. The credit score is based upon the credit evaluation methodology
developed by Fair, Isaac and Company ("FICO"),  a consulting firm specializing
in creating  default  predictive  models  through a high  number of  variables
components. FICO scores generally range from 350 to 850 and are available from
three major credit bureaus:  Experian (formerly TRW), Equifax and Trans Union.
These scores  estimate,  on a relative  basis,  which loans are most likely to
default in the future.  Lower scores imply higher  default risk  relative to a
higher  score.  FICO scores are  empirically  derived from  historical  credit
bureau  data  and  represent  a  numerical  weighing  of a  borrower's  credit
characteristics  over a two-year period. A FICO score is generated through the
statistical  analysis  of  a  number  of  credit-related   characteristics  or
variables.  Common  characteristics  include  number  of credit  lines  (trade
lines),  payment  history,  past  delinquencies,  severity  of  delinquencies,
current levels of indebtedness,  types of credit and length of credit history.
Attributes are the specific  values of each  characteristic.  A scorecard (the
model) is  created  with  weights or points  assigned  to each  attribute.  An
individual  loan  applicant's  credit score is derived by adding  together the
attribute  weights for the  applicant.  With  respect to the  Mortgage  Loans,
90.68% (by Cut-off Date Pool Balance) have credit scores for the borrowers and
their weighted average FICO score was 722 at the time of scoring.

                        SERVICING OF THE MORTGAGE LOANS

THE MASTER SERVICER

       Norwest  Bank  Minnesota,  National  Association,  with  its  principal
servicing offices at 11000 Broken Land Parkway, Columbia, Maryland 21044, will
perform the duties of Master  Servicer in accordance  with the terms set forth
in  the  Pooling  and  Servicing  Agreement.   Such  duties  will  be  limited
principally  to  (i)  performing  certain   administrative   functions,   (ii)
supervising the performance of each Servicer to the limited extent provided in
the Pooling and Servicing Agreement and (iii) succeeding to the obligations of
a terminated  Servicer under the related  Servicing  Agreement or appointing a
successor Servicer thereunder.

SERVICING AGREEMENTS

       The Mortgage Pool is comprised of 12 separate pools of Mortgage  Loans.
Three pools are being serviced by Norwest Mortgage, Inc. ("NORWEST MORTGAGE"),
an affiliate of the Master Servicer,  pursuant to three substantially  similar
Servicing Agreements (the "NORWEST SERVICING AGREEMENTS"); two pools are being
serviced  by  Merrill  Lynch  Credit  Corporation  ("MLCC")  pursuant  to  two
substantially similar Servicing Agreements (the "MLCC SERVICING  AGREEMENTS");
two pools are being  serviced  by  Cendant  Mortgage  Corporation  ("CENDANT")
pursuant to two  substantially  similar  Servicing  Agreements  (the  "CENDANT
SERVICING  AGREEMENTS");  three such pools are being  serviced by  Countrywide
Home  Loans  Inc.   ("COUNTRYWIDE")  pursuant  to  two  substantially  similar
Servicing Agreements (the "COUNTRYWIDE SERVICING  AGREEMENTS");  and two pools
are being serviced by other Servicers.

       NORWEST SERVICING AGREEMENTS. The aggregate principal balance as of the
Cut-off Date of Mortgage Loans covered by the Norwest Servicing Agreements was
$302,071,516.  Norwest  remits  collections  on the Mortgage  Loans due to the
owner  thereof on the 18th day of each month or, if not a business day, on the
first business day thereafter.  Norwest may assign its servicing  rights under
the Norwest  Servicing  Agreements  with the prior consent of the owner of the
Mortgage Loans, such consent not to be unreasonably withheld.

       MLCC SERVICING  AGREEMENTS.  The aggregate  principal balance as of the
Cut-off Date of Mortgage  Loans covered by the MLCC  Servicing  Agreements was
$145,433,585.  MLCC remits  collections on the Mortgage Loans due to the owner
thereof on the 18th day of each month or, if not a business  day, on the first
business day thereafter.  MLCC may assign its servicing  rights under the MLCC
Servicing  Agreements to a successor servicer meeting the eligibility criteria
therein set forth.

       CENDANT SERVICING AGREEMENTS. The aggregate principal balance as of the
Cut-off Date of Mortgage Loans covered by the Cendant Servicing Agreements was
$94,454,582. Cendant remits collections on the Mortgage Loans due to the owner
thereof on the 18th day of each month or, if not a business  day, on the first
business day  thereafter.  Cendant may assign its  servicing  rights under the
Cendant  Servicing  Agreements  with the  prior  consent  of the  owner of the
Mortgage  Loans,  which  consent  may be  granted  or  withheld  at  the  sole
discretion of the owner of the Mortgage Loans.

       COUNTRYWIDE SERVICING AGREEMENTS. The aggregate principal balance as of
the  Cut-off  Date of  Mortgage  Loans  covered by the  Countrywide  Servicing
Agreements was  $84,811,652.  Countrywide  remits  collections on the Mortgage
Loans  due to the  owner  thereof  on the 18th day of each  month or, if not a
business day, on the first business day thereafter. Countrywide may assign its
servicing  rights under the  Countrywide  Servicing  Agreements with the prior
consent  of  the  owner  of  the  Mortgage  Loans,  such  consent  not  to  be
unreasonably withheld.

SERVICING AND COLLECTION PROCEDURES

       Servicing  functions  to  be  performed  by  the  Servicers  under  the
Servicing  Agreements  include  collection  and  remittance  of principal  and
interest payments,  administration of mortgage escrow accounts,  collection of
certain insurance claims and, if necessary, foreclosure and liquidation of REO
property.  A Servicer may contract with subservicers to perform some or all of
the Servicer's servicing duties, but the Servicer will not thereby be released
from its  obligations  under its  Servicing  Agreement.  When used herein with
respect  to  servicing  obligations,  the  term  Servicer  includes  any  such
subservicer.  The Master Servicer will perform certain  supervisory  functions
with respect to the servicing of the Mortgage Loans by the Servicers.

       Under each Servicing  Agreement,  the Servicers deposit  collections on
the Mortgage Loans into custodial accounts  established by them. Such accounts
are  required to be kept  segregated  from  operating  accounts of the related
Servicer  and to meet the  eligibility  criteria  set forth in the  applicable
Servicing Agreement. Under certain Servicing Agreements, amounts on deposit in
the  custodial  account may be invested in  permitted  investments  as therein
defined.  Any  losses  resulting  from such  investments  are  required  to be
reimbursed to the custodial account by the applicable  Servicer out of its own
funds.

       On or before the Closing Date,  the Master  Servicer will establish the
Certificate  Account (as defined  herein) into which each  Servicer will remit
collections  on the  Mortgage  Loans  serviced  by it (net of such  Servicer's
related  servicing  compensation)  on the 18th day of each  month or, if not a
Business  Day, on the first  Business Day  thereafter).  Under the Pooling and
Servicing  Agreement,  amounts on deposit in the  Certificate  Account  may be
invested in Permitted Investments (as defined therein). The Master Servicer is
entitled to receive the  investment  income  thereon and any losses  resulting
from such investments are required to be reimbursed to the Certificate Account
by the Master Servicer out of its own funds.

       In the event of a default by a  Servicer  under the  related  Servicing
Agreement,  the Master Servicer will have the right to remove the Servicer and
will  exercise  that  right if it  considers  such  removal  to be in the best
interest  of the  Certificateholders.  In the event that the  Master  Servicer
removes a Servicer,  the Master Servicer will act as successor  Servicer under
the related Servicing Agreement or will appoint a successor Servicer.

FORECLOSURE AND DELINQUENCY EXPERIENCE

       The  following   table   summarizes  the  delinquency  and  foreclosure
experience,  as of March 31,  1998,  of  mortgage  loans  which  were owned by
Redwood Trust on such date. The table  includes  information on mortgage loans
which are not included in the  Mortgage  Pool and no  assurances  can be given
that the foreclosure and delinquency  experience  presented in the table below
will be  indicative of such  experience  on the Mortgage  Loans in the future.
Holdings  commenced its acquisition of mortgage loans in 1998, and accordingly
does not have foreclosure and delinquency experience information that would be
meaningful to include  herein.  Holdings has,  however,  acquired its mortgage
loans using  underwriting  standards  comparable  to those  applied by Redwood
Trust.

       The delinquency and foreclosure percentages may be affected by the size
and relative lack of seasoning of the portfolio.  Accordingly, the information
should not be considered as a basis for  assessing the  likelihood,  amount or
severity of delinquency or losses on the Mortgage Loans, and no assurances can
be given that the  foreclosure  and  delinquency  experience  presented in the
table will be  indicative  of such  experience  on the  Mortgage  Loans in the
future.

       Delinquencies  with respect to mortgage loans owned by Redwood Trust as
of March 31, 1998 are as follows:

                                       Delinquencies and Foreclosures
                                              at March 31, 1998
                                                (unaudited)
                        --------------------------------------------------------
                            By No.    By Dollar       Percent by     Percent by 
                         of Loans      Amount        No. of Loans  Dollar Amount

Total Portfolio Owned      5,939    $1,837,517,535        100%         100%
Period of Delinquency:
    31 to 60 days            103    $   27,527,988       1.73%        1.50%
    61 to 90 days             11         4,902,269       0.19         0.27
    91 or more days*          13         3,053,341       0.22         0.17
Loans in Foreclosure           3           810,189       0.05         0.04
REO**                          3           497,124       0.05         0.03
Total of Delinquent
  Loans, Loans in 
  Foreclosure and REO

                             133    $   36,709,911       2.24%       2.00%

- ------------------
*    Does not include loans counted in "Loans in Foreclosure".
**   Dollar  amount of REO is equal to the unpaid  principal  balances  of the
     mortgage loans  represented by such REO, plus the unamortized  balance of
     the purchase premiums paid for such mortgage loans as were purchased at a
     premium.

       There can be no assurance that factors  beyond the Servicers'  control,
such as national or local economic  conditions or downturns in the real estate
markets  of  its  lending  areas,  will  not  result  in  increased  rates  of
delinquencies and foreclosure losses in the future.

SERVICING COMPENSATION AND PAYMENT OF EXPENSES; MASTER SERVICING COMPENSATION

       The Servicing Fee Rate payable to each Servicer will vary from Mortgage
Loan to Mortgage  Loan and will range from 0.25% to 0.375%.  The Servicing Fee
with respect to each Mortgage Loan is payable out of the interest  payments on
such Mortgage Loan. For certain Mortgage Loans, a rate reflecting  lender paid
primary mortgage insurance,  ranging from 0.125% to 0.875% per annum, is added
to the Servicing Fee Rate. Under all of the Servicing  Agreements,  the amount
of the Servicing Fee is subject to adjustment with respect to prepaid Mortgage
Loans, as described  below under  "--Adjustment  to Certain  Servicing Fees in
Connection with Certain Prepaid  Mortgage  Loans".  The Servicers will also be
entitled to receive any prepayment  penalties,  late payment fees,  assumption
fees and other similar charges.

       The Master  Servicer will be  compensated  for the  performance  of its
duties under the Pooling and Servicing  Agreement by receiving earnings on and
the  investment  income with respect to amounts on deposit in the  Certificate
Account and the  Distribution  Account from which  monies the Master  Servicer
will pay the Trustee its fee.

ADJUSTMENT TO CERTAIN SERVICING FEES IN CONNECTION WITH CERTAIN PREPAID
MORTGAGES LOANS

       When a  Mortgagor  prepays a Mortgage  Loan  between  Due  Dates,  such
Mortgagor is required to pay  interest on the amount  prepaid only to the date
of prepayment and not thereafter. Principal prepayments by Mortgagors received
during a  calendar  month will be  distributed  to  Certificateholders  on the
Distribution Date in the month following the month of receipt.  Thus less than
one month's  interest  may have been  collected  on  Mortgage  Loans that have
prepaid  with  respect  to  any  Distribution  Date.  A  "PREPAYMENT  INTEREST
SHORTFALL"  is the amount by which  interest paid by a Mortgagor in connection
with a prepayment  of  principal  on a Mortgage  Loan is less than one month's
interest at the related Mortgage Rate on the outstanding  principal balance of
such Mortgage Loan before application of such prepayment.  Pursuant to each of
the Servicing  Agreements,  the related aggregate  Servicing Fee of a Servicer
for any month may be reduced,  but not below zero, by the amount of Prepayment
Interest  Shortfalls  occurring during such month with respect to the Mortgage
Loans  serviced  pursuant to such  Servicing  Agreement.  With respect to each
Servicing Agreement,  if Prepayment Interest Shortfalls in any month occurring
with  respect to such  Mortgage  Loans  exceed  the  amount of the  applicable
Servicing  Fee for such month that is  eligible  for  reduction  as  described
above,  the  amount  of  funds  available  from  collections  to  be  paid  to
Certificateholders in respect of interest on the Mortgage Loans on the related
Distribution  Date will be reduced by the amount of such excess (such  excess,
the "NET PREPAYMENT INTEREST SHORTFALL").

ADVANCES

       Each  Servicer  will be required to advance,  prior to each  remittance
date  under  the  applicable  Servicing  Agreement,  an  amount  equal  to the
aggregate of the Scheduled  Payments of principal and interest on the Mortgage
Loans  (adjusted to the  applicable  Net Mortgage  Rate)  serviced  under such
Servicing  Agreement  that  were due on the  related  due  date and that  were
delinquent on the related  determination  date under such Servicing  Agreement
(any such advance, an "ADVANCE").

       Advances are intended to maintain a regular flow of scheduled  interest
and principal payments on the Certificates  rather than to guarantee or insure
against  losses.  A Servicer is not  obligated to make  Advances to the extent
that such  Advances  are, in its  reasonable  judgment,  non-recoverable  from
future  payments  and  collections  or  insurance   payments  or  proceeds  of
liquidation of the related  Mortgage Loans.  Any failure by a Servicer to make
an Advance as required under the related Servicing Agreement will constitute a
default thereunder, in which case the Master Servicer will be required to make
an  Advance  in  accordance  with  the  terms  of the  Pooling  and  Servicing
Agreement;  provided,  however,  that in no event will the Master  Servicer be
required  to  make  an  Advance  that  is  not,  in its  reasonable  judgment,
recoverable  from future  payments and  collections  or insurance  payments or
proceeds of liquidation of the related  Mortgage  Loans.  If a Servicer or the
Master Servicer  determines to make an Advance,  such Advance will be included
in the Available Funds for the related  Distribution  Date. Any failure by the
Master Servicer to make an Advance as required under the Pooling and Servicing
Agreement will constitute a Master Servicer Default thereunder,  in which case
the Trustee or the  successor  master  servicer will be obligated to make such
Advance.

                        DESCRIPTION OF THE CERTIFICATES

GENERAL

       The  Offered  Certificates  will be issued  pursuant  to a Pooling  and
Servicing  Agreement,  dated as of June 1, 1998 (the  "POOLING  AND  SERVICING
AGREEMENT"),  among the  Depositor,  the Seller,  the Master  Servicer and the
Trustee.  Set forth below are  summaries of certain of the specific  terms and
provisions  pursuant to which the  Offered  Certificates  will be issued.  The
following  summaries do not purport to be complete and are subject to, and are
qualified in their entirety by reference to, the provisions of the Pooling and
Servicing Agreement.  When particular  provisions or terms used in the Pooling
and  Servicing  Agreement  are referred to, the actual  provisions  (including
definitions of terms) are incorporated herein by reference.

       The Sequoia  Mortgage  Trust 3 Mortgage Loan Asset Backed  Certificates
will  consist  of (i) the  Class  A-1,  Class  A-2,  Class  A-3 and  Class A-4
Certificates  (collectively,  the "SENIOR SEQUENTIAL CERTIFICATES"),  (ii) the
Class A-X1,  Class A-X2,  Class A-X3,  Class A-X4 and Class A-IO  Certificates
(collectively,   the   "SENIOR  IO   CERTIFICATES"),   (iii)  the  Class  A-PO
Certificates  (the "CLASS A-PO  CERTIFICATES"  and,  together  with the Senior
Sequential  Certificates and the Senior IO  Certificates,  the "SENIOR REGULAR
CERTIFICATES"),   (iv)  the  Class  A-R   Certificates  and  the  Class  A-RLT
Certificate (collectively,  the "RESIDUAL CERTIFICATES" and, together with the
Senior Regular  Certificates,  the "SENIOR  CERTIFICATES",  (v) the Class M-1,
Class  M-2  and  Class  M-3   Certificates   (collectively,   the   "MEZZANINE
CERTIFICATES")  and (vi) the Class B-1,  Class B-2 and Class B-3  Certificates
(collectively,  the "SUBORDINATE CERTIFICATES").  Only the Senior Certificates
(other than the Class A-RLT  Certificate)  and the Mezzanine  Certificates are
offered hereby (collectively, the "OFFERED CERTIFICATES").

       The Class A-1,  Class A-2,  Class A-3 and Class A-4  Certificates  will
have the approximate  original Class Principal Balances specified on the cover
hereof  and will  evidence  in the  aggregate  original  beneficial  ownership
interests of approximately 34.95%, 14.73%, 25.45% and 18.90%, respectively, in
the Trust Fund. The Class A-X1,  Class A-X2,  Class A-X3, Class A-X4 and Class
A-IO Certificates  will have the approximate  original Class Notional Balances
described on the cover  hereof,  will have no  principal  balances and will be
entitled solely to  distributions  of interest as set forth herein.  The Class
A-PO Certificates  will have the approximate  original Class Principal Balance
specified  on the cover hereof and will  evidence in the  aggregate an initial
beneficial  ownership  interest of approximately  0.47% in the Trust Fund. The
Class  A-R  Certificates  will  have  the  original  Class  Principal  Balance
specified  on the  cover  hereof.  The  Class  M-1,  Class  M-2 and  Class M-3
Certificates  will have the  approximate  original  Class  Principal  Balances
specified  on the cover  hereof and will  evidence  in the  aggregate  initial
beneficial  ownership  interests  of  approximately  2.50%,  1.20% and  0.75%,
respectively,  in the Trust Fund. The remaining  beneficial ownership interest
in the Trust Fund will be evidenced  by the  Subordinate  Certificates,  which
will have original Class Principal Balances totaling approximately  $6,773,629
(representing  an  aggregate   original   beneficial   ownership  interest  of
approximately 1.05% in the Trust Fund).

       The "Class Principal Balance" of any Class of the Certificates  (except
the  Senior  IO  Certificates  and  the  Class  A-RLT  Certificate)  as of any
Distribution  Date is the original Class Principal  Balance thereof reduced by
the sum of all amounts  previously  distributed to the holders of Certificates
of such Class as  payments  of  principal  and the amount of  Realized  Losses
allocated to such Class. See "-- Allocation of Losses" below.

       The Offered  Certificates  (other than the Class A-R Certificates) will
be issued  in  book-entry  form as  described  below.  The  Senior  Sequential
Certificates  will be issued in minimum  dollar  denominations  of $25,000 and
multiples of $1,000 in excess thereof.  The Class A-X1, Class A-X2, Class A-X3
and Class A-X4 will be issued in minimum  notional  denominations  of $500,000
and multiples of $1,000 in excess thereof. The Class A-PO Certificates will be
issued in minimum  denominations of $100,000 and multiples of $1,000 in excess
thereof. The Mezzanine Certificates will be issued in minimum denominations of
$50,000 and multiples of $1,000 in excess thereof.  The Class A-R Certificates
will be issued in registered, certificated form in a single denomination.

       The  assumed  final  distribution  dates  of  the  Classes  of  Offered
Certificates  are the applicable  Distribution  Dates  occurring in the months
specified in the table below:

Class                                Assumed Final Distribution Dates

Class A-1.........................          November 2017
Class A-2.........................          May 2021
Class A-3.........................          September 2025
Class A-4.........................          June 2028
Class A-X1........................          December 2002
Class A-X2........................          December 2002
Class A-X3........................          December 2002
Class A-X4........................          December 2002
Class A-IO........................          June 2028
Class A-PO........................          June 2028
Class M-1.........................          June 2028
Class M-2.........................          June 2028
Class M-3.........................          June 2028

BOOK-ENTRY CERTIFICATES

       The Offered  Certificates  (except the Class A-R Certificates)  will be
book-entry  certificates  (the  "BOOK-ENTRY  CERTIFICATES").   The  Book-Entry
Certificates will be issued in one or more certificates, the initial aggregate
principal balances or notional balances of which will equal the original Class
Principal Balance or Class Notional Balance,  as applicable,  of each Class of
Certificates  and will be held by a nominee of The  Depository  Trust  Company
(together  with  any  successor  depository  selected  by the  Depositor,  the
"DEPOSITORY").  Beneficial  interests in the Book-Entry  Certificates  will be
indirectly  held  by  investors  through  the  book-entry  facilities  of  the
Depository,  as  described  herein.  The  Depositor  has been  informed by the
Depository that its nominee will be Cede & Co. ("CEDE").  Accordingly, Cede is
expected to be the holder of record of the Book-Entry Certificates.  Except as
described  below,  no person  acquiring  a  Book-Entry  Certificate  (each,  a
"CERTIFICATE  OWNER")  will be  entitled  to  receive a  physical  certificate
representing such Certificate (a "DEFINITIVE CERTIFICATE").

       A Certificate  Owner's  ownership of a Book-Entry  Certificate  will be
recorded on the records of the brokerage  firm,  bank,  thrift  institution or
other financial intermediary (each, a "FINANCIAL INTERMEDIARY") that maintains
such  Certificate  Owner's  account for such purpose.  In turn,  the Financial
Intermediary's  ownership of such Book-Entry  Certificate  will be recorded on
the records of the Depository (or of a  participating  firm that acts as agent
for the Financial Intermediary, whose interest will in turn be recorded on the
records of the Depository,  if the Certificate Owner's Financial  Intermediary
is not a Depository participant).  Therefore, each Certificate Owner must rely
on  the  foregoing  procedures  to  evidence  its  beneficial  ownership  of a
Book-Entry  Certificate.  Beneficial ownership of a Book-Entry Certificate may
be  transferred  only by  compliance  with the  procedures  of such  Financial
Intermediaries and Depository participants.

       The  Depository,  which is a New  York-chartered  limited purpose trust
company,  performs services for its participants,  some of which (and/or their
representatives) own the Depository. In accordance with its normal procedures,
the  Depository  is expected to record the positions  held by each  Depository
participant in the Book-Entry  Certificates,  whether held for its own account
or as a nominee  for  another  person.  In general,  beneficial  ownership  of
Book-Entry  Certificates  will  be  subject  to  the  rules,  regulations  and
procedures  governing the Depository and Depository  participants as in effect
from time to time.

       Distributions  on the  Book-Entry  Certificates  will  be  made on each
Distribution  Date by the Trustee to the  Depository.  The Depository  will be
responsible  for  crediting the amount of such payments to the accounts of the
applicable Depository  participants in accordance with the Depository's normal
procedures.  Each  Depository  participant  will be responsible for disbursing
such payments to the Certificate Owners of the Book-Entry Certificates that it
represents and to each Financial Intermediary for which it acts as agent. Each
such Financial  Intermediary  will be responsible for disbursing  funds to the
Certificate Owners of the Book-Entry Certificates that it represents.

       Under  a  book-entry  format,  Certificate  Owners  of  the  Book-Entry
Certificates  may  experience  some delay in their receipt of payments,  since
such payments will be forwarded by the Trustee to Cede. None of the Depositor,
the Seller,  the Master Servicer or the Trustee shall be responsible or liable
for such delays in the application of such payments to the Certificate Owners.
Because the Depository can only act on behalf of Financial Intermediaries, the
ability of a Certificate Owner to pledge Book-Entry Certificates to persons or
entities that do not participate in the Depository  system,  or otherwise take
actions in respect of such Book-Entry Certificates,  may be limited due to the
absence  of  physical  certificates  for  such  Book-Entry  Certificates.   In
addition,  issuance of the  Book-Entry  Certificates  in  book-entry  form may
reduce the  liquidity  of such  Certificates  in the  secondary  market  since
certain  potential  investors  may be unwilling to purchase  Certificates  for
which they cannot obtain physical certificates.

       Unless and until Definitive  Certificates are issued, it is anticipated
that the only "Certificateholder" of the Book-Entry Certificates will be Cede,
as  nominee  of  the   Depository.   Certificate   Owners  of  the  Book-Entry
Certificates  will not be  "Certificateholders",  as that  term is used in the
Pooling and  Servicing  Agreement.  Certificate  Owners are only  permitted to
exercise  the  rights  of  Certificateholders   indirectly  through  Financial
Intermediaries  and the Depository.  Reports on the Trust Fund provided by the
Servicer  to Cede,  as nominee of the  Depository,  may be made  available  to
Certificate Owners upon request, in accordance with the rules, regulations and
procedures  creating  and  affecting  the  Depository,  and to  the  Financial
Intermediaries  to whose  Depository  accounts the Book-Entry  Certificates of
such Certificate Owners are credited.

       The Depository  has advised the Depositor and the Trustee that,  unless
and until  Definitive  Certificates  are issued,  the Depository will take any
action  permitted  to be taken by the holders of the  Book-Entry  Certificates
under the Pooling and Servicing Agreement only at the direction of one or more
Financial   Intermediaries   to  whose  Depository   accounts  the  Book-Entry
Certificates are credited, to the extent that such actions are taken on behalf
of  Financial   Intermediaries   whose   holdings   include  such   Book-Entry
Certificates.

       Definitive  Certificates  will be issued to  Certificate  Owners of the
Book-Entry  Certificates,  or their  nominees,  rather than to the Depository,
only if (a) the Depositor  advises the Trustee in writing that the  Depository
is  no  longer   willing,   qualified  or  able  to  discharge   properly  its
responsibilities  as nominee and  depository  with  respect to the  Book-Entry
Certificates  and the Depositor or the Trustee is unable to locate a qualified
successor;  (b) the Depositor, at its sole option, advises the Trustee that it
elects to terminate a book-entry  system through the Depository;  or (c) after
the  occurrence of an Event of Default,  Certificate  Owners of the Book-Entry
Certificates  having not less than 51% of the Voting  Rights  evidenced by the
Book-Entry  Certificates  advise the  Trustee and the  Depository  through the
Financial  Intermediaries  in writing  that the  continuation  of a book-entry
system with respect to such Book-Entry Certificates through the Depository (or
a successor thereto) is no longer in the best interests of Certificate Owners.

       Upon the occurrence of any of the events  described in the  immediately
preceding  paragraph,  the Trustee will be required to notify all  Certificate
Owners  of  such  Book-Entry   Certificates  through  the  Depository  of  the
occurrence of such event and the availability of Definitive Certificates. Upon
surrender  by  the  Depository  of  the  global  certificate  or  certificates
representing the Book-Entry  Certificates and instructions for reregistration,
the Trustee will issue the Definitive Certificates, and thereafter the Trustee
will   recognize   the   holders   of   such   Definitive    Certificates   as
"Certificateholders" under the Pooling and Servicing Agreement.

TIERED REMIC STRUCTURE

       For  federal  income  tax  purposes,  the Trust Fund will  include  two
segregated asset pools, each of which will be treated as a separate REMIC. The
assets of the lower tier REMIC  (the  "LOWER  TIER  REMIC")  will  principally
consist of the Mortgage Loans.  The assets of the upper tier REMIC (the "UPPER
TIER REMIC") will consist of  uncertificated  regular  interests issued by the
Lower Tier REMIC which in the aggregate  will  correspond to the  Certificates
(other than the Class A-RLT Certificate).

DISTRIBUTIONS

       Distributions on the Offered  Certificates  will be made by the Trustee
on the 25th day of each  month,  or if such day is not a Business  Day, on the
first  Business  Day  thereafter,   commencing  on  July  27,  1998  (each,  a
"DISTRIBUTION  DATE"),  to the  persons in whose names such  Certificates  are
registered  at the close of  business  on the last  Business  Day of the month
preceding  the month in which  such  Distribution  Date  occurs  (the  "RECORD
DATE").

       On each Distribution Date  distributions with respect to the Book-Entry
Certificates  will be made by wire transfer of immediately  available funds to
the Depository and distributions with respect to Definitive  Certificates will
be made by check  mailed to the address of the person  entitled  thereto as it
appears on the Certificate  Register;  provided,  however, that in the case of
any  Certificateholder  that holds  Certificates  of any Class  evidencing  an
aggregate  Certificate  Balance of  $1,000,000 or more and has so notified the
Trustee in writing in  accordance  with the Pooling and  Servicing  Agreement,
distributions will be made by wire transfer in immediately  available funds to
the  account  of  such   Certificateholder  at  a  bank  or  other  depository
institution  having  appropriate  wire  transfer  facilities;   and  provided,
further,  that the final distribution in retirement of any of the Certificates
will be made only upon  presentment and surrender of such  Certificates at the
Corporate Trust Office of the Trustee.  On each Distribution Date, a holder of
a Certificate  will receive such holder's  Percentage  Interest of the amounts
required to be distributed  with respect to the Class of Certificates to which
such Certificate belongs. The "PERCENTAGE INTEREST" evidenced by a Certificate
will  equal the  percentage  derived  by  dividing  the  denomination  of such
Certificate by the aggregate denominations of all Certificates of the Class to
which such Certificate belongs.

DEPOSITS TO THE CERTIFICATE ACCOUNT

       The Master  Servicer  shall  establish  and  maintain  an account  (the
"CERTIFICATE  ACCOUNT"),  on  behalf  of the  Certificateholders.  The  Master
Servicer shall remit to the Trustee (or, in the event the Certificate  Account
is maintained with another  institution  pursuant to the Pooling and Servicing
Agreement,  to such institution) for deposit into the Certificate  Account the
following  payments and  collections  received or made by it subsequent to the
Cut-off  Date (to the extent not applied in  computing  the Cut-off  Date Pool
Balance):

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

              (ii) all payments on account of interest on the Mortgage  Loans,
net of the related Servicing Fee;

              (iii) all payments  received  under the limited  purpose  surety
bond referred to under "The Mortgage Pool -- General" herein;

              (iv) all proceeds of any insurance  policies (to the extent such
proceeds are not applied to the restoration of the related Mortgaged  Property
or  released  to the  related  Mortgagor  in  accordance  with the  applicable
Servicer's  normal  servicing  procedures)  other than proceeds that represent
reimbursement  of such  Servicer's  costs and expenses  incurred in connection
with  presenting  claims  under the  related  insurance  policies  ("INSURANCE
PROCEEDS"),  and all other cash amounts received through foreclosure,  eminent
domain,  condemnation  or otherwise,  in connection  with the  liquidation  of
defaulted Mortgage Loans (including  Additional  Collateral  Loans),  together
with the net proceeds on a monthly basis from any properties  acquired by such
Servicer by foreclosure,  deed in lieu of foreclosure or otherwise (other than
such net  proceeds  representing  any  profit  realized  by such  Servicer  in
connection  with  the  disposition  of any  such  properties)  (together  with
Insurance Proceeds, "LIQUIDATION PROCEEDS");

              (v) all payments in respect of  Prepayment  Interest  Shortfalls
made by the related Servicer;

              (vi) any amount  required to be deposited by the Master Servicer
in  connection  with any  losses  on  investment  of funds in the  Certificate
Account;

              (vii) any amounts  required to be  deposited  by the  applicable
Servicer with respect to any deductible clause in any blanket hazard insurance
policy  maintained  by such  Servicer in lieu of requiring  each  Mortgagor to
maintain a hazard insurance policy covering the related Mortgaged Property;

              (viii) all proceeds of any Defective  Mortgage Loans or property
in  respect  of  Defective  Mortgage  Loans  purchased  by the  Seller  or the
applicable  Servicer and all amounts  required to be  deposited in  connection
with shortfalls in the principal amount of Replacement Mortgage Loans; and

              (ix) all proceeds of any Defaulted  Mortgage Loans  purchased by
the Seller or the applicable Servicer.

WITHDRAWALS FROM THE CERTIFICATE ACCOUNT

       The  Master  Servicer  may from time to time  withdraw  funds  from the
Certificate Account for the following purposes:

              (i) to pay to the  Master  Servicer  earnings  on or  investment
income with respect to funds in or credited to the  Certificate  Account (from
which amount the Master Servicer will pay the Trustee its fee);

              (ii)  to  reimburse  the  applicable   Servicer  or  the  Master
Servicer,  as the case may be, for Advances,  such right of reimbursement with
respect to any Mortgage Loan being limited to amounts  received that represent
late recoveries of payments of principal and/or interest on such Mortgage Loan
(or Insurance  Proceeds or  Liquidation  Proceeds  with respect  thereto) with
respect to which such Advance was made;

              (iii)  to  reimburse  the  applicable  Servicer  or  the  Master
Servicer,  as the case may be,  for any  Advances  previously  made  that such
Servicer  or  the  Master  Servicer,  as  applicable,  has  determined  to  be
nonrecoverable;

              (iv)  to  reimburse  the  applicable   Servicer  from  Insurance
Proceeds  for  expenses  incurred by such  Servicer and covered by the related
insurance policies;

              (v) to pay the applicable Servicer any unpaid Servicing Fees and
to reimburse it to the extent provided in the related Servicing  Agreement for
any reasonable unreimbursed  out-of-pocket costs and expenses incurred by such
Servicer in the  performance  of its servicing  obligations  thereunder,  such
right of  reimbursement  being limited to amounts received  representing  late
recoveries of the payments of such costs and expenses;

              (vi) to pay to the  Seller or the  applicable  Servicer,  as the
case may be,  with  respect to each  Mortgage  Loan or  property  acquired  in
respect  thereof that has been purchased by the Seller pursuant to the Pooling
and Servicing  Agreement or by the applicable Servicer pursuant to the related
Servicing  Agreement,  all amounts received thereon and not taken into account
in determining the related Stated Principal Balance of such purchased Mortgage
Loan;

              (vii) to  reimburse  the Master  Servicer or the  Depositor  for
expenses  incurred  and  reimbursable  pursuant to the  Pooling and  Servicing
Agreement;

              (viii) to  withdraw  any  amount  deposited  in the  Certificate
Account and not required to be deposited therein; and

              (ix)  to  clear  and  terminate  the  Certificate  Account  upon
termination of the Pooling and Servicing Agreement.

       In addition,  on or prior to 1:00 p.m. Central time on the Business Day
immediately  preceding  each  Distribution  Date,  the Master  Servicer  shall
withdraw from the  Certificate  Account the amount of Available  Funds, to the
extent on  deposit,  and remit such  amount to the  Trustee for deposit in the
Distribution Account, as described below.

DEPOSITS TO THE DISTRIBUTION ACCOUNT

       The Trustee shall  maintain a distribution  account (the  "DISTRIBUTION
ACCOUNT") on behalf of the  Certificateholders.  The Trustee  shall,  promptly
upon  receipt,  deposit in the  Distribution  Account  and retain  therein the
following:

              (i) the aggregate  amount  remitted by the Master  Servicer from
the Certificate Account;

              (ii) all Advances; and

              (iii) any amount required to be deposited by the Master Servicer
in  connection  with any  losses on  investment  of funds in the  Distribution
Account.

WITHDRAWALS FROM THE DISTRIBUTION ACCOUNT

       The Trustee  shall  withdraw  funds from the  Distribution  Account for
distribution to  Certificateholders  as described below under "--Allocation of
Available  Funds"  and may  from  time  to  time  make  withdrawals  from  the
Distribution Account for the following purposes:

              (i)  to  pay  to  the  Master   Servicer  as  master   servicing
compensation  earnings on or  investment  income  with  respect to funds in or
credited to the  Distribution  Account (from which amount the Master  Servicer
will pay the Trustee any unpaid portion of its fee);

              (ii)  to  withdraw  any  amount  deposited  in the  Distribution
Account and not required to be deposited therein; and

              (iii) to clear and terminate the  Distribution  Account upon the
termination of the Pooling and Servicing Agreement.

ALLOCATION OF AVAILABLE FUNDS

       GENERAL.  Distributions  to  Certificateholders  will  be  made on each
Distribution  Date in an  amount  equal  to the  amount  of  Available  Funds.
"AVAILABLE  FUNDS",  as of any Distribution  Date, is the sum of the following
amounts:

       (a) the aggregate  amount on deposit in the  Certificate  Account as of
the close of business on the immediately preceding Determination Date; and

       (b)  Advances  with respect to such  Distribution  Date and any amounts
deposited by the Servicers in the Certificate Account in respect of Prepayment
Interest Shortfalls during the related prepayment period;

less the sum of:

       (x)  the  portion  thereof  representing  (i)  principal   prepayments,
Insurance Proceeds and Liquidation Proceeds received after the last day of the
related  prepayment period and (ii) all Scheduled Payments or portions thereof
received in respect of scheduled  principal and interest on the Mortgage Loans
due after the immediately preceding Due Date; and

       (y) amounts  permitted to be  withdrawn  from the  Certificate  Account
pursuant to clauses (i) through (viii),  inclusive,  under "--Withdrawals from
the Certificate Account" above.

       INTEREST.  On each  Distribution  Date,  to the extent of the Available
Funds, each Class of interest-bearing Certificates will be entitled to receive
an  amount  allocable  to  interest  (as to each  such  Class,  the  "INTEREST
DISTRIBUTION AMOUNT") with respect to the related Interest Accrual Period. The
Interest  Distribution Amount for any Class of  interest-bearing  Certificates
will be equal to the sum of (i) interest at the applicable  Pass-Through  Rate
on the Class Principal  Balance or Class Notional Balance,  as applicable,  of
such Class as of the first day of the related Interest Accrual Period and (ii)
the sum of the amounts, if any, by which the Interest  Distribution Amount for
such Class on each  prior  Distribution  Date  exceeded  the  amount  actually
distributed as interest on such prior  Distribution Dates and not subsequently
distributed (the "UNPAID INTEREST SHORTFALL"). Interest will be calculated and
payable on the basis of a 360-day year divided into twelve 30-day months.

       The   interest   entitlement   described   above  for  each   Class  of
interest-bearing  Certificates  will be reduced by the amount of Net  Interest
Shortfalls for such Distribution  Date. With respect to any Distribution Date,
the "NET INTEREST SHORTFALL" is equal to the sum of (i) the amount of interest
which would  otherwise  have been  received  with respect to any Mortgage Loan
that was the subject of (x) a Relief Act Reduction (as defined below) or (y) a
Special Hazard Loss,  Fraud Loss or Bankruptcy Loss (each as defined  herein),
after the  exhaustion of the  respective  amounts of coverage  provided by the
Subordinate  Certificates  and the  Mezzanine  Certificates  for such types of
losses  and  (ii)  any  Net  Prepayment  Interest  Shortfalls.   Net  Interest
Shortfalls on any  Distribution  Date will be allocated,  pro rata,  among all
Classes of Certificates  entitled to receive distributions of interest on such
Distribution  Date,  based  on the  amount  of  interest  each  such  Class of
Certificates  would otherwise be entitled to receive on such Distribution Date
before taking into account any reduction in such amounts  resulting  from such
Net Interest Shortfalls. A "RELIEF ACT REDUCTION" is a reduction in the amount
of monthly  interest  payment on a Mortgage  Loan pursuant to the Civil Relief
Act. See "Certain  Legal Aspects of the  Loans--Soldiers'  and Sailors'  Civil
Relief Act" in the Prospectus.

       With respect to each  Distribution  Date, the "INTEREST ACCRUAL PERIOD"
for each Class of Certificates  will be the calendar month preceding the month
in which such Distribution Date occurs.

       On each  Distribution  Date,  interest will be payable on each Class of
interest-bearing  Certificates  with respect to the related  Interest  Accrual
Period to the extent of Available Funds in the following order of priority:

       first,  to the Classes of  interest-bearing  Senior  Certificates,  pro
rata, the Interest Distribution Amount with respect to each such Class;

       second,  sequentially,  to the  Class  M-1,  Class  M-2 and  Class  M-3
Certificates,  in that order, the Interest Distribution Amount with respect to
each such Class; and

       third,  sequentially,  to the  Class  B-1,  Class  B-2  and  Class  B-3
Certificates,  in that order, the Interest Distribution Amount with respect to
each such Class.

       The Pass-Through Rate for each Class of  interest-bearing  Certificates
with respect to the Interest Accrual Period related to each  Distribution Date
is determined as set forth below.


       1. Senior Sequential Certificates .........For each  Distribution  Date
                                                  to and including the Initial
                                                  Optional   Call  Date,   the
                                                  Pass-Through  Rates  for the
                                                  Class A-1,  Class A-2, Class
                                                  A-3    and     Class     A-4
                                                  Certificates  will be 6.37%,
                                                  6.34%,  6.35%  and 6.25% per
                                                  annum,   respectively.   For
                                                  each    Distribution    Date
                                                  following     the    Initial
                                                  Optional   Call  Date,   the
                                                  Pass-Through  Rate  for  the
                                                  Class A-1,  Class A-2, Class
                                                  A-3    and     Class     A-4
                                                  Certificates  will be  equal
                                                  to the  least of (i) the sum
                                                  of   One-Month   LIBOR   (as
                                                  defined   herein)  for  such
                                                  date  plus  0.55%,  (ii) the
                                                  Net  WAC  Rate  (as  defined
                                                  herein)  for  such  date and
                                                  (iii) 11.0% per annum.

             2. Senior IO Certificates. ..........For each  Distribution  Date
                                                  following     the    initial
                                                  Distribution   Date  to  and
                                                  including     the    Initial
                                                  Optional   Call  Date,   the
                                                  Pass-Through  Rates  for the
                                                  Class   A-X1,   Class  A-X2,
                                                  Class  A-X3 and  Class  A-X4
                                                  Certificates  will be  equal
                                                  to the  excess,  if any,  of
                                                  (x)  the Net  WAC  Rate  for
                                                  such   date   over  (y)  the
                                                  Pass-Through  Rates for such
                                                  date of the Class A-1, Class
                                                  A-2, Class A-3 and Class A-4
                                                  Certificates,  respectively.
                                                  For each  Distribution  Date
                                                  after the  Initial  Optional
                                                  Call    Date,    the   Class
                                                  Notional   Balances  of  the
                                                  Class   A-X1,   Class  A-X2,
                                                  Class  A-X3 and  Class  A-X4
                                                  Certificates  will be deemed
                                                  to be zero and such  Classes
                                                  will    no    longer    bear
                                                  interest.

                                                  For each  Distribution  Date
                                                  to and including the Initial
                                                  Optional   Call  Date,   the
                                                  Pass-Through  Rate  for  the
                                                  Class A-IO Certificates will
                                                  be  equal  to  0.0025%   per
                                                  annum. For each Distribution
                                                  Date  thereafter,  the Class
                                                  A-IO  Certificates  will  be
                                                  entitled to receive interest
                                                  in an  amount  equal  to the
                                                  excess of  interest  accrued
                                                  at the Net  WAC  Rate on the
                                                  Pool    Stated     Principal
                                                  Balance  for such  date over
                                                  interest   accrued   on  all
                                                  other outstanding Classes of
                                                  Certificates for such date.

             3. Class A-PO Certificates ..........For each  Distribution  Date
                                                  to and including the Initial
                                                  Optional   Call  Date,   the
                                                  Class A-PO Certificates will
                                                  not bear interest.  For each
                                                  Distribution  Date following
                                                  the  Initial  Optional  Call
                                                  Date,    the   Class    A-PO
                                                  Certificates    will    bear
                                                  interest at the Pass-Through
                                                  Rate  equal to the  least of
                                                  (i) One-Month LIBOR for such
                                                  date,   (ii)  the   weighted
                                                  average Net Mortgage Rate of
                                                  the Discount  Mortgage Loans
                                                  for such date, (iii) the Net
                                                  WAC Rate  for such  date and
                                                  (iv) 11.0% per annum.

             4. Mezzanine Certificates ...........For each  Distribution  Date
                                                  to and including the Initial
                                                  Optional   Call  Date,   the
                                                  Pass-Through  Rate  for each
                                                  Class      of      Mezzanine
                                                  Certificates  will be  equal
                                                  to the Net WAC Rate for such
                                                  date.  On each  Distribution
                                                  Date  following  the Initial
                                                  Optional   Call  Date,   the
                                                  Pass-Through  Rate  for each
                                                  Class      of      Mezzanine
                                                  Certificates  will be  equal
                                                  to the  least of (i) the sum
                                                  of One-Month  LIBOR for such
                                                  date   and  the   Applicable
                                                  Spread,  (ii)  the  Net  WAC
                                                  Rate for such date and (iii)
                                                  11.0%   per    annum.    The
                                                  Applicable  Spread  for  the
                                                  Class  M-1,  Class  M-2  and
                                                  Class M-3 Certificates  will
                                                  be 1.00%,  1.25% and  1.50%,
                                                  respectively.

             5. Subordinate Certificates. ........For each Distribution  Date,
                                                  the  Pass-Through  Rate  for
                                                  each  Class  of  Subordinate
                                                  Certificates  will be  equal
                                                  to the Net WAC Rate for such
                                                  date.

       Determination of One-Month LIBOR

       Beginning  in  December  2002,  on the second  LIBOR  Business  Day (as
defined  below) prior to the  commencement  of each  Interest  Accrual  Period
(each, a "LIBOR RATE DETERMINATION  DATE"), the Master Servicer will determine
One-Month LIBOR for each LIBOR Rate Determination Date, the Master Servicer or
its agent  will  determine  "ONE-MONTH  LIBOR"  on the  basis of the  Interest
Settlement  Rate (the  "INTEREST  SETTLEMENT  RATE") of the  British  Bankers'
Association  (the "BBA") for  one-month  deposits in U.S.  dollars as found on
Telerate  page  3750  as  of  11:00  a.m.  London  time  on  each  LIBOR  Rate
Determination  Date.  Interest  Settlement  Rates currently are based on rates
quoted by 16 BBA  designated  banks as being,  in the view of such banks,  the
offered  rate at which  deposits are being quoted to prime banks in the London
interbank market. Such Interest Settlement Rates are calculated by eliminating
the four  highest  rates  and the  four  lowest  rates,  averaging  the  eight
remaining  rates,  carrying the result  (expressed as a percentage) out to six
decimal places, and rounding to five decimal places.

       "LIBOR BUSINESS DAY" means a day on which banks are open for dealing in
foreign currency and exchange in London, England and The City of New York.

       The  Master   Servicer's   establishment  of  One-Month  LIBOR  (or  an
alternative  index) and the Master  Servicer's  subsequent  calculation of the
Pass-Through  Rates for any Interest Accrual Period, in the absence of willful
misconduct,  bad  faith or  manifest  error,  will be final and  binding.  The
Pass-Through  Rates for the related Classes of Certificates for any applicable
Interest  Accrual Period may be obtained by telephoning the Master Servicer at
(410) 884-2000.

       PRINCIPAL.  The  "PRINCIPAL  DISTRIBUTION  AMOUNT" for any Payment Date
will be equal to the sum of:

              (i) the principal  portion of all scheduled  monthly payments on
the Mortgage  Loans  received or Advanced (as defined  herein) on the Mortgage
Loans with respect to the related Due Date;

              (ii) the principal portion of all proceeds received with respect
to such Payment Date of (x) the purchase of a Defective  Mortgage Loan (or, in
the  case  of  a  substitution,   certain  amounts  representing  a  principal
adjustment)  by the Seller or the  applicable  Servicer  or the  purchase of a
Defaulted  Mortgage Loan (as defined  herein) by the Seller or the  applicable
Servicer; and

              (iii) the principal portion of all other unscheduled collections
(such  amounts  together  with the  amounts  included  in clause  (ii)  above,
"PRINCIPAL PREPAYMENT  DISTRIBUTION  AMOUNTS"),  received during the preceding
calendar month or deemed to be received during such month, including,  without
limitation,  full and partial  principal  prepayments  made by the  respective
Mortgagors,  Liquidation  Proceeds and Insurance  Proceeds,  to the extent not
distributed in the preceding month.

       On each Distribution  Date, the Principal  Distribution  Amount will be
allocated among the Senior  Certificates,  the Mezzanine  Certificates and the
Subordinate Certificates as described below.

       Class A-PO Principal Distribution Amount

       On  each  Distribution  Date,  an  amount  equal  to the PO  Percentage
(defined  below)  of  the  portion  of  the  Principal   Distribution   Amount
attributable   to  the  Discount   Mortgage  Loans  (defined  below)  will  be
distributed  as  principal  of the Class  A-PO  Certificates,  until the Class
Principal Balance thereof is reduced to zero.

       Remaining Principal Distribution Amount

       I. On each  Distribution Date to and including the Distribution Date in
June 2001, the Principal  Distribution Amount remaining after giving effect to
the  distribution  specified  in  the  immediately  preceding  paragraph  (the
"REMAINING PRINCIPAL DISTRIBUTION AMOUNT") will be distributed as principal of
the  Classes  of  Certificates  specified  below  in the  following  order  of
priority:

              (i) to the Class  A-R  Certificates,  until the Class  Principal
Balance thereof is reduced to zero;

              (ii)   sequentially,   to  the  Classes  of  Senior   Sequential
Certificates,  in the order of their  numerical  designation,  until the Class
Principal Balances thereof are reduced to zero; and

              (iii)   to   the   Mezzanine    Certificates   and   Subordinate
Certificates, pro rata, until the Class Principal Balances thereof are reduced
to zero.

       II. On each  Distribution  Date beginning in July 2001 to and including
the  Distribution  Date in June 2003,  the  Remaining  Principal  Distribution
Amount  will be  distributed  as  principal  of the  Classes  of  Certificates
specified below as follows:

              (A)   if the Senior Credit  Enhancement  Percentage  (as defined
                    herein)  is equal to or  greater  than 11.0% and a Trigger
                    Event  (as  defined  below)  is  not  in  effect,  in  the
                    following order of priority:

                    (i)  to the Subordinate Certificates,  pro rata, until the
                         Mezzanine Credit  Enhancement  Percentage (as defined
                         herein) is reduced to 2.1%  (after  giving  effect to
                         such distribution); and

                   (ii)  to the applicable  Classes of Certificates  specified
                         in  Section  I above in the  amounts  and  priorities
                         specified    therein,    the   Remaining    Principal
                         Distribution   Amount  after  giving  effect  to  the
                         distribution in clause (i) above;

               (B)  if the Senior Credit  Enhancement  Percentage is less than
                    11.0% or a Trigger Event is in effect,  to the  applicable
                    Classes of  Certificates  specified  in Section I above in
                    the amounts and priorities specified therein.

       III. On each  Distribution  Date  beginning in July 2003, the Remaining
Principal  Distribution Amount will be distributed as principal of the Classes
of Certificates specified below as follows:

               (A)  if the Senior Credit Enhancement Percentage is equal to or
                    greater than 11% and a Trigger Event is not in effect,  in
                    the following order of priority:

                    (i)  to the Classes of Subordinate Certificates, pro rata,
                         until the Mezzanine Credit Enhancement  Percentage is
                         reduced  to  2.1%  (after   giving   effect  to  such
                         distribution); and

                    (ii) to the Classes of Senior Sequential  Certificates and
                         the Mezzanine  Certificates,  pro rata, the Remaining
                         Principal  Distribution Amount after giving effect to
                         the distribution in clause (i) above, until the Class
                         Principal Balances thereof are reduced to zero; and

               (B)  if the Senior Credit  Enhancement  Percentage is less than
                    11.0% or a Trigger Event is in effect:

                    (i)  to the Classes of Senior Sequential Certificates, the
                         Mezzanine    Certificates    and   the    Subordinate
                         Certificates,   pro  rata,  the  Remaining  Principal
                         Distribution  Amount  less the  Principal  Prepayment
                         Distribution   Amount   allocable   to   the   Non-PO
                         Percentage  of the  Mortgage  Loans,  until the Class
                         Principal Balances thereof are reduced to zero; and

                   (ii)  to the Classes of Certificates specified below in the
                         following order of priority, the Principal Prepayment
                         Distribution Amount:

                         (a)  to   the    Classes    of   Senior    Sequential
                              Certificates, pro rata, the Specified Percentage
                              (as defined  below) of the Principal  Prepayment
                              Distribution  Amount  allocable  to  the  Non-PO
                              Percentage  of the  Mortgage  Loans,  until  the
                              Senior Credit Enhancement Percentage is equal to
                              11.0% and a Trigger Event is not in effect; and

                         (b)  to the  Classes of  Mezzanine  Certificates  and
                              Subordinate   Certificates,    pro   rata,   the
                              remaining  Principal   Prepayment   Distribution
                              Amount,   until  the  Class  Principal  Balances
                              thereof are reduced to zero.

       Notwithstanding  the foregoing,  if the Class Principal Balances of the
Senior  Sequential  Certificates  have been  reduced  to zero,  the  Remaining
Principal  Distribution Amount will be distributed to the Classes of Mezzanine
Certificates and Subordinate Certificates,  pro rata, except in the event that
a Credit  Enhancement  Lockout  Event (as defined  herein) is in effect.  If a
Credit  Enhancement  Lockout  Event is in effect  with  respect to one or more
Classes of Mezzanine Certificates or Subordinate  Certificates,  the Remaining
Principal  Distribution  Amount will be  distributed,  pro rata,  only to such
Classes of Mezzanine  Certificates and Subordinate  Certificates as to which a
Credit Enhancement Lockout Event is not in effect.

ADDITIONAL DEFINITIONS

       The "AGGREGATE MEZZANINE PRINCIPAL BALANCE" and "AGGREGATE  SUBORDINATE
PRINCIPAL BALANCE" for any Distribution Date are equal to the aggregate of the
Class Principal Balances of the Mezzanine  Certificates and of the Subordinate
Certificates, respectively, for such date.

       "BUSINESS  DAY"  means a day  that  is not a  Saturday,  Sunday,  legal
holiday or a day on which banking  institutions are authorized or obligated by
law,  regulation  or  executive  order to be  closed  in The City of New York,
Maryland,  Minnesota  or the city in which the  corporate  trust office of the
Trustee is located.

       The "CLASS CREDIT ENHANCEMENT PERCENTAGE" for any Distribution Date and
any Class of the Senior Sequential  Certificates,  the Mezzanine  Certificates
and the Subordinate Certificates is calculated by dividing the Class Principal
Balances  of all Classes of such  Certificates  that are  subordinate  to such
Class by the Pool Principal Balance for such date. For purposes of determining
whether a Class of the Mezzanine Certificates or the Subordinate  Certificates
is  subordinate  to any  other  Class  of  such  Certificates,  any  Class  of
Certificates  which  appears after any other Class or Classes in the following
list shall be deemed  subordinate  to such other Class or Classes:  Class M-1,
Class M-2, Class M-3, Class B-1, Class B-2, Class B-3.

       The "CLASS NOTIONAL  BALANCE" with respect to (a) the Class A-X1, Class
A-X2, Class A-X3 and Class A-X4  Certificates for any Distribution Date to and
including the Initial  Optional Call Date will be equal to the Class Principal
Balances of the Class A-1,  Class A-2,  Class A-3 and Class A-4  Certificates,
respectively,  for such date,  and  thereafter  will be equal to zero, and (b)
with respect to the Class A-IO  Certificates for any Distribution  Date to and
including the Initial Optional Call Date will be equal to the aggregate of the
principal  balances of the Non-Discount  Mortgage Loans for such date, and for
any Distribution Date thereafter will be equal to zero.

       The "CLASS PRINCIPAL BALANCE" with respect to any Class of Certificates
(other than the Senior IO Certificates  and the Class A-RLT  Certificate)  for
any  Distribution  Date will be equal to the original Class Principal  Balance
thereof  reduced  by the sum of (i) all  amounts  distributed  in  respect  of
principal of such Class on all prior  Distribution Dates and (ii) all Realized
Losses allocated to such Class on all prior Distribution Dates.

       A "CREDIT  ENHANCEMENT  LOCKOUT EVENT" is in effect with respect to any
Class of the Mezzanine  Certificates  and the Subordinate  Certificates on any
Distribution Date following the Distribution Date on which the Class Principal
Balances of the Senior  Sequential  Certificates have been reduced to zero, if
the Rolling Six-Month  Delinquency Rate for such Distribution Date is equal to
or greater than one-half of the Class Credit  Enhancement  Percentage for such
Class for such date.

       A "DISCOUNT  MORTGAGE LOAN" is a Mortgage Loan with a Net Mortgage Rate
of less than 6.37%.

       The "DISCOUNT  MORTGAGE POOL" for any Distribution Date is comprised of
all of the Discount Mortgage Loans in the Mortgage Pool.

       The  "DETERMINATION  DATE" with respect to any Distribution Date is the
15th of the month in which such Distribution Date occurs.

       The "DUE DATE" with respect to any  Distribution  Date is the first day
of the month in which such Distribution Date occurs.

       The "MEZZANINE CREDIT ENHANCEMENT PERCENTAGE" for any Distribution Date
is the  quotient,  expressed  as a  percentage,  obtained by dividing  (i) the
Aggregate  Subordinate  Principal Balance by (ii) the Pool Principal  Balance,
each for such date.

       The "NET MORTGAGE  INTEREST RATE" with respect to any Distribution Date
and any Mortgage  Loan is equal to the Mortgage  Rate of such Mortgage Loan on
the first day of the month preceding the month in which such Distribution Date
occurs,  minus the  applicable  servicing fee rate (the  "SERVICING FEE RATE")
with respect to such Mortgage Loan as described herein under "Servicing of the
Mortgage Loans--Servicing Compensation and Payment of Expenses".

       The "NET WAC  RATE"  for any  Distribution  Date to and  including  the
Initial Optional Call Date is equal to a fraction,  expressed as a percentage,
the  numerator of which is (i) the product of (a) the weighted  average of the
Net Mortgage  Rates of the Mortgage  Loans for such date and (b) the aggregate
of the principal  balances of the Mortgage Loans for such date, minus (ii) the
Interest  Distribution  Amount for the Class A-IO  Certificates for such date,
and the  denominator of which is the aggregate  Non-PO Balance of the Mortgage
Loans for such date; and for any Distribution  Date thereafter is equal to the
weighted  average of the Net  Mortgage  Rates of the  Mortgage  Loans for such
date.

       A  "NON-DISCOUNT  MORTGAGE  LOAN" is any  Mortgage  Loan  other  than a
Discount Mortgage Loan.

       The "NON-PO BALANCE" (a) with respect to any Discount Mortgage Loan and
any date is equal to the Non-PO  Percentage  of the Stated  Principal  Balance
thereof  as of such date and (b) with  respect  to any  Non-Discount  Mortgage
Loan, is equal to the Stated Principal Balance thereof as of such date.

       The "NON-PO  PERCENTAGE" (a) with respect to any Discount Mortgage Loan
and any date will be equal to 100% minus the  related PO  Percentage  for such
date and (b) with respect to any Non-Discount  Mortgage Loan, will be equal to
100%.

        The  "POOL  STATED  PRINCIPAL  BALANCE"  means,  with  respect  to any
Distribution  Date,  the  aggregate  of the Stated  Principal  Balances of the
Mortgage  Loans that were  outstanding  on the Due Date occurring in the month
preceding the month in which such Distribution Date occurs.

        The "PO PERCENTAGE" with respect to any Discount Mortgage Loan will be
the fraction, expressed as a percentage, equal to (6.37% minus the related Net
Mortgage Rate) divided by 6.37%.

        A "REALIZED LOSS" with respect to any defaulted  Mortgage Loan that is
finally liquidated (each, a "LIQUIDATED LOAN"), is the amount of loss realized
equal to the portion of the principal  balance  remaining after application of
all amounts recovered (net of amounts  reimbursable to the related Servicer or
the Master  Servicer  for related  Advances,  expenses,  and  Servicing  Fees)
towards interest and principal owing on such Mortgage Loan.

        The "ROLLING  SIX-MONTH  DELINQUENCY  RATE" means, with respect to any
Distribution  Date,  the  average  of  60-plus  day  delinquency   percentages
(including  loans in  foreclosure or relating to REO  properties)  for the six
most recent months.

        The "SENIOR CREDIT  ENHANCEMENT  PERCENTAGE" for any Distribution Date
is the quotient,  expressed as a percentage,  obtained by dividing (i) the sum
of (a) the  Aggregate  Mezzanine  Principal  Balance  and  (b)  the  Aggregate
Subordinate  Principal  Balance by (ii) the Pool Principal  Balance,  each for
such date.

        The "SPECIFIED  PERCENTAGE" for any Distribution Date occurring in the
periods listed in the table below will be as follows:

       Distribution Date                                            Percentage

      July 2003-June 2004                                               70%
      July 2004-June 2005                                               60%
      July 2005-June 2006                                               40%
      July 2006-June 2007                                               20%
      July 2007 and thereafter                                           0%

        Any scheduled  reduction in the Specified  Percentage  set forth above
shall not be made as of the related Distribution Date unless either:

              A.  (i)(X)  the  aggregate  of  the  principal  balances  of the
        Mortgage  Loans  delinquent  60-plus days,  averaged over the six most
        recent months, is less than 50% of the sum of the Aggregate  Mezzanine
        Principal Balance and the Aggregate  Subordinate Principal Balance for
        such  date or (Y) the  Rolling  Six-Month  Delinquency  Rate  for such
        Distribution Date does not exceed 2%, AND

              (ii) with  respect  to the  periods  indicated  in the table set
        forth under the definition of "Specified Percentage" above, the amount
        of  Realized  Losses  on the  Mortgage  Loans  to and  including  such
        Distribution   Date  is  less  than  30%,   35%,   40%,  45%  or  50%,
        respectively,  of the sum of the original Class Principal  Balances of
        the Mezzanine Certificates and the Subordinate Certificates;

                                        OR
                                        --

              B.  (i)  the  Rolling   Six-Month   Delinquency  Rate  for  such
        Distribution Date does not exceed 4%, AND

              (ii) the amount of Realized  Losses on the Mortgage Loans to and
        including  such  Distribution  Date is less than 10% of the sum of the
        original Class Principal Balance of the Mezzanine Certificates and the
        Subordinate  Certificates  (each  of A  and  B,  a  "STEPDOWN  LOCKOUT
        EVENT").

Notwithstanding the foregoing,  upon reduction of the Class Principal Balances
of the Senior Sequential  Certificates to zero, the Specified  Percentage will
equal 0%.

        The "STATED  PRINCIPAL  BALANCE" with respect to any Mortgage Loan and
any date is the Cut-off Date Principal  Balance of such Mortgage Loan less the
sum of (i) the principal  portion of the  Scheduled  Payments due thereon that
were received in the month prior to the most recent Distribution Date or as to
which an Advance was made, (ii) all principal prepayments,  Insurance Proceeds
and  Liquidation  Proceeds  with respect to such  Mortgage  Loan to the extent
distributed on any previous Distribution Date and (iii) any Realized Loss with
respect to such Mortgage Loan for any previous Distribution Date.

        A "TRIGGER EVENT" is in effect with respect to any  Distribution  Date
if the Rolling Six-Month Delinquency Rate for such date is equal to or greater
than one-half of the Senior Credit Enhancement Percentage for such date.

ALLOCATION OF LOSSES

        On  each  Distribution  Date,  the  applicable  PO  Percentage  of any
Realized Loss,  including any Excess Loss, with respect to a Discount Mortgage
Loan  will be  allocated  to the  Class  A-PO  Certificates  until  the  Class
Principal  Balance thereof is reduced to zero. The amount of any such Realized
Loss,  other than an Excess  Loss,  allocated on or prior to the date on which
the Class Principal  Balances of all Classes of the  Subordinate  Certificates
and the Mezzanine  Certificates have been reduced to zero will be treated as a
"CLASS  A-PO  DEFERRED  AMOUNT".  To the extent  funds are  allocable  on such
Distribution  Date or on any  future  Distribution  Date  from  the  Principal
Distribution Amount to any Mezzanine and Subordinate Certificates,  Class A-PO
Deferred  Amounts  will  be paid  to the  Class  A-PO  Certificates  prior  to
distributions of principal on the Mezzanine and Subordinate Certificates.  Any
distribution  of  Available  Funds in  respect of unpaid  Class A-PO  Deferred
Amounts will not further reduce the Class Principal  Balance of the Class A-PO
Certificates.  The Class A-PO  Deferred  Amounts will not bear  interest.  The
Class  Principal  Balance  of  the  Class  of  Subordinate  Certificates  then
outstanding  with the highest  numerical  Class  designation  or, if the Class
Principal Balances of the Subordinate  Certificates have been reduced to zero,
then the Class Certificate Balance of the Class of Mezzanine Certificates then
outstanding  with the highest  numerical Class  designation will be reduced by
the amount of any payments in respect of Class A-PO  Deferred  Amounts.  After
the date on which the Class Principal Balances of the Subordinate Certificates
and the  Mezzanine  Certificates  have been reduced to zero, no new Class A-PO
Deferred Amounts will be created.

        On each  Distribution  Date, the applicable  Non-PO  Percentage of any
Realized Losses,  other than any Excess Losses, will be allocated first to the
Subordinate Certificates and then to the Mezzanine Certificates,  in each case
in the reverse order of their numerical Class designations (beginning with the
Class of Subordinate  Certificates then outstanding with the highest numerical
Class  designation),  in each case until the Class Principal  Balances of such
respective Classes has been reduced to zero, and then to the Senior Sequential
Certificates, pro rata, based upon their respective Class Principal Balances.

        On each  Distribution  Date, the applicable  Non-PO  Percentage of any
Excess  Losses  will be  allocated,  pro  rata,  among the  Classes  of Senior
Sequential  Certificates,  Mezzanine Certificates and Subordinate Certificates
based upon their respective Class Principal Balances.

        Because principal  distributions are paid to certain Classes of Senior
Certificates (other than the Certificates with Class Notional Balances) before
other Classes of Senior Certificates, holders of such Senior Certificates that
are entitled to receive principal later bear a greater risk of having Realized
Losses on the Mortgage Loans allocated to their  Certificates  than holders of
Classes that are entitled to receive principal earlier.

SUBORDINATION OF THE MEZZANINE AND SUBORDINATE CERTIFICATES

        The  rights  of the  holders  of the  Mezzanine  Certificates  and the
Subordinate Certificates to receive distributions with respect to the Mortgage
Loans  will be  subordinate  to  such  rights  of the  holders  of the  Senior
Certificates to the extent described herein. This subordination is intended to
enhance  the  likelihood  of  regular  receipt  by the  holders  of the Senior
Certificates of the full amount of the monthly  distributions due them, and to
afford  such  holders  protection  against  Realized  Losses.  The  protection
afforded to the holders of Senior  Certificates by means of the  subordination
feature  will be  accomplished  by the  preferential  right of such holders to
receive,  prior  to any  distribution  being  made on a  Distribution  Date in
respect of the Mezzanine  Certificates and the Subordinate  Certificates,  the
amounts due them in respect of interest and principal,  respectively,  on each
Distribution  Date out of  Available  Funds  on  deposit  on such  date in the
Certificate Account and, if necessary, by the right of such holders to receive
future  distributions  with respect to the Mortgage Loans that would otherwise
have  been  payable  to  the  holders  of  the   Mezzanine   and   Subordinate
Certificates. See "--Allocation of Available Funds" above.

        Unless  reduced  by cash flow  deficiencies  due to  delinquencies  or
liquidation losses, the entitlement of the Senior Sequential Certificates to a
disproportionate  percentage of the Remaining  Principal  Distribution  Amount
will have the effect of  accelerating  the  amortization  of such Classes from
what it would have been if such  amount had been  distributed  pro rata on the
basis of the  Class  Principal  Balances  of such  Classes  together  with the
Mezzanine Certificates and the Subordinate Certificates. Any such acceleration
will  increase  the  relative  interests  of the  Mezzanine  Certificates  and
Subordinate  Certificates in the Trust Fund and the protection afforded to the
Class  A-1,  Class  A-2,  Class A-3 and Class A-4  Certificates  thereby.  If,
however,  as a result of losses on the Mortgage Loans, the Pool Stated Balance
becomes less than the aggregate of the Class  Principal  Balances of the Class
A-1, Class A-2, Class A-3 and Class A-4 Certificates  the protection  afforded
by the  subordination  feature will be exhausted and the Class A-1, Class A-2,
Class A-3 and Class A-4 Certificateholders will thereafter bear all losses and
delinquencies in respect of the Mortgage Loans on a pro rata basis.

        "BANKRUPTCY  LOSSES" on any Distribution Date are the aggregate of all
Realized  Losses  for  the  preceding  Prepayment  Period  on  account  of (i)
Deficient  Valuations,  or (ii) Debt  Service  Reductions  with respect to the
Mortgage Loans. A "DEFICIENT  VALUATION with respect to any Mortgage Loan is a
valuation by a court of competent jurisdiction of the Mortgaged Property in an
amount less than the then outstanding indebtedness under the Mortgage Loan, or
any  reduction in the amount of principal  to be paid in  connection  with any
Scheduled Payment that results in a permanent forgiveness of principal,  which
valuation or reduction results from a final non-appealable order of such court
under the U.S. Bankruptcy Code. A "DEBT SERVICE REDUCTION" with respect to any
Mortgage  Loan is a  reduction  by a court of  competent  jurisdiction  in the
Scheduled Payment for such Mortgage Loan, except a reduction  resulting from a
Deficient Valuation.

        "EXCESS LOSSES" are (i) Special Hazard Losses in excess of the Special
Hazard  Loss  Coverage  Amount,  (ii)  Bankruptcy  Losses  in  excess  of  the
Bankruptcy  Loss Coverage Amount and (iii) Fraud Losses in excess of the Fraud
Loss Coverage Amount.

        "FRAUD  LOSSES"  on any  Distribution  Date are the  aggregate  of all
Realized  Losses  for the  preceding  Prepayment  Period on  account of fraud,
dishonesty or  misrepresentation  in connection  with the  origination  of the
related Mortgage Loan.

        "SPECIAL  HAZARD  LOSSES"  are  Realized  Losses in respect of Special
Hazard  Loans.  A "SPECIAL  HAZARD LOAN" is a Liquidated  Loan as to which the
applicable  Servicer's  ability to recover the full amount due  thereunder was
substantially impaired by a hazard not insured against under a standard hazard
insurance policy.

        The  Mezzanine  Certificates  and the  Subordinate  Certificates  will
provide  protection to the Classes of Certificates of higher relative priority
against (i) Special  Hazard  Losses in an initial  amount of  $8,773,293  (the
"SPECIAL HAZARD LOSS COVERAGE  AMOUNT"),  (ii) Bankruptcy Losses in an initial
amount of $300,000 (the  "BANKRUPTCY  LOSS  COVERAGE  AMOUNT") and (iii) Fraud
Losses in an initial amount of $12,901,901 (the "FRAUD LOSS COVERAGE AMOUNT").

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

        The Fraud Loss Coverage Amount will be reduced,  from time to time, by
the amount of Fraud Losses allocated to the Certificates. In addition, on each
anniversary  of the  Cut-off  Date,  the Fraud Loss  Coverage  Amount  will be
reduced as follows:  (a) on the first,  second, third and fourth anniversaries
of the Cut-off  Date,  to an amount  equal to the lesser of (i) 1% of the then
current  Pool Stated  Principal  Balance and (ii) the excess of the Fraud Loss
Coverage  Amount as of the preceding  anniversary of the Cut-off Date over the
cumulative  amount of Fraud Losses  allocated to the  Certificates  since such
preceding anniversary and (b) on the fifth anniversary of the Cut-off Date, to
zero.

        The Special Hazard Loss Coverage Amount will be reduced,  from time to
time,  to an amount  equal on any  Distribution  Date to the lesser of (a) the
greatest of (i) 1% of the  aggregate of the Stated  Principal  Balances of the
Mortgage  Loans,  (ii)  twice the  Stated  Principal  Balance  of the  largest
Mortgage  Loan and  (iii)  the  aggregate  Stated  Principal  Balances  of the
Mortgage  Loans  secured  by  Mortgaged   Properties  located  in  the  single
California  five-digit  Zip code area  having  the  highest  aggregate  Stated
Principal  Balance of any such Zip code area and (b) the  Special  Hazard Loss
Coverage  Amount as of the  Closing  Date less the  amount,  if any, of losses
attributable to Special Hazard Mortgage Loans incurred since the Closing Date.
All Stated  Principal  Balances  for the  purpose of this  definition  will be
calculated as of the first day of the month preceding such  Distribution  Date
after  giving  effect to Scheduled  Payments of principal  and interest on the
Mortgage Loans then due, whether or not paid.

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

EXAMPLE OF DISTRIBUTIONS

        The  following  chart sets forth an  example of  distributions  on the
Certificates for the first month of the Trust Fund's existence:

June 1, 1998.........................     Cut-off Date.
June 1-June 30, 1998................. (A) Prepayment  period.  The Servicers
                                          receive Principal Prepayments and 
                                          interest thereon to the date of such 
                                          prepayment.  For each Distribution
                                          Date, the Prepayment Period will 
                                          commence on the first of the 
                                          preceding calendar month and end on 
                                          the last day of such month.
June 30.............................. (B) Record Date (the last Business Day of 
                                          the month preceding the month in 
                                          which the related Distribution Date
                                          occurs).
July 1............................... (C) Due Date (the first calendar day of 
                                          the month in which the related 
                                          Distribution Date occurs). Scheduled 
                                          Payments of principal and interest on 
                                          the Mortgage Loans are due from 
                                          Mortgagors.
June 1 - July 15..................... (D) Each Servicer receives Scheduled 
                                          Payments due on July 1 during this
                                          period.
July 15.............................. (E) Determination Date.
July 27.............................. (F) Distribution Date.

        Succeeding  monthly  periods  follow the pattern of (A)  through  (F),
except that the prepayment period is as indicated in the description above.

(A) Principal  Prepayments  received during this period will be distributed to
Certificateholders  on July 27, 1998 (to the extent not  applied in  computing
the Cut-off Date Principal Balance).  When a Mortgage Loan is prepaid in full,
interest on the amount  prepaid is collected  only from the last scheduled Due
Date to the date of prepayment. With respect to Prepayment Interest Shortfalls
resulting from principal  prepayments  received during the related  prepayment
period,  the applicable  Servicer will reduce its Servicing Fee for such month
and make a corresponding  payment to the Certificate  Account, in each case to
the  extent  described  under  "Servicing  of  Mortgage  Loans--Adjustment  to
Servicing Fee in Connection with Certain Prepaid Mortgage Loans" herein.

(B) Distributions of principal and interest on July 27, 1998 will be made to 
Certificateholders of record as of the close of business on the Record Date.

(C) Scheduled Payments are due on this date and, when received, will be passed 
through on the related Distribution Date, with the interest adjusted to the 
applicable Net Mortgage Rate.

(D) All required  amounts from the Servicers  will be deposited by the Master  
Servicer in the  Certificate  Account within one Business Day of receipt. Such 
payments will include the scheduled  principal  payments,  plus interest at the
applicable Net Mortgage Rate on the Cut-off Date Principal Balance.

(E) As of July 15, 1998 the Trustee will determine the amount of principal and
interest  (including  the  amount,  if  any,  of  Advances  to be  made by the
applicable  Servicer or the Master  Servicer)  which will be passed through to
Certificateholders. The Trustee will be obligated to distribute on the related
Distribution Date those Scheduled Payments due on July 1, 1998 which have been
received on or before July 20, 1998 (or which were the subject of an Advance),
as well as all  Principal  Prepayments  received on Mortgage  Loans during the
related Prepayment Period (the Cut-off Date through June 30, 1998, in the case
of  the  initial  Distribution  Date).  In the  event  a  Prepayment  Interest
Shortfall  occurs during such Prepayment  Period,  the Servicing Fee otherwise
payable to the applicable Servicer for such month shall, to the extent of such
Prepayment  Interest   Shortfall,   be  deposited  by  such  Servicer  in  the
Certificate Account for distribution to Certificateholders on July 27, 1998.

(F) The Trustee will make distributions to Certificateholders on the 25th day 
of the month in which the related Due Date occurs, or if such day is not a 
Business Day, on the next Business Day.

REPORTS TO CERTIFICATEHOLDERS

        On  each   Distribution   Date,  the  Trustee  will  forward  to  each
Certificateholder,  the  Depositor  and Redwood  Trust a  statement  (based on
information  received from Master  Servicer in its possession from the related
Servicer) generally setting forth:

        (i) the amount of the related distribution to holders of each Class of
Certificates  allocable to  principal,  separately  identifying  the aggregate
amount of any Principal Prepayments included therein;

        (ii) the  amount of such  distribution  to  holders  of each  Class of
Certificates  allocable to interest, any Unpaid Interest Shortfall included in
such  distribution  and any remaining  Unpaid Interest  Shortfall after giving
effect to such distribution;

        (iii) if the distribution to the holders of each Class of Certificates
is less than the full amount that would be  distributable  to such  holders if
there were sufficient  funds available  therefor,  the amount of the shortfall
and the allocation thereof as between principal and interest;

        (iv) the  Class  Principal  Balance  or  Class  Notional  Balance,  as
applicable,  of  each  Class  of  Certificates  after  giving  effect  to  the
distribution of principal on such Distribution Date;

        (v) the Pool Stated Principal  Balance for the following  Distribution
Date;

        (vi) the related  amount of the  Servicing  Fee paid to or retained by
the Servicer;

        (vii)  the  Pass-Through  Rate for each  Class  of  Certificates  with
respect to such Distribution Date;

        (viii)  the  aggregate  Stated  Principal  Balances  of  the  Discount
Mortgage Loans and, for any Distribution  Date after the Initial Optional Call
Date, the related Net WAC Rate;

        (ix) the  amount of  Advances  included  in the  distribution  on such
Distribution Date;

        (x) the number and aggregate  principal  amounts of Mortgage Loans (A)
delinquent (exclusive of Mortgage Loans in foreclosure) (1) 30 days, (2) 31 to
60 days,  (3) 61 to 90 days and (4) 91 or more days and (B) in  foreclosure as
of the close of business on the last day of the calendar month  preceding such
Distribution Date;

        (xi) the  Rolling  Six-Month  Delinquency  Rate for such  Distribution
Date;

        (xii) with  respect to any  Mortgage  Loan that became an REO Property
during the  preceding  calendar  month,  the loan number and Stated  Principal
Balance of such Mortgage Loan as of the close of business on the Determination
Date preceding such Distribution Date and the date of acquisition thereof;

        (xiii) the total number and principal balance of any REO Properties as
of the close of business on the Determination Date preceding such Distribution
Date;

        (xiv) the Senior Credit Enhancement  Percentage,  the Mezzanine Credit
Enhancement Percentage and each Class Credit Enhancement Percentage separately
stated,  before and after giving effect to distributions on such  Distribution
Date;

        (xv) the  aggregate  amount of  Realized  Losses  incurred  during the
preceding  calendar  month and the  portion  thereof  attributable  to Special
Hazard Losses, Bankruptcy Losses and Fraud Losses;

        (xvi) whether a Trigger Event is in effect for such Distribution Date;

        (xvii)  whether a Credit  Enhancement  Lockout  Event is in effect for
such Distribution Date;

        (xviii)  whether  a  Stepdown  Lockout  Event  is in  effect  for such
Distribution Date, specifying such Stepdown Lockout Event; and

        (xix) the aggregate  amount of Realized Losses allocated to each Class
of Certificates.

        In addition,  within a reasonable period of time after the end of each
calendar year, the Trustee will prepare and deliver to each  Certificateholder
of record during the previous calendar year a statement containing information
necessary to enable  Certificateholders  to prepare  their tax  returns.  Such
statements  will not have been  examined and reported  upon by an  independent
public accountant.

AMENDMENT

        The Pooling and Servicing  Agreement may be amended by the  Depositor,
the Master  Servicer,  the  Trustee  and the  Seller,  without  the consent of
Certificateholders,  for any of the  purposes set forth under "The Pooling and
Servicing  Agreement--Amendment"  in the Prospectus.  In addition, the Pooling
and Servicing Agreement may be amended by the Depositor,  the Master Servicer,
the Trustee  and the Seller,  with the consent of the holders of a Majority in
Interest  of each  Class of Senior,  Mezzanine  and  Subordinate  Certificates
affected  thereby,  for the purpose of adding any provisions to or changing in
any manner or  eliminating  any of the provisions of the Pooling and Servicing
Agreement or of modifying in any manner the rights of the  Certificateholders;
provided,  however,  that no such  amendment  may (i) reduce in any manner the
amount of, or delay the timing of, payments  required to be distributed on any
Certificate  without  the  consent  of the  holder of such  Certificate;  (ii)
adversely  affect in any material  respect the interests of the holders of any
Class of Certificates in a manner other than as described in clause (i) above,
without the consent of the holders of Certificates  of such Class  evidencing,
as to such Class,  Percentage  Interests  aggregating 66%; or (iii) reduce the
aforesaid   percentage   of  aggregate   outstanding   principal   amounts  of
Certificates  of each Class,  the holders of which are  required to consent to
any such amendment,  without the consent of the holders of all Certificates of
such Class.

OPTIONAL CALL BY CLASS A-RLT CERTIFICATEHOLDER

        On any  Distribution  Date  beginning  with the  Distribution  Date in
December   2002  (the  "INITIAL   OPTIONAL   CALL  DATE"),   the  Class  A-RLT
Certificateholder  will have the option (the "OPTIONAL CALL") to purchase,  in
whole but not in part, either (a) all the Mortgage Loans and the REO Property,
if any, remaining in the Trust Fund and thereby effect the early retirement of
all  Certificates  or (b) all  outstanding  Certificates,  in  either  case by
depositing  an amount  not less  than the  aggregate  of the  Class  Principal
Balances of the outstanding  Classes of  Certificates  plus accrued and unpaid
interest on the outstanding  classes of  interest-bearing  Certificates at the
respective  Pass-Through Rates in effect for such Distribution Date to but not
including such Distribution  Date. Notice of the exercise of the Optional Call
will be given to Certificateholders at least 15 days prior to such exercise.

OPTIONAL PURCHASE OF DEFAULTED LOANS

        As to any Mortgage  Loan which is  delinquent in payment by 91 days or
more,  the Seller (or the applicable  Servicer)  may, at its option,  purchase
such Mortgage Loan (each, a "DEFAULTED  MORTGAGE LOAN") from the Trust Fund at
a price equal to 100% of the Stated  Principal  Balance  thereof  plus accrued
interest  thereon at the  applicable  Net Mortgage  Rate from the date through
which interest was last paid by the related Mortgagor or advanced to the first
day of the month in which such amount is to be distributed.

EVENTS OF DEFAULT

        Events of  Default  will  consist  of:  (i) any  failure by the Master
Servicer to deposit in the Certificate  Account the required  amounts or remit
to the Trustee any  payment  (other than an Advance  required to be made under
the terms of the Pooling and Servicing  Agreement) which continues  unremedied
for five Business  Days after the giving of written  notice of such failure to
the Master  Servicer by the Trustee or the Depositor or to the Master Servicer
and the Trustee by the holders of Certificates having not less than 25% of the
Voting Rights  evidenced by the  Certificates;  (ii) any failure by the Master
Servicer  to  observe  or perform  in any  material  respect  any other of its
covenants  or  agreements  in  the  Pooling  and  Servicing  Agreement,  which
continues  unremedied  for 60 days after the giving of written  notice of such
failure to the Master  Servicer  by the  Trustee or the  Depositor,  or to the
Master Servicer and the Trustee by the holders of Certificates  evidencing not
less  than 25% of the  Voting  Rights  evidenced  by the  Certificates;  (iii)
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 or (iv)
any  failure  of the  Master  Servicer  to make any  Advance  which  continues
unremedied  for the  period  of one  Business  Day  after  the  date on  which
telecopied  notice of such failure,  requiring the same to be remedied,  shall
have been  given to the  Master  Servicer  by the  Trustee.  As of any date of
determination, (a) 1% of all Voting Rights shall be allocated to each Class of
Senior IO  Certificates,  if any, with a Class Notional  Balance  greater than
zero,  and (b) the  remaining  Voting  Rights (or 100% of the Voting Rights if
there is no Class of  Senior IO  Certificates  with a Class  Notional  Balance
greater than zero) shall be allocated  among holders of the remaining  Classes
of Certificates in proportion to the Class Principal  Balances thereof on such
date.

RIGHTS UPON EVENT OF DEFAULT

        So long as an  Event  of  Default  under  the  Pooling  and  Servicing
Agreement  (other  than an Event of Default  described  in clause  (iv) in the
preceding paragraph) remains unremedied, the Trustee may, and upon the receipt
of instructions  from holders of Certificates  having not less than 25% of the
Voting Rights evidenced by the Certificates,  the Trustee shall, terminate all
of the rights and  obligations  of the Master  Servicer  under the Pooling and
Servicing  Agreement and in and to the Mortgage  Loans,  whereupon the Trustee
will succeed to all of the  responsibilities and duties of the Master Servicer
under the Pooling and Servicing  Agreement,  including the  obligation to make
Advances.  If an Event of Default arises from the Master Servicer's failure to
make an Advance as described in clause (iv) in the  preceding  paragraph  [and
the Trustee receives instructions from holders of Certificates having not less
than 51% of the Voting  Rights  evidenced  by the  Certificates],  the Trustee
shall terminate all of the rights and obligations of the Master Servicer under
the  Pooling  and  Servicing  Agreement  and in and to the  Mortgage  Loans as
described in the preceding sentence.

        No  Certificateholder,  solely by virtue of such holder's  status as a
Certificateholder,  will  have any  right  under  the  Pooling  and  Servicing
Agreement to institute any proceeding with respect thereto, unless such holder
previously  has given to the Trustee  written notice of default and unless the
holders  of  Certificates  having  not  less  than  25% of the  Voting  Rights
evidenced  by the  Certificates  have made  written  request to the Trustee to
institute  such  proceeding  in its own name as  Trustee  thereunder  and have
offered to the Trustee reasonable  indemnity,  and the Trustee for 60 days has
neglected or refused to institute any such proceeding.

THE TRUSTEE

        First Union National Bank, a national banking  association will be the
Trustee under the Pooling and Servicing Agreement. The Depositor and Greenwich
may maintain other banking  relationships  in the ordinary  course of business
with the Trustee.  Offered  Certificates  may be  surrendered at the Corporate
Trust  Office of the  Trustee  located at 230 South Tryon  Street,  Charlotte,
North Carolina  28288,  Attention:  Sequoia  Mortgage Trust 3 or at such other
addresses as the Trustee may designate from time to time.

RESTRICTIONS ON TRANSFER OF THE CLASS A-R CERTIFICATES AND THE MEZZANINE 
CERTIFICATES

        The  Pooling  and  Servicing  Agreement  provides  that the  Class A-R
Certificates  and the  Mezzanine  Certificates  (in addition to certain  other
Classes  of  Certificates)  may not be  acquired  by a Plan  except  under the
limited circumstances set forth therein. See "ERISA Considerations" herein. In
addition,  the Class A-R  Certificates  will be subject to the restrictions on
transfer  described  in the  Prospectus  under  "Certain  Federal  Income  Tax
Consequences - REMIC  Certificates - Tax-Related  Restrictions  on Transfer of
Residual Certificates - Noneconomic Residual Certificates".

        Each Class A-R Certificate and each Mezzanine Certificate will contain
a legend describing the foregoing restrictions which are applicable to it.

                 YIELD, PREPAYMENT AND MATURITY CONSIDERATIONS

DELAY IN DISTRIBUTIONS; INTEREST LAG; NET INTEREST SHORTFALLS

        The  effective   yield  to  the  holders  of  each  Class  of  Offered
Certificates will be lower than the yield otherwise produced by the applicable
rate at which  interest is passed  through to such  holders  and the  purchase
price of such Certificates  because monthly  distributions will not be payable
to such holders until the 25th day (or, if such day is not a Business Day, the
first  Business  Day  thereafter)  of the month  following  the month in which
interest accrues on the Mortgage Loans (without any additional distribution of
interest or  earnings  thereon in respect of such  delay).  In  addition,  the
Mortgage Rate applicable for any Adjustment Date will be based on the One-Year
CMT Index most recently announced as of a date generally 45 days prior to each
Adjustment  Date.  Thus, if the One-Year CMT Index increases with respect to a
Mortgage  Loan that is no longer in its  Fixed  Rate  Period,  the lag in time
before the corresponding  Mortgage Rate increases will, all other things being
equal, slow the upward adjustment of the Pass-Through  Rates that are based on
the Net WAC Rate. See "The Mortgage Pool" herein.

        Net Interest  Shortfalls will also adversely  affect the yields on the
Offered Certificates.

DEFAULTS AND DELINQUENT PAYMENTS

        Delinquencies  on the  Mortgage  Loans  which are not  advanced by the
applicable Servicer or the Master Servicer (because such amounts, if advanced,
would be non-recoverable) will adversely affect the yield on the Certificates.

        The yields to maturity of the Mezzanine Certificates will be sensitive
to defaults and delinquent payments on the Mortgage Loans because any Realized
Losses  resulting  therefrom  will  be  allocated  first  to  the  Subordinate
Certificates and second to the Mezzanine Certificates (in the reverse order of
their  numerical  designations)  before  allocation  to the Senior  Sequential
Certificates.   If  a  purchaser  of  Mezzanine  Certificates  calculates  its
anticipated  yield  based on an assumed  rate of default  and amount of losses
that is lower than the default  rate and amount of losses  actually  incurred,
its actual yield to maturity will be lower than that so calculated  and could,
in the event of substantial losses, be negative. The timing of Realized Losses
will also affect an  investor's  actual yield to maturity  even if the rate of
defaults  and   severity  of  losses  are   consistent   with  an   investor's
expectations. In general, the earlier a loss occurs, the greater is the effect
on an  investor's  yield to  maturity.  There  can be no  assurance  as to the
delinquency,  foreclosure  or loss  experience  with  respect to the  Mortgage
Loans.

        The yields to maturity of the Senior Sequential  Certificates may also
be sensitive to such defaults and delinquent payments.  If the Class Principal
Balances of the Subordinate  Certificates and the Mezzanine  Certificates have
been reduced to zero due to the allocation of Realized Losses to such Classes,
any  additional  Realized  Losses will be  allocated to the  remaining  Senior
Sequential  Certificates  on  a  pro  rata  basis.  See  "Description  of  the
Certificates - Allocation of Losses" herein.

PREPAYMENT CONSIDERATIONS AND RISKS

        The rates of principal payments on Certificates,  the aggregate amount
of  distributions  on the  Certificates  and the  yields  to  maturity  of the
Certificates  will be related to the rate and timing of payments of  principal
on the Mortgage Loans and any exercise by the Class A-RLT Certificateholder of
the  Optional  Call on or after the Initial  Optional  Call Date.  The rate of
principal  payments  on the  Mortgage  Loans will in turn be  affected  by the
amortization  schedules of the Mortgage Loans (which will change  periodically
to accommodate adjustments to the Mortgage Rates) and by the rate of principal
prepayments  thereon (including for this purpose,  prepayments  resulting from
(i)  refinancing,  (ii)  liquidations  of the Mortgage  Loans due to defaults,
casualties and condemnations and (iii) repurchases by the Seller. The Mortgage
Loans may be prepaid by the Mortgagors at any time;  however,  with respect to
approximately  2.4%  of the  Mortgage  Loans  (by  Cut-off  Date  Balance),  a
prepayment charge may apply to full and partial prepayments by borrowers under
the limited circumstances described above under "The Mortgage  Pool--General".
Increases in the Scheduled  Payments on the Mortgage  Loans in excess of those
assumed in underwriting  such Mortgage Loans following the initial  Adjustment
Dates may result in a default rate higher than that which would be experienced
had the Mortgage Loans borne fixed interest rates until maturity. The Mortgage
Loans  are  subject  to  the   "due-on-sale"   provisions   included  therein.
Prepayments,  liquidations  and purchases of the Mortgage Loans (including any
optional purchase by the Seller of a Defaulted  Mortgage Loan) or any exercise
by the Class A-RLT  Certificateholder  of the Optional  Call will,  subject to
certain conditions, result in distributions to Certificateholders of principal
amounts that would  otherwise be distributed  over the remaining  terms of the
Mortgage  Loans.  Since the rate of payment of any  principal  on the Mortgage
Loans will depend on future events and a variety of factors,  no assurance can
be given as to such rate or the rate of principal  prepayments.  The extent to
which the yield to maturity of any  Certificate  may vary from the anticipated
yield will  depend upon the degree to which it is  purchased  at a discount or
premium,  and the degree to which the timing of payments  thereon is sensitive
to prepayments, liquidations and purchases of the Mortgage Loans.

        Further,  in the case of the  Class  A-PO  Certificates  and any other
Certificate purchased at a discount, an investor should consider the risk that
a slower than  anticipated  rate of principal  payments on the Mortgage  Loans
could  result  in an  actual  yield to such  investor  that is lower  than the
anticipated  yield  and,  in the case of any  Senior  IO  Certificate  and any
Offered  Certificate  purchased  at a  premium,  the risk  that a faster  than
anticipated  rate of principal  payments,  liquidations  and  purchases  could
result in an actual yield to such investor that is lower than the  anticipated
yield. An investor in the Senior IO Certificates should carefully consider the
risk that a rapid rate of  principal  payments  on the  Mortgage  Loans  could
result in the failure of such investor to recover its initial  investment.  In
addition,   any   exercise   of  the   Optional   Call  by  the  Class   A-RLT
Certificateholder  could have a materially  adverse effect on the yield of the
Class A-IO  Certificateholders and could result in the failure of such holders
to recover their initial investments.

        The  Pass-Through  Rates of the Class A-X1, Class A-X2, Class A-X3 and
Class  A-X4  Certificates  for each  Distribution  Date to and  including  the
Initial Optional Call Date will be equal to the excess, if any, of the Net WAC
Rate of the Non-Discount  Mortgage Loans for the preceding calendar month over
the  Pass-Through  Rates for such date of the Class A-1,  Class A-2, Class A-3
and Class A-4 Certificates,  respectively. Following the Initial Optional Call
Date,  such Classes will no longer bear interest.  Disproportionate  principal
payments (whether resulting from full or partial  prepayments) on Non-Discount
Mortgage Loans having Net Mortgage Rates higher or lower than the then current
Pass-Through Rates of the related Classes of the Class A-X1, Class A-X2, Class
A-X3 and Class  A-X4  Certificates  will  therefore  affect the yields on such
Certificates. The yields to maturity of the Class A-X1, Class A-X2, Class A-X3
and Class A-X4  Certificates  will be lower than those  otherwise  produced if
disproportionate  principal payments  (including  prepayments) are made on the
Non-Discount  Mortgage  Loans  having  Net  Mortgage  Rates  that  exceed  the
Pass-Through Rates of the related Classes of such Certificates.

        The  Pass-Through  Rate  for the  Class  A-IO  Certificates  for  each
Distribution  Date to and  including  the Initial  Optional  Call Date will be
equal to 0.0025% per annum  calculated on the Class  Notional  Balance of such
Class (i.e., the Non-PO Percentage of the aggregate Stated Principal  Balances
of the Mortgage Loans) for such date. For each  Distribution  Date thereafter,
the Class A-IO  Certificates  will be entitled to distributions of interest on
each  Distribution  Date equal to the excess of interest accrued for such date
at the Net WAC Rate on the  Non-PO  Percentage  of the Pool  Stated  Principal
Balance  over  interest  accrued for such date on all  outstanding  Classes of
interest-bearing   Certificates.   Accordingly,   disproportionate   principal
payments  (whether  resulting from full or partial  prepayments) of the Non-PO
Balances  of the  Mortgage  Loans  will  cause the yield to  maturity  of such
Certificates  to be lower than that  otherwise  produced  if  disproportionate
principal payments (including  prepayments) are made on the Non-PO Balances of
the Mortgage Loans. In addition, as stated above, any exercise of the Optional
Call by the Class  A-RLT  Certificateholder  could have a  materially  adverse
effect on the yield of the Class A-IO  Certificateholders  and could result in
the failure of such holders to recover their initial investments.

        The  Pass-Through   Rate  on  the  Mezzanine   Certificates  for  each
Distribution  Date to and  including  the Initial  Optional  Call Date will be
equal to the Net WAC Rate on the  Mortgage  Loans for the  preceding  calendar
month.  Disproportionate  principal  payments (whether  resulting from full or
partial  prepayments)  on Mortgage  Loans having Net Mortgage  Rates higher or
lower than the then current Pass-Through Rate will therefore affect the yields
on the  Mezzanine  Certificates.  The  yields  to  maturity  of the  Mezzanine
Certificates will be lower than those otherwise  produced if  disproportionate
principal payments  (including  prepayments) are made on Mortgage Loans having
Net  Mortgage  Rates  that  exceed  the  Pass-Through  Rate  of the  Mezzanine
Certificates.

        The yields to maturity on the Offered  Certificates may be affected by
the  resetting  of the  Mortgage  Rates on the  Mortgage  Loans on the related
Adjustment  Dates.  In addition,  because the Mortgage  Rate for each Mortgage
Loan is based on the One-Year CMT Index plus the related  Gross  Margin,  such
rate could be higher  than  prevailing  market  interest  rates,  and this may
result in an increase in the rate of  prepayments  on the Mortgage Loans after
such adjustment. Finally, because the Mortgage Rates on the Mortgage Loans are
based on the  One-Year CMT Index while the  Pass-Through  Rates on the Offered
Certificates  may,  following  the  Initial  Optional  Call Date,  be based on
One-Month LIBOR, the yields to maturity on the Offered  Certificates  could be
adversely  affected.   Similarly,  the  yields  to  maturity  of  the  Offered
Certificates  after the  Initial  Optional  Call Date will be lower  than that
otherwise  produced  if   disproportionate   principal   payments   (including
prepayments)  are made on Mortgage  Loans having Net Mortgage  Rates (or Gross
Margins)  that  exceed  the  weighted  average of the Net  Mortgage  Rates (or
weighted average Gross Margin).

        All of the Mortgage  Loans are mortgage loans whose interest rates are
fixed for a period of five years following their origination dates;  following
such five-year periods,  the rates will be subject to annual adjustments based
on the One-Year CMT Index.  The rate of principal  prepayments with respect to
adjustable  rate mortgages  ("ARMS") has fluctuated in recent years. As is the
case with  conventional  fixed-rate  mortgage loans,  ARMs may be subject to a
greater  rate  of  principal   prepayments   in  a  declining   interest  rate
environment.   For  example,   if  prevailing  interest  rates  were  to  fall
significantly,  ARMs  could be  subject  to higher  prepayment  rates  than if
prevailing interest rates were to remain constant, because the availability of
fixed-rate  mortgage  loans  at  competitive   interest  rates  may  encourage
mortgagors to refinance  their ARMs to "lock in" lower fixed  interest  rates.
The rate of payments  (including  prepayments)  on a pool of mortgage loans is
influenced  by a variety of economic,  geographic,  social and other  factors,
including changes in mortgagors'  housing needs, job transfers,  unemployment,
mortgagors' net equity in the mortgaged properties and servicing decisions. No
assurances can be given as to the rate of prepayments on the Mortgage Loans in
stable or changing interest rate environments.

        The timing of changes in the rate of prepayments on the Mortgage Loans
may significantly  affect an investor's actual yield to maturity,  even if the
average  rate  of  principal   payments  is  consistent  with  the  investor's
expectation. In general, the earlier a prepayment of principal on the Mortgage
Loans, the greater the effect on an investor's  yield to maturity.  The effect
on an investor's  yield of principal  payments  occurring at a rate higher (or
lower) than the rate anticipated by the investor during the period immediately
following the issuance of the  Certificates  may not be offset by a subsequent
like decrease (or increase) in the rate of principal payments.

LIMITATION ON ADJUSTMENTS

        Although  each  of  the  Mortgage  Loans  will  bear  interest  at  an
adjustable Mortgage Rate following the Fixed Rate Period, the first adjustment
of the Mortgage  Rate of any Mortgage  Loan  occurring on its related  Initial
Adjustment Date will be limited by the applicable  Initial  Adjustment Cap and
the annual  adjustment  of the  Mortgage  Rate for any  Mortgage  Loan on each
Subsequent  Adjustment Date will not exceed the Periodic Rate Cap. In no event
will the Mortgage Rate of any Mortgage  Loan exceed the Maximum  Mortgage Rate
for such Mortgage Loan, regardless of the level of interest rates generally or
the rate  otherwise  produced by adding the  One-Year  CMT Index and the Gross
Margin. Each adjustment of the Mortgage Loan Rates will be subject to rounding
to the nearest 0.125%.

MODELING ASSUMPTIONS

        The following assumptions (the "MODELING  ASSUMPTIONS") have been used
in preparing the principal  decrement  tables on the following pages (the "DEC
TABLES").  It has been assumed:  (i) the Adjustable  Rate Loans consist of six
assumed  mortgage  loans (the "ASSUMED  LOANS") with the  characteristics  set
forth in the following tables:

<TABLE>
<CAPTION>

ASSUMED LOANS:
                                                                                       Remaining   Original
                                                                                        Term to     Term to              Initial
                                           Net              Initial           Maximum   Stated      Stated     Mortgage  Adjustment
        Principal    Mortgage Servicing  Mortgage  Gross  Adjustment Periodic Mortgage  Maturity    Maturity   Loan Age     Date
Pool     Balance       Rate    Fee Rate    Rate    Margin    Cap     Rate Cap  Rate    (in months)(in months)(in months)(in months)
- ----------------------------------------------------------------------------------------------------------------------------------

<S>  <C>              <C>      <C>       <C>      <C>      <C>        <C>      <C>         <C>         <C>          <C>      <C>
  1  $  4,183,784.01  6.2063%  0.2500%   5.9563%  2.7500%  6.0000%    2.000%   12.2063%    357         360          3        57
  2  $141,249,801.21  7.1716%  0.2500%   6.9216%  2.7500%  6.0000%    2.000%   13.1716%    357         360          3        57
  3  $  2,171,047.09  6.4459%  0.2500%   6.1959%  2.6603%  5.0000%    2.000%   11.4459%    355         360          5        55
  4  $ 82,640,604.99  7.2400%  0.2500%   6.9900%  2.7857%  4.7431%    2.000%   12.2651%    354         360          6        54
  5  $ 43,018,928.87  6.2323%  0.2624%   5.9698%  2.7622%  3.7176%    2.000%   11.2323%    357         360          3        57
  6  $371,830,907.29  7.1201%  0.2642%   6.8560%  2.7632%  4.2946%    2.000%   12.1251%    356         359          3        57
</TABLE>


It has been further assumed that:

       (i) the Distributions are made on the 25th day of each month beginning in
July 1998,  (ii) there are no  prepayment  penalties  with respect to any of the
Mortgage  Loans,  (iii) the Cut-off Date Pool  Balance of the Mortgage  Loans is
$645,095,073.46,  (iv) no defaults or delinquencies will occur in the payment by
Mortgagors of principal or interest on the Mortgage Loans,  (v) the closing date
of the sale of the Offered  Certificates  is June 25, 1998, (vi) One-Month LIBOR
is and remains equal to 6.23%, (vii) the One-Year CMT Index is and remains equal
to 5.55%,  (viii) Scheduled Payments on the Mortgage Loans are computed prior to
giving  effect to  prepayments,  (ix) Pools 1, 3 and 5  represent  the  Discount
Mortgage Loans, (x) Pools 2, 4 and 6 represent the Non-Discount  Mortgage Loans,
(xi) Pools 3 and 4 have  Servicing  Fee Rates  equal to 0.34%  after the related
Initial  Adjustment Dates, and (xii) Pools 1 and 2 are Interest Only Loans until
their Initial Adjustment Dates. After the Initial Adjustment Date, the Scheduled
Payments  on each  Mortgage  Loan  included in Pools 1 and 2 will be adjusted to
fully amortize the outstanding principal balance over the remaining term.


                 PERCENTAGE OF ORIGINAL CLASS PRINCIPAL BALANCE*

                  CLASS A-1 CERTIFICATES AT THE FOLLOWING PERCENTAGES OF CPR
                  ----------------------------------------------------------
Distribution Date    0%      12%      18%        25%        30%        50%
- -----------------   ----    -----    -----      -----      -----      -----
Initial Percent      100%    100%     100%       100%       100%       100%
June 1999             98      64       47         27         13          0
June 2000             95      32        4          0          0          0
June 2001             93       4        0          0          0          0
June 2002             90       0        0          0          0          0
June 2003             87       0        0          0          0          0
June 2004             84       0        0          0          0          0
June 2005             80       0        0          0          0          0
June 2006             76       0        0          0          0          0
June 2007             72       0        0          0          0          0
June 2008             67       0        0          0          0          0
June 2009             62       0        0          0          0          0
June 2010             57       0        0          0          0          0
June 2011             51       0        0          0          0          0
June 2012             45       0        0          0          0          0
June 2013             38       0        0          0          0          0
June 2014             30       0        0          0          0          0
June 2015             22       0        0          0          0          0
June 2016             13       0        0          0          0          0
June 2017              3       0        0          0          0          0
June 2018              0       0        0          0          0          0
June 2019              0       0        0          0          0          0
June 2020              0       0        0          0          0          0
June 2021              0       0        0          0          0          0
June 2022              0       0        0          0          0          0
June 2023              0       0        0          0          0          0
June 2024              0       0        0          0          0          0
June 2025              0       0        0          0          0          0
June 2026              0       0        0          0          0          0
June 2027              0       0        0          0          0          0
June 2028              0       0        0          0          0          0
Weighted Average
 Life (1):

  Without
   Redemption (2)    12.16   1.52     1.01        0.72       0.59       0.33
  With 
   Redemption (3)     4.26   1.52     1.01        0.72       0.59       0.33

- -----------------------------------------------------------------------------
*   Rounded to the nearest whole percentage.

(1)    The weighted average life of any Class of Certificates is determined by
       (i)  multiplying  the  assumed  net  reduction,  if any,  in the  Class
       Principal  Balance of such Class of Certificates  on each  Distribution
       Date  by  the  number  of  years  from  the  date  of  issuance  of the
       Certificates  to  the  related  Distribution  Date,  (ii)  summing  the
       results,  and (iii)  dividing  the sum by the  aggregate  amount of the
       assumed net reductions in such Class of Certificates.

(2)    In years, assuming no exercise of the Optional Call.

(3)    In years,  assuming  the  Optional  Call is  exercised  on the  Initial
       Optional  Call Date and an early  termination  of the  Certificates  is
       effected.


                 PERCENTAGE OF ORIGINAL CLASS PRINCIPAL BALANCE*

                     CLASS A-2 CERTIFICATES AT THE FOLLOWING PERCENTAGES OF CPR
                     ----------------------------------------------------------
Distribution Date        0%       12%      18%     25%     30%        50%
- -----------------        --       ---      ---     ---     ---        ---
Initial Percent         100      100%     100%    100%     100%      100%
June 1999               100      100      100     100      100         0
June 2000               100      100      100      35        0         0
June 2001               100      100       25       0        0         0
June 2002               100       52        0       0        0         0
June 2003               100        2        0       0        0         0
June 2004               100        0        0       0        0         0
June 2005               100        0        0       0        0         0
June 2006               100        0        0       0        0         0
June 2007               100        0        0       0        0         0
June 2008               100        0        0       0        0         0
June 2009               100        0        0       0        0         0
June 2010               100        0        0       0        0         0
June 2011               100        0        0       0        0         0
June 2012               100        0        0       0        0         0
June 2013               100        0        0       0        0         0
June 2014               100        0        0       0        0         0
June 2015               100        0        0       0        0         0
June 2016               100        0        0       0        0         0
June 2017               100        0        0       0        0         0
June 2018                83        0        0       0        0         0
June 2019                56        0        0       0        0         0
June 2020                27        0        0       0        0         0
June 2021                 0        0        0       0        0         0
June 2022                 0        0        0       0        0         0
June 2023                 0        0        0       0        0         0
June 2024                 0        0        0       0        0         0
June 2025                 0        0        0       0        0         0
June 2026                 0        0        0       0        0         0
June 2027                 0        0        0       0        0         0
June 2028                 0        0        0       0        0         0
Weighted Average Life 
  (1):

  Without Redemption (2) 21.22    4.10     2.73     1.92    1.57     0.83
  With Redemption (3)     4.50    4.02     2.73     1.92    1.57     0.83


- ------------------------------------------------------------------------------
*     Rounded to the nearest whole percentage.

(1)    The weighted average life of any Class of Certificates is determined by
       (i)  multiplying  the  assumed  net  reduction,  if any,  in the  Class
       Principal  Balance of such Class of Certificates  on each  Distribution
       Date  by  the  number  of  years  from  the  date  of  issuance  of the
       Certificates  to  the  related  Distribution  Date,  (ii)  summing  the
       results,  and (iii)  dividing  the sum by the  aggregate  amount of the
       assumed net reductions in such Class of Certificates.

(2)    In years, assuming no exercise of the Optional Call.

(3)    In years,  assuming  the  Optional  Call is  exercised  on the  Initial
       Optional  Call Date and an early  termination  of the  Certificates  is
       effected.



                 PERCENTAGE OF ORIGINAL CLASS PRINCIPAL BALANCE*

                     CLASS A-3 CERTIFICATES AT THE FOLLOWING PERCENTAGES OF CPR
                     ----------------------------------------------------------
Distribution Date       0%       12%       18%      25%      30%       50%
- -----------------      ---       ---       ---      ---      ---       ---
Initial Percent        100%      100%      100%     100%     100%      100%
June 1999              100       100       100      100      100%       98
June 2000              100       100       100      100       93         0
June 2001              100       100       100       65       35         0
June 2002              100       100        75       25        0         0
June 2003              100       100        44        0        0         0
June 2004              100        78        21        0        0         0
June 2005              100        58         3        0        0         0
June 2006              100        40         0        0        0         0
June 2007              100        25         0        0        0         0
June 2008              100        11         0        0        0         0
June 2009              100         0         0        0        0         0
June 2010              100         0         0        0        0         0
June 2011              100         0         0        0        0         0
June 2012              100         0         0        0        0         0
June 2013              100         0         0        0        0         0
June 2014              100         0         0        0        0         0
June 2015              100         0         0        0        0         0
June 2016              100         0         0        0        0         0
June 2017              100         0         0        0        0         0
June 2018              100         0         0        0        0         0
June 2019              100         0         0        0        0         0
June 2020              100         0         0        0        0         0
June 2021               97         0         0        0        0         0
June 2022               77         0         0        0        0         0
June 2023               55         0         0        0        0         0
June 2024               32         0         0        0        0         0
June 2025                6         0         0        0        0         0
June 2026                0         0         0        0        0         0
June 2027                0         0         0        0        0         0
June 2028                0         0         0        0        0         0
Weighted Average
  Life (1):

  Without 
   Redemption (2)      25.20      7.64      4.99     3.46     2.81      1.48
  With Redemption (3)   4.50      4.50      4.27     3.44     2.81      1.48


- -----------------------------------------------------------------------------
*      Rounded to the nearest whole percentage.

(1)    The weighted average life of any Class of Certificates is determined by
       (i)  multiplying  the  assumed  net  reduction,  if any,  in the  Class
       Principal  Balance of such Class of Certificates  on each  Distribution
       Date  by  the  number  of  years  from  the  date  of  issuance  of the
       Certificates  to  the  related  Distribution  Date,  (ii)  summing  the
       results,  and (iii)  dividing  the sum by the  aggregate  amount of the
       assumed net reductions in such Class of Certificates.

(2)    In years, assuming no exercise of the Optional Call.

(3)    In years,  assuming  the  Optional  Call is  exercised  on the  Initial
       Optional  Call Date and an early  termination  of the  Certificates  is
       effected.


                 PERCENTAGE OF ORIGINAL CLASS PRINCIPAL BALANCE*

                     CLASS A-4 CERTIFICATES AT THE FOLLOWING PERCENTAGES OF CPR
                     ----------------------------------------------------------
Distribution Date       0%       12%       18%      25%      30%       50%
- -----------------      ---       ---       ---      ---      ---       ---
Initial Percent       100%     100%      100%      100%      100%       100%
June 1999             100      100       100       100       100        100
June 2000             100      100       100       100       100        100
June 2001             100      100       100       100       100         35
June 2002             100      100       100       100        96          8
June 2003             100      100       100        93        59          0
June 2004             100      100       100        69        41          0
June 2005             100      100       100        51        28          0
June 2006             100      100        84        38        19          0
June 2007             100      100        68        28        13          0
June 2008             100      100        54        20         9          0
June 2009             100       99        44        15         6          0
June 2010             100       85        35        11         4          0
June 2011             100       73        28         8         3          0
June 2012             100       62        22         6         2          0
June 2013             100       53        18         4         1          0
June 2014             100       45        14         3         1          0
June 2015             100       38        11         2         1          0
June 2016             100       32         9         2         0          0
June 2017             100       27         7         1         0          0
June 2018             100       22         5         1         0          0
June 2019             100       18         4         1         0          0
June 2020             100       14         3         0         0          0
June 2021             100       12         2         0         0          0
June 2022             100        9         2         0         0          0
June 2023             100        7         1         0         0          0
June 2024             100        5         1         0         0          0
June 2025             100        3         0         0         0          0
June 2026              70        2         0         0         0          0
June 2027              29        1         0         0         0          0
June 2028               0        0         0         0         0          0
Weighted Average 
  Life (1):
   Without 
     Redemption (2)  28.53     16.59     11.64     8.08       6.38      2.91
   With
      Redemption (3)  4.50      4.50      4.50     4.50       4.44      2.91


- -----------------------------------------------------------------------------
*    Rounded to the nearest whole percentage.

(1)  The weighted average life of any Class of Certificates is determined by 
     (i) multiplying the assumed net reduction,  if any, in the Class Principal
     Balance of such Class of Certificates on each  Distribution  Date by the 
     number of years from the date of issuance of the Certificates to the 
     related Distribution Date, (ii) summing the results, and (iii) dividing 
     the sum by the aggregate amount of the assumed net reductions in such 
     Class of Certificates.

(2)  In years, assuming no exercise of the Optional Call.

(3)  In years, assuming the Optional Call is exercised on the Initial Optional
     Call Date and an early termination of the Certificates is effected.


                 PERCENTAGE OF ORIGINAL CLASS PRINCIPAL BALANCE*

                     CLASS A-PO CERTIFICATES AT THE FOLLOWING PERCENTAGES OF CPR
                     ----------------------------------------------------------
Distribution Date       0%       12%       18%      25%      30%       50%
- -----------------      ---       ---       ---      ---      ---       ---
Initial Percent        100%      100%      100%     100%     100%      100%
June 1999               99        87        81       74       69        49
June 2000               98        76        66       55       48        24
June 2001               97        66        53       41       33        12
June 2002               95        57        43       30       23         6
June 2003               94        50        35       22       16         3
June 2004               93        43        28       16       11         1
June 2005               91        37        23       12        8         1
June 2006               90        32        18        9        5         0
June 2007               88        28        15        7        4         0
June 2008               87        24        12        5        2         0
June 2009               85        21        10        4        2         0
June 2010               83        18         8        3        1         0
June 2011               81        15         6        2        1         0
June 2012               79        13         5        1        1         0
June 2013               76        11         4        1        0         0
June 2014               73         9         3        1        0         0
June 2015               70         8         2        1        0         0
June 2016               67         7         2        0        0         0
June 2017               64         6         1        0        0         0
June 2018               60         5         1        0        0         0
June 2019               56         4         1        0        0         0
June 2020               51         3         1        0        0         0
June 2021               46         2         0        0        0         0
June 2022               41         2         0        0        0         0
June 2023               35         1         0        0        0         0
June 2024               29         1         0        0        0         0
June 2025               22         1         0        0        0         0
June 2026               15         0         0        0        0         0
June 2027                6         0         0        0        0         0
June 2028                0         0         0        0        0         0
Weighted Average
   Life (1):
    Without 
      Redemption (2)  20.23       6.81      4.71     3.36     2.75      1.46
    With 
      Redemption (3)   4.38       3.36      2.94     2.50     2.23      1.40

- ----------------------------------------------------------------------------
*      Rounded to the nearest whole percentage.

(1)    The weighted average life of any Class of Certificates is determined by
       (i)  multiplying  the  assumed  net  reduction,  if any,  in the  Class
       Principal  Balance of such Class of Certificates  on each  Distribution
       Date  by  the  number  of  years  from  the  date  of  issuance  of the
       Certificates  to  the  related  Distribution  Date,  (ii)  summing  the
       results,  and (iii)  dividing  the sum by the  aggregate  amount of the
       assumed net reductions in such Class of Certificates.

(2)    In years, assuming no exercise of the Optional Call.

(3)    In years,  assuming  the  Optional  Call is  exercised  on the  Initial
       Optional  Call Date and an early  termination  of the  Certificates  is
       effected.


                 PERCENTAGE OF ORIGINAL CLASS PRINCIPAL BALANCE*

                        CLASS M-1, CLASS M-2 AND CLASS M-3 CERTIFICATES AT
                                 THE FOLLOWING PERCENTAGES OF CPR
                   -----------------------------------------------------------
Distribution Date       0%       12%       18%      25%      30%        50%
- -----------------      ---       ---       ---      ---      ---        ---
Initial Percent        100%      100%      100%     100%     100%       100%
June 1999              100       100       100      100      100        100
June 2000              100       100       100      100      100        100
June 2001              100       100       100      100      100        100
June 2002              100       100       100      100      100        100
June 2003              100       100       100      100      100         65
June 2004               99        88        81       74       69         32
June 2005               97        76        65       55       48         16
June 2006               96        66        53       40       33          8
June 2007               94        57        43       30       23          4
June 2008               92        49        34       22       16          2
June 2009               90        42        27       16       11          1
June 2010               88        36        22       12        7          0
June 2011               86        31        18        9        5          0
June 2012               84        27        14        6        3          0
June 2013               81        23        11        5        2          0
June 2014               78        19         9        3        2          0
June 2015               75        16         7        2        1          0
June 2016               71        14         5        2        1          0
June 2017               67        11         4        1        0          0
June 2018               63         9         3        1        0          0
June 2019               59         8         2        1        0          0
June 2020               54         6         2        0        0          0
June 2021               49         5         1        0        0          0
June 2022               43         4         1        0        0          0
June 2023               37         3         1        0        0          0
June 2024               30         2         0        0        0          0
June 2025               23         1         0        0        0          0
June 2026               15         1         0        0        0          0
June 2027                6         0         0        0        0          0
June 2028                0         0         0        0        0          0
Weighted Average 
  Life (1):
   Without 
     Redemption (2)   21.31     11.47       9.57     8.31     7.72       5.85
   With
     Redemption (3)    4.50      4.50       4.50     4.50     4.50       4.50

- ------------------------------------------------------------------------------
*      Rounded to the nearest whole percentage.

(1)    The weighted average life of any Class of Certificates is determined by
       (i)  multiplying  the  assumed  net  reduction,  if any,  in the  Class
       Principal  Balance of such Class of Certificates  on each  Distribution
       Date  by  the  number  of  years  from  the  date  of  issuance  of the
       Certificates  to  the  related  Distribution  Date,  (ii)  summing  the
       results,  and (iii)  dividing  the sum by the  aggregate  amount of the
       assumed net reductions in such Class of Certificates.

(2)    In years, assuming no exercise of the Optional Call.

(3)    In years,  assuming  the  Optional  Call is  exercised  on the  Initial
       Optional  Call Date and an early  termination  of the  Certificates  is
       effected.


       The  preceding   tables  have  been  prepared  based  on  the  Modeling
Assumptions  (including  the  assumptions  regarding the  characteristics  and
performance   of  the  Mortgage   Loans  which  may  differ  from  the  actual
characteristics  and  performance  thereof) and should be read in  conjunction
therewith.

SENSITIVITY OF THE SENIOR IO CERTIFICATES AND CLASS A-PO CERTIFICATES

       The yields to  maturity  of the Senior IO  Certificates  and Class A-PO
Certificates  will be  highly  sensitive  to the  prepayment,  repurchase  and
default experience of the Mortgage Loans included in the Trust Fund. Investors
should  carefully  consider the  associated  risks,  including the risk that a
rapid rate of  principal  prepayments  on the  Mortgage  Loans or purchases of
Mortgage  Loans  could  result in the  failure of  investors  in the Senior IO
Certificates to recover their initial investment.  Distributions to holders of
the Class A-X1, Class A-X2, Class A-X3 and Class A-X4  Certificates will cease
after the Initial Optional Call Date.

       Prepayments  on  mortgage  loans are  commonly  measured  relative to a
prepayment  standard or model.  The model used in this  Prospectus  Supplement
("CPR")  represents an assumed constant rate of prepayment each month relative
to the  then  outstanding  principal  balance  of a  pool  of  mortgage  loans
expressed as an  annualized  percentage.  CPR does not purport to be either an
historical  description of the  prepayment  experience of any pool of mortgage
loans or a prediction  of the  anticipated  rate of prepayment of any mortgage
loans, including the Mortgage Loans included in the Trust Fund.

       The following table (the "YIELD TABLE") demonstrates the sensitivity of
the  pre-tax  yields  on  the  Senior  IO  Certificates  and  the  Class  A-PO
Certificates  to  various  constant  rates of  prepayment  by  projecting  the
aggregate  payments  of  interest  on  the  Senior  IO  Certificates  and  the
corresponding  pre-tax  yields on a corporate bond  equivalent  ("CBE") basis,
assuming  distributions  on the  Mortgage  Loans  are made as set forth in the
Pooling and Servicing Agreement. In calculating  distributions on the Mortgage
Loans for the Yield Table,  it has been assumed that:  (i) the Mortgage  Loans
prepay at the specified  percentages of CPR, (ii) no defaults or delinquencies
on the Mortgage Loans are  experienced,  (iii) no Mortgage Loans are purchased
or  substituted  for  pursuant to the Pooling and  Servicing  Agreement or the
applicable Servicing Agreement, (iv) Scheduled Payments for all Mortgage Loans
are received on the first day of each month  (commencing in the calendar month
following  the Closing  Date) and the  principal  portion of such  payments is
computed  prior to giving effect to  prepayments  received in the prior month,
(v) all  Mortgage  Loans  prepay  at the same rate and all such  payments  are
treated  as  prepayments  in  full  of  individual  Mortgage  Loans,  with  no
shortfalls in collection of interest,  (vi) such  prepayments  are received on
the last day of each month  commencing in the month of the Closing Date, (vii)
distributions  on the Certificates are received on the 25th day of each month,
commencing  in the calendar  month  following  the Closing Date and (viii) the
Senior IO  Certificates  and Class  A-PO  Certificates  are  purchased  on the
Closing Date at the Assumed  Purchase Prices  (computed as a percentage of the
applicable  Class  Notional  Balance  or  Class  Principal   Balance  thereof)
presented in the following table (which include accrued interest).

    PRE-TAX YIELDS ON THE SENIOR IO CERTIFICATES AND CLASS A-PO CERTIFICATES

 CLASSES  PRICE                 CERTIFICATES PERCENTAGES OF CPR
 -------  -----     ---------------------------------------------------------
                       0%       12%         18%         35%         50%
                       --       ---         ---         ---         ---
  A-X1     0.439386%  132.243%   61.901%    15.000%    (103.381)%  (163.984)%
  A-X2     1.140751    38.201    34.378     15.000      (59.162)   (121.674)
  A-X3     1.581688    17.112    17.112     15.000      (21.578)    (68.637)
  A-X4     1.974633    15.000    15.000     15.000       11.829      (7.499)
  A-IO     0.671682    37.970    22.922     15.000      (10.280)    (37.903)
  A-PO    62.516539     7.859    11.852     15.000       27.965      44.770


       The pre-tax yields set forth in the preceding  table were calculated by
determining  the monthly  discount  rates  which,  when applied to the assumed
streams of cash flows to be paid on Senior IO Certificates  and the Class A-PO
Certificates,  would cause the discounted present value of such assumed stream
of cash flows to the Closing Date to equal the assumed  purchase prices (which
includes  accrued  interest),  and converting such monthly rates to CBE rates.
Such  calculation does not take into account the interest rates at which funds
received by  Certificateholders as distributions on the Senior IO Certificates
and the Class A-PO  Certificates may be reinvested and  consequently  does not
purport to reflect the return on any investment in such Certificates when such
reinvestment rates are considered.

       It is highly  unlikely that the Mortgage  Loans will prepay at the same
rate until  maturity or that all of the Mortgage Loans will prepay at the same
rate or time or that  prepayments  will be spread evenly among  Mortgage Loans
with differing Gross Margins. As a result of these factors, the pre-tax yields
on the Senior IO Certificates  and the Class A-PO  Certificates  are likely to
differ  from those  shown in such  table,  even if all of the  Mortgage  Loans
prepay at the indicated  percentages of CPR. No  representation  is made as to
the actual rate of principal  payments on the Mortgage  Loans (or the Mortgage
Rates thereon) for any period or over the lives of the Senior IO  Certificates
and the Class  A-PO  Certificates  or as to the  yields on such  Certificates.
Investors  must make  their own  decisions  as to the  appropriate  prepayment
assumptions to be used in deciding whether to purchase such Certificates.

                                 USE OF PROCEEDS

       The  Depositor  will apply the net  proceeds of the sale of the Offered
Certificates against the purchase price of the Mortgage Loans.

                     CERTAIN FEDERAL INCOME TAX CONSEQUENCES

       The Pooling and Servicing  Agreement  provides that the Trust Fund will
be  comprised  of a Lower Tier REMIC and an Upper Tier  REMIC.  The Lower Tier
REMIC will  consist of all of the assets  constituting  the Trust Fund (except
the  Additional  Collateral and the related  limited  purpose surety bond) and
will issue uncertificated regular interests which will be held entirely by the
Upper Tier  REMIC.  Each of the Lower Tier REMIC and the Upper Tier REMIC will
designate a single class of interests as the residual  interest in that REMIC.
The Class A-R Certificates  will represent  ownership of the residual interest
in the Upper  Tier  REMIC  and the  Class  A-RLT  Certificate  will  represent
ownership of the residual  interest in the Lower Tier REMIC.  An election will
be made to treat  each of the Lower  Tier  REMIC and the Upper Tier REMIC as a
REMIC for federal income tax purposes.

       The Upper Tier REMIC will issue 17 classes of regular  interests.  Each
Class of Offered  Certificates  (except the Class A-RLT  Certificate)  and the
Subordinate  Certificates  will represent the beneficial  ownership of regular
interests issued by the Upper Tier REMIC.

       Upon the issuance of the Offered  Certificates,  Brown & Wood LLP ("TAX
COUNSEL") will deliver its opinion  concluding,  assuming  compliance with the
Pooling and Servicing Agreement,  that for federal income tax purposes each of
the Lower Tier REMIC and the Upper Tier REMIC will  qualify as a REMIC  within
the meaning of Section 860D of the Internal  Revenue Code of 1986,  as amended
(the  "CODE"),  and  the  Offered  Certificates  (except  for  the  Class  A-R
Certificates) represent regular interests in a REMIC.
 
       The Certificates (other than the Residual Certificates)  generally will
be treated  as debt  instruments  issued by the Upper  Tier REMIC for  federal
income tax  purposes.  Income on the  Certificates  must be reported  under an
accrual method of accounting.

       Although  the tax  treatment is not  entirely  certain,  the Class A-PO
Certificates  and the Senior IO  Certificates  will be treated as having  been
issued with original  issue  discount  ("OID") for federal income tax purposes
equal to the excess of all expected payments of interests on such Certificates
over their issue price. Although unclear, a holder of a Class A-PO Certificate
or a Senior IO Certificate may be entitled to deduct a loss to the extent that
its  remaining  basis exceeds the maximum  amount of future  payments to which
such   Certificateholder   would  been  entitled  if  there  were  no  further
prepayments of the Mortgage Loans.  The Senior IO  Certificates  and the Class
A-PO  Certificates  and,  depending  on  their  respective  issue  prices  (as
described in the Prospectus under "Certain Federal Income Tax  Consequences"),
the remaining  classes of the Offered  Certificates  (other than the Class A-R
Certificates) may be treated as having been issued with OID for federal income
tax purposes.  For purposes of  determining  the amount and rate of accrual of
OID and market  discount,  the Trust Fund intends to assume that there will be
prepayments   on  the  Mortgage   Loans  at  a  rate  equal  to  18%  CPR.  No
representation  is made as to whether  the  Mortgage  Loans will prepay at the
foregoing  rate  or any  other  rate.  See  "Yield,  Prepayment  and  Maturity
Considerations"  herein and "Certain  Federal Income Tax  Consequences" in the
Prospectus.  Computing  accruals  of  OID  in  the  manner  described  in  the
Prospectus may (depending on the actual rate of prepayments during the accrual
period) result in the accrual of negative  amounts of OID on the  Certificates
issued  with OID in an accrual  period.  Holders  will be  entitled  to offset
negative accruals of OID only against future OID accrual on such Certificates.

       If the holders of any of the Offered Certificates (other than the Class
A-R Certificates) are treated as holding such Certificates at a premium,  such
holders should  consult their tax advisors  regarding the election to amortize
bond premium and the method to be employed.

       As  is  described  more  fully  under   "Certain   Federal  Income  Tax
Consequences"  in the  Prospectus,  the Offered  Certificates  (other than the
Class A-R  Certificates)  will  represent  qualifying  assets  under  Sections
856(c)(5)(A)  and   7701(a)(19)(C)  of  the  Code,  and  net  interest  income
attributable to such Certificates will be "interest on obligations  secured by
mortgages on real property" within the meaning of Section  856(c)(3)(B) of the
Code, to the extent the assets of the Trust Fund are assets  described in such
sections.  The Offered  Certificates  (other than the Class A-R  Certificates)
will  represent  qualifying  assets under Section  860G(a)(3) if acquired by a
REMIC within the time period prescribed by the Code.

       Holders of certain  Classes  of  Certificates  may be treated as having
written a call  option on such  Certificates  and as  having  received  a call
premium,  increasing the price deemed paid for such  Certificates for purposes
of  determining  the Upper Tier REMIC's issue price of the  Certificates.  The
Trust intends to take the position that any such call premiums are de minimis.

       The  holders of the Class A-R  Certificates  must  include  the taxable
income of the Upper Tier REMIC in their federal taxable income.  The resulting
tax  liability of such holders may exceed cash  distributions  to such holders
during  certain  periods.  All or a portion of the taxable income from a Class
A-R  Certificate  recognized by a holder may be treated as "excess  inclusion"
income, which, with limited exceptions, is subject to U.S. federal income tax.

       The  Small  Business  Job  Protection  Act 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 REMIC  residual  certificates  that have  "significant
value"  within the  meaning of the REMIC  Regulations,  effective  for taxable
years  beginning  after  December  31,  1995,  except with respect to residual
certificates continuously held by a thrift institution since November 1, 1995.

       In addition,  the Small  Business Job  Protection  Act of 1996 provides
three rules for determining the effect on excess inclusions on the alternative
minimum  taxable  income  of  a  REMIC  residual   certificateholder.   First,
alternative  minimum  taxable  income for such  residual  holder is determined
without  regard to the special  rule that taxable  income  cannot be less than
excess  inclusions.  Second, a residual holder's  alternative  minimum taxable
income for a tax year cannot be less than the excess  inclusions for the year.
Third, the amount of any alternative minimum tax net operating loss deductions
must be  computed  without  regard to any excess  inclusions.  These rules are
effective for tax years beginning  after December 31, 1986,  unless a residual
holder  elects to have such  rules  apply  only to tax years  beginning  after
August 20, 1996.

       Furthermore,  the Small Business Job Protection Act of 1996, as part of
the repeal of the bad debt reserve  method for thrift  institutions,  repealed
the  application  of Section  593(d) of the Code to any taxable year beginning
after December 31, 1995.

       Also,  purchasers of Class A-R Certificates  should consider  carefully
the tax  consequences of an investment in Residual  Certificates  discussed in
the Prospectus and should consult their own tax advisors with respect to those
consequences.    See   "Certain   Federal   Income   Tax   Consequences--REMIC
Certificates--b.  Residual  Certificates"  in  the  Prospectus.  Specifically,
prospective  holders  of Class  A-R  Certificates  should  consult  their  tax
advisors  regarding  whether,  at  the  time  of  acquisition,   a  Class  A-R
Certificate  will  be  treated  as  a  "non-economic"   residual  interest,  a
"non-significant  value"  residual  interest and a "tax  avoidance  potential"
residential  interest.  See "Certain  Federal  Income Tax  Consequences--REMIC
Certificates--Tax-Related     Restrictions    on    Transfer    of    Residual
Certificates--Noneconomic    Residual   Certificates"   in   the   Prospectus.
Additionally,  for information regarding prohibited transactions and treatment
of  Realized  Losses,  see  "Certain  Federal  Income Tax  Consequences--REMIC
Certificates--Prohibited   Transactions   and  Other   Taxes"   and   "--REMIC
Certificates--  Regular  Certificates--Treatment  of  Realized  Losses" in the
Prospectus.

ERISA CONSIDERATIONS

       Section 406 of the Employee  Retirement Income Security Act of 1974, as
amended ("ERISA"), prohibits "parties in interest" with respect to an employee
benefit plan subject to ERISA  and/or a plan or other  arrangement  subject to
the excise tax  provisions  set forth under  Section 4975 of the Code (each of
the foregoing,  a "PLAN") from engaging in certain transactions involving such
Plan and its assets unless a statutory or administrative  exemption applies to
the  transaction.  Section  4975 of the Code imposes  certain  excise taxes on
prohibited  transactions  involving plans described under that Section;  ERISA
authorizes  the  imposition  of civil  penalties for  prohibited  transactions
involving plans not covered under Section 4975 of the Code. Any Plan fiduciary
which  proposes  to cause a Plan to acquire  any of the  Offered  Certificates
should  consult with its counsel with  respect to the  potential  consequences
under  ERISA and the Code of the  Plan's  acquisition  and  ownership  of such
Offered Certificates. See "ERISA Considerations" in the Prospectus.

       Certain  employee  benefit  plans,  including  governmental  plans  and
certain church plans,  are not subject to ERISA's  requirements.  Accordingly,
assets of such plans may be invested in Offered  Certificates  that are Senior
Certificates  (other than the Class A-R  Certificates)  without  regard to the
ERISA  considerations  described herein and in the Prospectus,  subject to the
provisions of other  applicable  federal and state law. Any such plan which is
qualified and exempt from  taxation  under  Sections  401(a) and 501(a) of the
Code may nonetheless be subject to the prohibited  transaction rules set forth
in Section 503 of the Code.

       Except as noted  above,  investments  by Plans are  subject  to ERISA's
general  fiduciary  requirements,  including  the  requirement  of  investment
prudence and  diversification and the requirement that a Plan's investments be
made in accordance  with the documents  governing the Plan. A fiduciary  which
decides to invest the assets of a Plan in Offered Certificates that are Senior
Certificates  (other than the Class A-R Certificates)  should consider,  among
other  factors,  the extreme  sensitivity  of the  investments  to the rate of
principal payments (including prepayments) on the Mortgage Loans.

       The U.S.  Department of Labor has granted an individual  administrative
exemption to (i)  Greenwich  Capital  Markets,  Inc.  (Prohibited  Transaction
Exemption  90-59;  Exemption  Application No. D-8374) (the "GREENWICH  CAPITAL
EXEMPTION"),  (ii) Bear, Stearns & Co. Inc. (Prohibited  Transaction Exemption
90-30,  Exemption Application No. D-8207, 55 Fed. Reg. 21461 (1990) (the "BEAR
STEARNS  EXEMPTION")),  (iii) Lehman  Brothers  Inc.  (Prohibited  Transaction
Exemption 91-14,  Exemption  Application No. D-7958,  56 Fed. Reg. 7413 (1991)
(the "LEHMAN BROTHERS EXEMPTION",  and collectively with the Greenwich Capital
Exemption and the Bear Stearns Exemption,  the "EXEMPTION")),  from certain of
the  prohibited  transaction  rules  of  ERISA  and  the  related  excise  tax
provisions  of Section 4975 of the Code with respect to the initial  purchase,
the holding and the subsequent resale by Plans of certificates in pass-through
trusts that consist of certain  receivables,  loans and other obligations that
meet the conditions and requirements of the Exemption.  The Exemption  applies
to mortgage loans such as the Mortgage Loans in the Trust Fund.

       Among the conditions  that must be satisfied for the Exemption to apply
are the following:

       (1)  the  acquisition  of  the  certificates  by a  Plan  is  on  terms
(including the price for the  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 interest  evidenced by the certificates  acquired by
the Plan are not  subordinated to the rights and interests  evidenced by other
certificates of the trust fund;

       (3) the certificates acquired by the Plan have received a rating at the
time of such  acquisition  that is one of the  three  highest  generic  rating
categories from Standard & Poor's,  a division of The  McGraw-Hill  Companies,
Inc.  ("S&P"),  Moody's Investors  Service,  Inc.  ("MOODY'S"),  Duff & Phelps
Credit Rating Co. ("D&P") or Fitch IBCA, Inc. ("FITCH");

       (4) the trustee  must not be an  affiliate  of any other  member of the
Restricted Group (as defined below);

       (5) the sum of all payments made to and retained by the underwriters in
connection with the distribution of the certificates  represents not more than
reasonable  compensation  for underwriting  the  certificates;  the sum of all
payments made to and retained by the seller  pursuant to the assignment of the
loans to the trust fund represents not more than the fair market value of such
loans;  the sum of all  payments  made to and retained by the servicer and any
other  servicer  represents  not more than  reasonable  compensation  for such
person's  services under the agreement  pursuant to which the loans are pooled
and  reimbursements  of  such  person's   reasonable  expenses  in  connection
therewith; and

       (6) the Plan investing in the certificates is an "accredited  investor"
as defined in Rule  501(a)(1) of Regulation D of the  Securities  and Exchange
Commission under the Securities Act of 1933, as amended.

       The trust fund must also meet the following requirements:

       (i) the  corpus of the trust  fund must  consist  solely of assets of a
type that have been included in other investment pools;

       (ii)  certificates in such other  investment pools must have been rated
in one of the three highest rating  categories of S&P,  Moody's,  Fitch or D&P
for at least one year prior to the Plan's acquisition of certificates; and

       (iii) certificates  evidencing interests in such other investment pools
must have been  purchased by investors  other than Plans for at least one year
prior to any Plan's acquisition of certificates.

       Moreover,     the    Exemption    provides    relief    from    certain
self-dealing/conflict  of interest prohibited transactions that may occur when
the Plan  fiduciary  causes a Plan to  acquire  certificates  in a trust as to
which the fiduciary (or its affiliate) is an obligor on the  receivables  held
in the trust provided that,  among other  requirements,  (i) in the case of an
acquisition in connection with the initial issuance of certificates,  at least
fifty percent (50%) of each class of certificates in which Plans have invested
is  acquired  by  persons  independent  of the  Restricted  Group;  (ii)  such
fiduciary  (or its  affiliate) is an obligor with respect to five percent (5%)
or less of the fair market  value of the  obligations  contained in the trust;
(iii) the  Plan's  investment  in  certificates  of any class  does not exceed
twenty-five percent (25%) of all of the certificates of that class outstanding
at the time of the acquisition; and (iv) immediately after the acquisition, no
more than twenty-five  percent (25%) of any assets of the Plan with respect to
which such person is a fiduciary are invested in certificates  representing an
interest in one or more trusts  containing assets sold or serviced by the same
entity.  The Exemption  does not apply to Plans  sponsored by the seller,  the
depositor,  the  underwriters,  the trustee,  the  servicer,  any obligor with
respect to mortgage  loans included in the trust fund  constituting  more than
five percent of the aggregate  unamortized  principal balance of the assets in
the trust fund, or any affiliate of such parties (the "RESTRICTED GROUP").

       The  Underwriters   believe  that  the  Exemption  will  apply  to  the
acquisition  and  holding  of  the  Offered   Certificates   that  are  Senior
Certificates  (other  than the Class A-R  Certificates)  by Plans and that all
conditions  of the  Exemption  other  than  those  within  the  control of the
investors will be met. In addition,  as of the date hereof, there is no single
mortgagor  that is the  obligor on five  percent  (5%) of the  Mortgage  Loans
included in the Trust Fund by aggregate  unamortized  principal balance of the
assets of the Trust Fund.

       THE  PURCHASE  AND  HOLDING OF A MEZZANINE  CERTIFICATE  OR A CLASS A-R
CERTIFICATE  (COLLECTIVELY,  THE  "ERISA  RESTRICTED  CERTIFICATES")  BY OR ON
BEHALF OF ANY PLAN, OR BY ANY PERSON USING THE ASSETS OF A PLAN (INCLUDING ANY
INSURANCE  COMPANY  USING ASSETS IN ITS GENERAL OR SEPARATE  ACCOUNTS THAT MAY
CONSTITUTE  ASSETS OF A PLAN),  MAY NOT MEET THE  REQUIREMENTS  OF ANY  ISSUED
EXEMPTION  UNDER  ERISA AND MAY  RESULT IN THE  ASSETS OF THE TRUST FUND BEING
DEEMED  "PLAN  ASSETS"  UNDER ERISA.  THIS MAY CAUSE THE  TRUSTEE,  THE MASTER
SERVICER,  THE DEPOSITOR AND CERTAIN OTHER  ENTITIES TO BECOME  FIDUCIARIES OF
SUCH PLAN UNDER ERISA AND MAY RESULT IN ONE OR MORE "PROHIBITED  TRANSACTIONS"
WITHIN THE MEANING OF ERISA AND THE CODE AND THE  IMPOSITION  OF EXCISE  TAXES
AND/OR OTHER CIVIL PENALTIES.  AS A RESULT, THE ERISA RESTRICTED  CERTIFICATES
SHOULD NOT BE ACQUIRED BY A PLAN. ACCORDINGLY, NO ERISA RESTRICTED CERTIFICATE
WILL BE REGISTERED FOR TRANSFER UNLESS THE TRUSTEE SHALL HAVE RECEIVED EITHER:
(I) A REPRESENTATION FROM THE TRANSFEREE OF SUCH CERTIFICATE TO THE TRUSTEE TO
THE EFFECT THAT SUCH  TRANSFEREE  NEITHER IS NOR IS ACTING ON BEHALF OF A PLAN
SUBJECT TO ERISA OR SECTION 4975 OF THE CODE (OR COMPARABLE  PROVISIONS OF ANY
SUBSEQUENT ENACTMENTS) AND IS NOT USING THE ASSETS OF ANY SUCH PLAN TO ACQUIRE
SUCH  CERTIFICATES OR (II) IF THE TRANSFEREE IS A PLAN, OR IS ACTING ON BEHALF
OF A PLAN OR USING A PLAN'S ASSETS TO ACQUIRE SUCH CERTIFICATES, AN OPINION OF
COUNSEL  SATISFACTORY  TO THE TRUSTEE  (A) IF THE  PURCHASER  IS AN  INSURANCE
COMPANY,  THAT THE PURCHASER IS AN INSURANCE  COMPANY WHICH IS PURCHASING SUCH
CERTIFICATES  WITH FUNDS CONTAINED IN AN "INSURANCE  COMPANY GENERAL  ACCOUNT"
(AS SUCH TERM IS DEFINED  IN  SECTION  V(E) OF  PROHIBITED  TRANSACTION  CLASS
EXEMPTION  95-60  ("PTCE  95-60"))  AND THAT THE  PURCHASE AND HOLDING OF SUCH
CERTIFICATES ARE COVERED UNDER SECTIONS I AND III OF PTCE 95-60, OR (B) IN ANY
OTHER CASE,  SUCH  TRANSFER  DOES NOT  CONSTITUTE OR GIVE RISE TO A PROHIBITED
TRANSACTION  WITHIN THE MEANING OF SECTION 406 OF ERISA OR SECTION 4975 OF THE
CODE (INCLUDING ANY PROHIBITED TRANSACTION THAT MIGHT ARISE IN CONNECTION WITH
THE EXERCISE OF THE CALL OPTION BY THE HOLDER OF THE CLASS A-RLT  CERTIFICATE)
AND WILL NOT RESULT IN THE ASSETS OF THE TRUST FUND BEING DEEMED "PLAN ASSETS"
AND SUBJECT TO THE PROHIBITED TRANSACTION PROVISIONS OF ERISA AND THE CODE AND
WILL NOT SUBJECT  EITHER THE TRUSTEE OR THE MASTER  SERVICER TO ANY OBLIGATION
IN ADDITION  TO THOSE  EXPRESSLY  ASSUMED BY IT IN THE  POOLING AND  SERVICING
AGREEMENT.  THE REPRESENTATION IN CLAUSE (I) SHALL BE DEEMED TO HAVE BEEN MADE
TO  THE  TRUSTEE  BY  THE  TRANSFEREE'S  ACCEPTANCE  OF  AN  ERISA  RESTRICTED
CERTIFICATE  (UNLESS THE TRUSTEE SHALL HAVE  RECEIVED  FROM THE  TRANSFEREE AN
ALTERNATIVE  REPRESENTATION  ACCEPTABLE  IN FORM AND  SUBSTANCE  TO THE MASTER
SERVICER AND THE  DEPOSITOR).  ANY PURPORTED  TRANSFER OF AN ERISA  RESTRICTED
CERTIFICATE  TO  OR ON  BEHALF  OF A  PLAN  (INCLUDING  INDIVIDUAL  RETIREMENT
ACCOUNTS  OR OTHER  PLANS OR  ARRANGEMENTS  SUBJECT TO SECTION 406 OF ERISA OR
SECTION  4975 OF THE CODE)  WITHOUT  THE  DELIVERY  OF AN  OPINION  OF COUNSEL
REFERRED TO IN CLAUSE (II) ABOVE SHALL BE VOID AND OF NO EFFECT.

       Because the holder of the Class A-RLT  Certificate  could be a party in
interest  with respect to a Plan  investor,  any Plan  investor  (including an
insurance  company  general  account  investing  the assets of Plans)  that is
considering  acquiring  Certificates  should  consult with its legal  advisors
concerning  whether  the direct  acquisition  by the holder of the Class A-RLT
Certificate  of an option to purchase the  Certificates  held by such Plan, or
the exercise by the holder of the Class A-RLT  Certificate  of such an option,
could constitute a prohibited transaction,  and whether such transaction would
be covered by the Exemption or another statutory, regulatory or administrative
exemption.

       Prospective  Plan  investors  should  consult with their legal advisors
concerning  the impact of ERISA and the Code, the  applicability  of PTCE 83-1
described in the Prospectus and the Exemption,  and the potential consequences
in their specific circumstances,  prior to making an investment in the Offered
Certificates  that  are  Senior   Certificates   (other  than  the  Class  A-R
Certificates).  Moreover,  each Plan fiduciary should determine  whether under
the general fiduciary standards of investment prudence and diversification, an
investment in the Offered  Certificates  is appropriate  for the Plan,  taking
into account the overall  investment policy of the Plan and the composition of
the Plan's investment portfolio.

                             METHOD OF DISTRIBUTION

       Subject  to the terms  and  conditions  set  forth in the  underwriting
agreement  dated as of the date hereof (the  "UNDERWRITING  AGREEMENT")  among
Greenwich  Capital (an  affiliate of the  Depositor),  Bear Stearns and Lehman
Brothers (collectively,  the "UNDERWRITERS") and the Depositor,  the Depositor
has agreed to sell to the  Underwriters,  and the Underwriters  have severally
agreed to purchase  from the  Depositor,  the Offered  Certificates  set forth
below:

                            Greenwich Capital  Bear, Stearns      Lehman
Class                        Markets, Inc.     and Co. Inc.    Brothers Inc.
- -----                        -------------     ------------    -------------

Class A-1 Certificates         $169,094,250    $28,182,375     $28,182,375
Class A-2 Certificates          $71,250,000    $11,875,000     $11,875,000
Class A-3 Certificates         $123,150,000    $20,525,000     $20,525,000
Class A-4 Certificates          $91,442,040    $15,240,340     $15,240,340
Class A-X1 Certificates        $225,459,000*     $0               $0
Class A-X2 Certificates         $95,000,000*     $0               $0
Class A-X3 Certificates        $164,200,000*     $0               $0
Class A-X4 Certificates        $121,922,720*     $0               $0
Class A-IO Certificates        $595,721,313*     $0               $0
Class A-PO Certificates          $3,033,074      $0               $0
Class A-R Certificates                  $50      $0               $0
Class M-1 Certificates          $16,127,300      $0               $0
Class M-2 Certificates           $7,741,100      $0               $0
Class M-3 Certificates           $4,838,200      $0               $0

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

       Distribution  of  the  Offered   Certificates   will  be  made  by  the
Underwriters  from time to time in  negotiated  transactions  or  otherwise at
varying  prices to be determined  at the time of sale.  The  Underwriters  may
effect  such  transactions  by  selling  Offered  Certificates  to or  through
dealers,  and such dealers may receive from the  Underwriters,  for which they
act as agent, compensation in the form of underwriting discounts,  concessions
or commissions.  The  Underwriters  and any dealers that  participate with the
Underwriters in the distribution of such Offered Certificates may be deemed to
be  underwriters,  and any discounts,  commissions or concessions  received by
them, and any profit on the resale of the Certificates  purchased by them, may
be deemed to be underwriting  discounts and  commissions  under the Securities
Act of 1933, as amended (the "ACT").

       The Depositor has been advised by the Underwriters that each intends to
make a market in the  Offered  Certificates  but has no  obligation  to do so.
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 Underwriting  Agreement  provides that the Depositor will indemnify
the Underwriters  against,  or make  contributions  to the  Underwriters  with
respect to, certain civil liabilities, including liabilities under the Act.

                                  LEGAL MATTERS

       Certain legal matters will be passed upon for the Depositor and for the
Underwriters by Brown & Wood LLP, New York, New York.  Certain matters will be
passed upon for the Seller by Tobin & Tobin, a professional  corporation,  San
Francisco,  California.  Certain  tax  matters  will be passed upon by for the
Seller by Giancarlo and Gnazzo,  a  professional  corporation,  San Francisco,
California.

                                     RATINGS

       It is a condition of the issuance of the Offered  Certificates that the
Senior  Certificates  be rated  "AAA" by Fitch and "Aaa" by  Moody's  and that
Class M-1, Class M-2 and Class M-3  Certificates be rated "AA", "A" and "BBB",
respectively, by Fitch.

       The security  ratings  assigned to the Offered  Certificates  should be
evaluated  independently from similar ratings on other types of securities.  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 Rating Agencies.

       The ratings  assigned by the Rating  Agencies to mortgage  pass-through
certificates   address   the   likelihood   of  the  receipt  by  the  related
certificateholders  of all  distributions to which they are entitled under the
agreements  pursuant to which such  certificates are issued.  The ratings take
into consideration the credit quality of the related mortgage pool, structural
and legal aspects associated with such  certificates,  and the extent to which
the payment stream on such mortgage pool is adequate to make payments required
by  such  certificates.  Ratings  do  not,  however,  constitute  a  statement
regarding frequency of prepayments on the related mortgage loans.

       The Depositor has not requested ratings of the Offered  Certificates by
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  ratings  would be  assigned by such other
rating agency. The ratings assigned by such other rating agency to the Offered
Certificates could be lower than the respective ratings assigned by the Rating
Agencies.


                             INDEX OF DEFINED TERMS

                                                                       Page No.

Act...................................................................... S-62
Additional Collateral.....................................................S-11
Additional Collateral Loans...............................................S-11
Advance...................................................................S-26
Aggregate Cut-off Date Principal Balance..................................S-11
Aggregate Mezzanine Principal Balance.....................................S-36
Aggregate Subordinate Principal Balance...................................S-36
ARMs......................................................................S-47
Assumed Loans.............................................................S-47
Available Funds...........................................................S-32
Bankruptcy Loss Coverage Amount...........................................S-40
BBA.......................................................................S-34
Bear Stearns...............................................................iii
Bear Stearns Exemption....................................................S-59
Book-Entry Certificates..............................................S-3, S-28
Business Day..............................................................S-36
CBE...................................................................... S-56
Cede...........................................................S-3, S-10, S-28
Cendant...................................................................S-23
Cendant Servicing Agreements..............................................S-23
Certificate Account.......................................................S-30
Certificate Owner.........................................................S-28
Certificates.............................................................Cover
Civil Relief Act...........................................................S-9
Class A-PO Certificates............................................Cover, S-26
Class A-PO Deferred Amount................................................S-39
Class Credit Enhancement Percentage.......................................S-36
Class Notional Balance....................................................S-36
Class Principal Balance...................................................S-36
Code..................................................................... S-57
Collateral Value......................................................... S-13
Constructive Loan-to-Value Ratio..........................................S-13
Countrywide...............................................................S-23
Countrywide Servicing Agreement...........................................S-23
CPR.......................................................................S-56
Credit Enhancement Lockout Event..........................................S-37
Cut-off Date Principal Balance............................................S-11
D&P..................................................................S-7, S-59
Debt Service Reduction....................................................S-40
DEC Tables................................................................S-47
Defaulted Mortgage Loan...................................................S-43
Deficient Valuation.......................................................S-40
Definitive Certificate....................................................S-28
Deleted Mortgage Loan.....................................................S-22
Depositor..................................................................S-1
Depository...........................................................S-3, S-28
Determination Date........................................................S-37
Discount Mortgage Loan....................................................S-37
Discount Mortgage Pool....................................................S-37
Distribution Account......................................................S-31
Distribution Date................................................ii, S-3, S-29
Due Date..................................................................S-37
ERISA................................................................S-6, S-59
ERISA Restricted Certificates........................................S-6, S-60
Excess Losses.............................................................S-40
Exemption.................................................................S-59
FICO......................................................................S-23
Financial Intermediary....................................................S-28
Fitch................................................................S-7, S-59
Fixed Rate Period............................................ ........S-2, S-5
Fraud Loss Coverage Amount................................................S-40
Fraud Losses..............................................................S-40
Greenwich Capital..........................................................S-1
Greenwich Capital Exemption...............................................S-59
Gross Margin..............................................................S-11
Holdings...................................................................S-1
Initial Adjustment Cap....................................................S-11
Initial Adjustment Date...................................................S-11
Initial Optional Call.....................................................S-43
Initial Optional Call Date.......................................ii, S-5, S-43
Insurance Proceeds........................................................S-30
Interest Accrual Period..............................................S-4, S-32
Interest Distribution Amount.........................................S-4, S-32
Interest Only Loans.......................................................S-11
Interest Settlement Rate..................................................S-34
Lehman Brothers............................................................iii
Lehman Brothers Exemption.................................................S-59
LIBOR Rate Determination Date.............................................S-34
Liquidated Loan...........................................................S-37
Liquidation Proceeds......................................................S-30
Loan-to-Value Ratio.......................................................S-13
Lower Tier REMIC..........................................................S-29
Master Servicer............................................................S-1
Maximum Mortgage Rate.....................................................S-11
Mezzanine Certificateholders................................................ii
Mezzanine Certificates...............................................S-1, S-27
Mezzanine Credit Enhancement Percentage...................................S-37
MLCC..................................................................... S-23
MLCC Servicing Agreements.................................................S-23
Modeling Assumptions......................................................S-47
Moody's..............................................................S-7, S-59
Mortgage..................................................................S-21
Mortgage Loan Purchase Agreement...........................................S-1
Mortgage Loan Sale Agreement..............................................S-21
Mortgage Loans..............................................................ii
Mortgage Pool..............................................................S-2
Mortgaged Properties.......................................................S-2
Mortgagor..................................................................S-8
Net Interest Shortfall....................................................S-32
Net Mortgage Interest Rate................................................S-37
Net Mortgage Rate....................................................S-5, S-22
Net Prepayment Interest Shortfall.........................................S-26
Net WAC Rate..............................................................S-37
Non-Discount Mortgage Loan................................................S-37
Non-PO Balance............................................................S-37
Non-PO Percentage.........................................................S-37
Norwest Mortgage..........................................................S-23
Norwest Servicing Agreements..............................................S-23
Offered Certificates.................................................S-1, S-27
OID.......................................................................S-57
One-Month LIBOR...........................................................S-34
One-Year CMT Index.........................................................S-5
Optional Call..............................................................S-5
Originator................................................................S-22
Percentage Interest.......................................................S-29
Periodic Rate Cap.........................................................S-11
Plan ................................................................S-6, S-59
PO Percentage.............................................................S-37
Pool Principal Balance....................................................S-37
Pooling and Servicing Agreement......................................S-2, S-26
Prepayment Interest Shortfall.............................................S-26
Principal Distribution Amount.............................................S-34
Prospectus.................................................................iii
PTCE 95-60...........................................................S-6, S-61
Purchase Price............................................................S-22
Rating Agencies............................................................S-7
Realized Loss.............................................................S-37
Record Date..........................................................S-3, S-29
Redwood Parties............................................................S-1
Redwood Trust..............................................................S-1
Relief Act Reduction......................................................S-32
Remaining Principal Distribution Amount...................................S-35
REMIC..................................................................ii, S-5
Replacement Mortgage Loan.................................................S-22
Residual Certificates................................................S-1, S-27
Restricted Group..........................................................S-60
Rolling Six-Month Delinquency Rate........................................S-38
S&P................................................................  S-7, S-59
Scheduled Payment.........................................................S-11
Senior...................................................................Cover
Senior Certificateholders...................................................ii
Senior Certificates............................................S-1, S-26, S-27
Senior Credit Enhancement Percentage......................................S-38
Senior IO Certificates.................................................i, S-26
Senior Regular Certificates..........................................S-1, S-27
Senior Sequential Certificates...............................................i
Servicer...................................................................S-2
Servicing Agreement........................................................S-2
Servicing Fee Rate...................................................S-5, S-37
SMMEA......................................................................S-7
Special Hazard Loan.......................................................S-40
Special Hazard Loss Coverage Amount.......................................S-40
Special Hazard Losses.....................................................S-40
Specified Percentage......................................................S-38
Stated Principal Balance..................................................S-38
Stepdown Lockout Event....................................................S-38
Subordinate Certificateholders..............................................ii
Subordinate Certificates.............................................S-1, S-27
Subsequent Adjustment Date................................................S-11
Tax Counsel...............................................................S-57
Trigger Event.............................................................S-39
Trust Fund..................................................................ii
Trustee....................................................................S-2
Trustee's Mortgage File...................................................S-21
Underwriters.........................................................iii, S-61
Underwriting Agreement....................................................S-61
Unpaid Interest Shortfall.................................................S-32
Upper Tier REMIC..........................................................S-29
Yield Table...............................................................S-56


No  dealer,  salesman  or  other  person  has  been  authorized  to  give  any
information or to make any  representations  in connection  with this offering
other than those contained in this Prospectus  Supplement and the accompanying
Prospectus and, if given or made, such information or representations must not
be relied upon as having been authorized.  This Prospectus  Supplement and the
Prospectus do not constitute an offer to sell or a solicitation of an offer to
buy any of the securities offered hereby in any state to any person to whom it
is unlawful to make such offer or solicitation in such state.  The delivery of
this Prospectus  Supplement and the Prospectus at any time does not imply that
the  information  contained  herein  or  therein  is  correct  as of any  time
subsequent to the date hereof.

                                TABLE OF CONTENTS

                                                              PAGE

                              PROSPECTUS SUPPLEMENT

Summary of Terms...........................................    S-1
Risk Factors...............................................    S-8
The Mortgage Pool..........................................   S-11
Servicing of the Mortgage Loans............................   S-23
Description of the Certificates............................   S-26
Yield, Prepayment and Maturity Considerations..............   S-45
Use of Proceeds............................................   S-57
Certain Federal Income Tax Consequences....................   S-57
ERISA Considerations.......................................   S-59
Method of Distribution.....................................   S-61
Legal Matters..............................................   S-62
Ratings....................................................   S-62
Index of Defined Terms.....................................   S-64

                                   PROSPECTUS

Prospectus Supplement or Current Report on
    Form 8-K...............................................     ii
Incorporation of Certain Information by Reference..........     ii
Available Information......................................     ii
Summary of Terms...........................................      1
The Trust Fund.............................................     12
Use of Proceeds............................................     23
The Depositor..............................................     23
Mortgage Loan Program......................................     23
Description of the Certificates............................     26
Credit Enhancement.........................................     33
Yield and Prepayment Considerations........................     40
The Pooling and Servicing Agreement........................     42
Certain Legal Aspects of the Mortgage Loans................     55
Certain Federal Income Tax Consequences....................     65
State Tax Considerations...................................     93
ERISA Considerations.......................................     93
Legal Investment...........................................     96
Method of Distribution.....................................     97
Legal Matters..............................................     98
Financial Information......................................     98
Rating.....................................................     98
Index of Defined Terms.....................................     99



                                  $638,321,444

                            SEQUOIA MORTGAGE TRUST 3

                     MORTGAGE LOAN ASSET BACKED CERTIFICATES

                      SEQUOIA MORTGAGE FUNDING CORPORATION
                                     Seller

                  NORWEST BANK MINNESOTA, NATIONAL ASSOCIATION
                                 Master Servicer

                       GREENWICH CAPITAL ACCEPTANCE, INC.
                                    Depositor

                                   -----------
                              PROSPECTUS SUPPLEMENT
                                   -----------



                                GREENWICH CAPITAL
                            BEAR, STEARNS & CO. INC.
                                 LEHMAN BROTHERS

                                  June 25, 1998




                                  PROSPECTUS
                      GREENWICH CAPITAL ACCEPTANCE, INC.
                                   DEPOSITOR
                      MORTGAGE PASS-THROUGH CERTIFICATES
                             (ISSUABLE IN SERIES)

                             --------------------
          This Prospectus relates to Mortgage  Pass-Through  Certificates (the
"CERTIFICATES"),  which may be sold  from  time to time in one or more  Series
(each, a "SERIES") by Greenwich Capital Acceptance,  Inc. (the "DEPOSITOR") on
terms  determined at the time of sale and described in this Prospectus and the
related  Prospectus  Supplement.  The  Certificates  of a Series will evidence
beneficial  ownership  of a trust fund (a "TRUST  FUND").  As specified in the
related  Prospectus  Supplement,  the Trust Fund for a Series of  Certificates
will  include  certain   mortgage-related   assets  (the  "MORTGAGE   ASSETS")
consisting  of (i)  first  lien  mortgage  loans (or  participation  interests
therein) secured by one- to four-family residential properties ("SINGLE FAMILY
LOANS"),  (ii) first lien mortgage loans (or participation  interests therein)
secured by multifamily residential properties, including cooperative apartment
buildings   ("MULTIFAMILY  LOANS"),  (iii)  conditional  sales  contracts  and
installment  sales  or  loan  agreements   secured  by  manufactured   housing
("CONTRACTS"), (iv) mortgage pass-through securities (the "AGENCY SECURITIES")
issued or guaranteed by the Government National Mortgage Association ("GNMA"),
the Federal National  Mortgage  Association  ("FNMA") or the Federal Home Loan
Mortgage  Corporation  ("FHLMC")  or (v)  Private  Mortgage-Backed  Securities
(defined  herein).  Single Family Loans,  Multifamily  Loans and Contracts are
sometimes  collectively  referred to as "MORTGAGE LOANS".  The Mortgage Assets
will be acquired by the Depositor,  either directly or indirectly, from one or
more  institutions  (each,  a  "SELLER"),  which  may  be  affiliates  of  the
Depositor,  and conveyed by the  Depositor to the related  Trust Fund. A Trust
Fund also may include insurance policies, cash accounts,  reinvestment income,
guaranties,  letters of credit or other assets to the extent  described in the
related Prospectus Supplement.

          Each Series of  Certificates  will be issued in one or more classes.
Each class of Certificates of a Series will evidence beneficial ownership of a
specified  percentage (which may be 0%) or portion of future interest payments
and a specified  percentage  (which may be 0%) or portion of future  principal
payments  on the  Mortgage  Assets  in the  related  Trust  Fund.  A Series of
Certificates  may  include  one or more  classes  that are  senior in right of
payment to one or more other classes of  Certificates  of such Series.  One or
more  classes  of  Certificates  of  a  Series  may  be  entitled  to  receive
distributions of principal,  interest or any combination  thereof prior to one
or more other classes of  Certificates  of such Series or after the occurrence
of  specified  events,  in each case as  specified  in the related  Prospectus
Supplement.

          Distributions to Certificateholders will be made monthly, quarterly,
semi-annually  or at such other  intervals  and on the dates  specified in the
related Prospectus  Supplement.  Distributions on the Certificates of a Series
will be made  from the  assets  of the  related  Trust  Fund or Funds or other
assets pledged for the benefit of the  Certificateholders  as specified in the
related Prospectus Supplement.

          The  Certificates of any Series will not be insured or guaranteed by
any governmental  agency or instrumentality  or, unless otherwise specified in
the related  Prospectus  Supplement,  by any other  person.  Unless  otherwise
specified in the related  Prospectus  Supplement,  the only obligations of the
Depositor with respect to a Series of  Certificates  will be to obtain certain
representations  and warranties  from each Seller and to assign to the Trustee
for the related Series of Certificates the Depositor's  rights with respect to
such representations and warranties.  The principal  obligations of the Master
Servicer  named in the  related  Prospectus  Supplement  with  respect  to the
related  Series of  Certificates  will be limited to  obligations  pursuant to
certain  representations  and  warranties  and  to its  contractual  servicing
obligations,  including  any  obligation  it may  have to  advance  delinquent
payments on the Mortgage Assets in the related Trust Fund.

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

          If specified in a Prospectus  Supplement,  one or more elections may
be made to treat the related  Trust Fund or  specified  portions  thereof as a
"real estate  mortgage  investment  conduit"  ("REMIC") for federal income tax
purposes. SEE "Certain Federal Income Tax Consequences".

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

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

          Offers of the Certificates may be made through one or more different
methods,  including  offerings through  underwriters,  as more fully described
under  "Method  of  Distribution"   herein  and  in  the  related   Prospectus
Supplement.  All Certificates  will be distributed by, or sold by underwriters
managed by:

June 24, 1998                 GREENWICH CAPITAL






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

              PROSPECTUS SUPPLEMENT OR CURRENT REPORT ON FORM 8-K

          The Prospectus  Supplement or Current Report on Form 8-K relating to
the  Certificates  of each Series to be offered  hereunder  will,  among other
things,  set forth with respect to such  Certificates,  as appropriate:  (i) a
description of the class or classes of Certificates and the Pass-Through  Rate
or method of determining the amount of interest,  if any, to be passed through
to each such class; (ii) the aggregate principal amount and Distribution Dates
relating to such Series and, if  applicable,  the initial and final  scheduled
Distribution  Dates  for  each  class;  (iii)  information  as to  the  assets
comprising  the Trust  Fund,  including  the  general  characteristics  of the
Mortgage Assets  included  therein and, if applicable,  the insurance,  surety
bonds,  guaranties,  letters  of credit  or other  instruments  or  agreements
included in the Trust Fund, and the amount and source of any Reserve  Account;
(iv) the  circumstances,  if any, under which the Trust Fund may be subject to
early termination; (v) the method used to calculate the amount of principal to
be distributed with respect to each class of  Certificates;  (vi) the order of
application  of  distributions  to each of the  classes  within  such  Series,
whether sequential,  PRO RATA, or otherwise; (vii) the Distribution Dates with
respect to such Series; (viii) additional information with respect to the plan
of distribution of such Certificates; (ix) whether one or more REMIC elections
will be made and, if so, the designation of the regular interests and residual
interests;  (x) the aggregate  original  percentage  ownership interest in the
Trust Fund to be evidenced by each class of Certificates;  (xi) information as
to the Trustee; (xii) information as to the nature and extent of subordination
with  respect to any class of  Certificates  that is  subordinate  in right of
payment to any other class; and (xiii) information as to the Master Servicer.

               INCORPORATION OF CERTAIN INFORMATION BY REFERENCE

          There are incorporated herein by reference all documents and reports
filed or caused to be filed by Greenwich Capital Acceptance, Inc. ("GCA") with
respect  to a Trust  Fund  pursuant  to  Section  13(a),  14 or  15(d)  of the
Securities  Exchange Act of 1934, as amended,  prior to the termination of the
offering of Certificates  evidencing  interests  therein.  Upon request by any
person to whom this Prospectus is delivered in connection with the offering of
one or more classes of Certificates,  GCA will provide or cause to be provided
without charge a copy of any such documents and/or reports incorporated herein
by reference,  in each case to the extent such  documents or reports relate to
such  classes of  Certificates,  other  than the  exhibits  to such  documents
(unless  such  exhibits  are  specifically  incorporated  by reference in such
documents).  Requests  to GCA  should  be  directed  in  writing  to:  Paul D.
Stevelman,  Greenwich Capital Acceptance, Inc., 600 Steamboat Road, Greenwich,
Connecticut  06830,  telephone number (203) 625-2700.  GCA has determined that
its financial statements are not material to the offering of any Certificates.

                             AVAILABLE INFORMATION

          The Depositor has filed with the Securities and Exchange  Commission
(the "COMMISSION") a Registration  Statement under the Securities Act of 1933,
as amended, with respect to the Certificates.  This Prospectus,  which forms a
part of the Registration Statement,  and the Prospectus Supplement relating to
each Series of  Certificates  contain  summaries of the material  terms of the
documents  referred  to herein  and  therein,  but do not  contain  all of the
information set forth in the Registration  Statement pursuant to the Rules and
Regulations of the Commission.  For further information,  reference is made to
such  Registration  Statement  and the  exhibits  thereto.  Such  Registration
Statement and exhibits can be inspected and copied at prescribed  rates at the
public  reference  facilities  maintained  by the  Commission  at  its  Public
Reference Section, 450 Fifth Street, N. W., Washington, D.C. 20549, and at its
Regional Offices located as follows: Midwest Regional Office, 500 West Madison
Street,  Suite  1400,  Chicago,  Illinois  60661-2511;  and New York  Regional
Office,  7 World Trade  Center,  New York,  New York 10048.  In addition,  the
Securities and Exchange  Commission (the "Commission")  maintains a website at
http://www.sec.gov  containing reports,  proxy and information  statements and
other information regarding  registrants,  including the Depositor,  that file
electronically with the Commission.

          No person has been authorized to give any information or to make any
representation   other  than  those  contained  in  this  Prospectus  and  any
Prospectus  Supplement  with  respect  hereto  and,  if given  or  made,  such
information or  representations  must not be relied upon.  This Prospectus and
any  Prospectus  Supplement  with respect hereto do not constitute an offer to
sell or a  solicitation  of an  offer  to buy any  securities  other  than the
Certificates  offered hereby and thereby nor an offer of the  Certificates  to
any person in any state or other  jurisdiction  in which  such offer  would be
unlawful.  The  delivery  of this  Prospectus  at any time does not imply that
information herein is correct as of any time subsequent to its date.






                               TABLE OF CONTENTS

PROSPECTUS SUPPLEMENT OR CURRENT REPORT ON FORM 8-K.........................ii

INCORPORATION OF CERTAIN INFORMATION BY REFERENCE...........................ii

AVAILABLE INFORMATION.......................................................ii

SUMMARY OF TERMS............................................................ 1

THE TRUST FUND..............................................................12
         The Mortgage Loans--General........................................12
         Single Family Loans................................................15
         Multifamily Loans..................................................15
         Contracts..........................................................16
         Agency Securities..................................................16
         Private Mortgage-Backed Securities.................................21

USE OF PROCEEDS.............................................................23

THE DEPOSITOR...............................................................23

MORTGAGE LOAN PROGRAM.......................................................23
         Underwriting Standards.............................................23
         Qualifications of Sellers..........................................25
         Representations by Sellers; Repurchases............................25

DESCRIPTION OF THE CERTIFICATES.............................................26
         General  ..........................................................26
         Distributions on Certificates......................................28
         Advances ..........................................................31
         Reports to Certificateholders......................................32

CREDIT ENHANCEMENT..........................................................33
         General  ..........................................................33
         Subordination......................................................33
         Mortgage Pool Insurance Policies...................................34
         FHA Insurance; VA Guarantees.......................................35
         Special Hazard Insurance Policies..................................37
         Bankruptcy Bonds...................................................38
         FHA Insurance on Multifamily Loans.................................39
         Reserve Accounts...................................................39
         Cross Support......................................................40
         Other Insurance, Surety Bonds, Guaranties, Letters of Credit
           and Similar Instruments or Agreements............................40

YIELD AND PREPAYMENT CONSIDERATIONS.........................................40

THE POOLING AND SERVICING AGREEMENT.........................................42
         Assignment of Mortgage Assets......................................42
         Payments on Mortgage Loans; Deposits to Certificate Account........44
         Sub-Servicing by Sellers...........................................46
         Collection Procedures..............................................47
         Hazard Insurance...................................................48
         Realization upon Defaulted Mortgage Loans..........................49
         Servicing and Other Compensation and Payment of Expenses...........51
         Evidence as to Compliance..........................................51
         Certain Matters Regarding the Master Servicer and the Depositor....52
         Events of Default..................................................53
         Rights upon Event of Default.......................................53
         Amendment..........................................................54
         Termination; Optional Termination..................................54
         The Trustee........................................................55

CERTAIN LEGAL ASPECTS OF THE MORTGAGE LOANS.................................55
         General  ..........................................................55
         Foreclosure/Repossession...........................................58
         Environmental Risks................................................60
         Rights of Redemption...............................................62
         Anti-Deficiency Legislation and Other Limitations on Lenders.......62
         Due-on-Sale Clauses................................................63
         Prepayment Charges.................................................64
         Applicability of Usury Laws........................................64
         Soldiers' and Sailors' Civil Relief Act............................64

CERTAIN FEDERAL INCOME TAX CONSEQUENCES.....................................65
         General  ..........................................................65
         NON-REMIC CERTIFICATES.............................................65
         Single Class of Senior Certificates................................65
         Multiple Classes of Senior Certificates............................69
         Possible Application of Contingent Payment Regulations to
           Certain Non-REMIC Certificates...................................72
         Sale or Exchange of a Senior Certificate...........................73
         Non-U.S. Persons...................................................74
         Information Reporting and Backup Withholding.......................74
         New Withholding Regulations........................................75
         Tiered REMIC Structures............................................76
         Regular Certificates...............................................76
         Residual Certificates..............................................85
         Prohibited Transactions and Other Taxes............................89
         Liquidation and Termination........................................89
         Administrative Matters.............................................90
         Tax-Exempt Investors...............................................90
         Non-U.S. Persons...................................................90
         Tax-Related Restrictions on Transfers of Residual Certificates.....91

STATE TAX CONSIDERATIONS....................................................93

ERISA CONSIDERATIONS........................................................93

LEGAL INVESTMENT............................................................96

METHOD OF DISTRIBUTION......................................................97

LEGAL MATTERS...............................................................98

FINANCIAL INFORMATION.......................................................98

RATINGS.....................................................................98






                               SUMMARY OF TERMS

          This  summary is  qualified  in its  entirety  by  reference  to the
detailed information appearing elsewhere in this Prospectus and in the related
Prospectus  Supplement  with respect to the Series offered  thereby and to the
related  Pooling and Servicing  Agreement  (each,  an  "AGREEMENT")  among the
Depositor,  the Master  Servicer  and the  Trustee  (as such terms are defined
below) which will be prepared in connection with each Series of  Certificates.
Certain  capitalized  terms used and not defined in this  Summary of Terms are
defined elsewhere herein on the pages indicated in the "Index of Define Terms"
which begins on p. 97 hereof.

Title of Securities......................   Mortgage Pass-Through Certificates
                                            (issuable    in    Series)    (the
                                            "CERTIFICATES").

Depositor................................   Greenwich   Capital    Acceptance,
                                            Inc., a Delaware  corporation  and
                                            an   indirect    limited   purpose
                                            finance   subsidiary  of  National
                                            Westminster   Bank   Plc   and  an
                                            affiliate  of  Greenwich   Capital
                                            Markets, Inc. SEE "The Depositor".

Trustee..................................   The trustee  (the  "TRUSTEE")  for
                                            each Series of  Certificates  will
                                            be   specified   in  the   related
                                            Prospectus  Supplement.  SEE  "The
                                            Pooling and  Servicing  Agreement"
                                            herein  for a  description  of the
                                            Trustee's rights and obligations.

Master Servicer..........................   The  entity or  entities  named as
                                            Master   Servicer   (the   "MASTER
                                            SERVICER")    in    the    related
                                            Prospectus  Supplement,  which may
                                            be an affiliate of the  Depositor.
                                            SEE  "The  Pooling  and  Servicing
                                            Agreement--Certain         Matters
                                            Regarding the Master  Servicer and
                                            the Depositor".

Trust Fund Assets........................   The  Trust  Fund for a  Series  of
                                            Certificates  will include certain
                                            mortgage-related    assets    (the
                                            "MORTGAGE  ASSETS")  consisting of
                                            (a)  Mortgage  Loans,  (b)  Agency
                                            Securities    or    (c)    Private
                                            Mortgage-    Backed    Securities,
                                            together  with payments in respect
                                            of  such   Mortgage   Assets   and
                                            certain      other       accounts,
                                            obligations or agreements, in each
                                            case as  specified  in the related
                                            Prospectus     Supplement.     For
                                            purposes hereof,  "MORTGAGE LOANS"
                                            consist of "Single  Family Loans",
                                            "Multifamily       Loans"      and
                                            "Contracts".

A. Single Family Loans...................   Unless otherwise  specified in the
                                            related   Prospectus   Supplement,
                                            Single   Family   Loans   will  be
                                            secured by first mortgage liens on
                                            one-  to  four-family  residential
                                            properties.  If so specified,  the
                                            Single  Family  Loans may  include
                                            cooperative     apartment    loans
                                            ("COOPERATIVE  LOANS")  secured by
                                            security   interests   in   shares
                                            issued  by   private,   nonprofit,
                                            cooperative  housing  corporations
                                            ("COOPERATIVES")    and   in   the
                                            related   proprietary   leases  or
                                            occupancy    agreements   granting
                                            exclusive    rights    to   occupy
                                            specific  dwelling  units  in such
                                            Cooperatives'   buildings.  If  so
                                            specified     in    the    related
                                            Prospectus     Supplement,     the
                                            Mortgage  Assets  of  the  related
                                            Trust  Fund may  include  mortgage
                                            participation         certificates
                                            evidencing   interests  in  Single
                                            Family  Loans.  Such Single Family
                                            Loans  may be  conventional  loans
                                            (I.E.,  loans that are not insured
                                            or guaranteed by any  governmental
                                            agency),  insured  by the  Federal
                                            Housing   Authority   ("FHA")   or
                                            partially    guaranteed   by   the
                                            Veterans' Administration ("VA") as
                                            specified     in    the    related
                                            Prospectus   Supplement.    Unless
                                            otherwise specified in the related
                                            Prospectus   Supplement,    Single
                                            Family   Loans   will   all   have
                                            individual  principal  balances at
                                            origination   of  not  less   than
                                            $25,000    and   not   more   than
                                            $1,000,000,  and original terms to
                                            stated  maturity of from ten to 40
                                            years.

B. Multifamily Loans.....................   Unless otherwise  specified in the
                                            related   Prospectus   Supplement,
                                            Multifamily  Loans will be secured
                                            by first  mortgage liens on rental
                                            apartment  buildings  or  projects
                                            containing     five     or    more
                                            residential    units,    including
                                            apartment   buildings   owned   by
                                            Cooperatives.  If so  specified in
                                            the related Prospectus Supplement,
                                            the Mortgage Assets of the related
                                            Trust  Fund may  include  mortgage
                                            participation         certificates
                                            evidencing       interests      in
                                            Multifamily  Loans. Such loans may
                                            be  conventional  loans or insured
                                            by the FHA,  as  specified  in the
                                            related   Prospectus   Supplement.
                                            Unless otherwise  specified in the
                                            related   Prospectus   Supplement,
                                            Multifamily  Loans  will  all have
                                            individual  principal  balances at
                                            origination   of  not  less   than
                                            $25,000  and  original   terms  to
                                            stated  maturity  of not more than
                                            40 years.

C. Contracts.............................   Contracts    will    consist    of
                                            conditional  sales and installment
                                            sales or loan  agreements  secured
                                            by new or used Manufactured  Homes
                                            (as defined herein). Contracts may
                                            be conventional loans,  insured by
                                            the FHA or partially guaranteed by
                                            the  VA,  as   specified   in  the
                                            related   Prospectus   Supplement.
                                            Unless otherwise  specified in the
                                            related   Prospectus   Supplement,
                                            each   Contract   will  be   fully
                                            amortizing  and will bear interest
                                            at   a   fixed   percentage   rate
                                            ("APR").      Unless     otherwise
                                            specified     in    the    related
                                            Prospectus  Supplement,  Contracts
                                            will all have individual principal
                                            balances  at  origination  of  not
                                            less  than  $10,000  and not  more
                                            than $1,000,000 and original terms
                                            to stated maturity of from five to
                                            30 years.

D. General Attributes of
      Mortgage Loans.....................   The payment  terms of the Mortgage
                                            Loans  to be  included  in a Trust
                                            Fund  will  be  described  in  the
                                            related Prospectus  Supplement and
                                            may include  any of the  following
                                            features or  combinations  thereof
                                            or other features described in the
                                            related Prospectus Supplement:

                                            (a) Interest  may be  payable at a
                                                fixed rate, a rate  adjustable
                                                from time to time in  relation
                                                to an  index  (which  will  be
                                                specified   in   the   related
                                                Prospectus Supplement), a rate
                                                that is fixed  for a period of
                                                time    or    under    certain
                                                circumstances  and is followed
                                                by an adjustable  rate, a rate
                                                that  otherwise   varies  from
                                                time to time,  or a rate  that
                                                is    convertible    from   an
                                                adjustable  rate  to  a  fixed
                                                rate. Changes to an adjustable
                                                rate   may   be   subject   to
                                                periodic limitations,  maximum
                                                rates,   minimum  rates  or  a
                                                combination       of      such
                                                limitations.  Accrued interest
                                                may be  deferred  and added to
                                                the  principal  of a loan  for
                                                such  periods  and under  such
                                                circumstances    as   may   be
                                                specified   in   the   related
                                                Prospectus         Supplement.
                                                Mortgage Loans may provide for
                                                the  payment of  interest at a
                                                rate lower than the  specified
                                                Mortgage  Rate for a period of
                                                time  or for  the  life of the
                                                loan,  and the  amount  of any
                                                difference  may be contributed
                                                from  funds  supplied  by  the
                                                seller    of    the    related
                                                Mortgaged  Property or another
                                                source.

                                            (b) Principal  may be payable on a
                                                level  debt  service  basis to
                                                fully  amortize  the loan over
                                                its term, may be calculated on
                                                the   basis   of  an   assumed
                                                amortization  schedule that is
                                                significantly  longer than the
                                                original  term to  maturity or
                                                on an  interest  rate  that is
                                                different  from  the  interest
                                                rate on the  Mortgage  Loan or
                                                may  not be  amortized  during
                                                all  or  a   portion   of  the
                                                original term.  Payment of all
                                                or a  substantial  portion  of
                                                the  principal  may  be due on
                                                maturity ("balloon payments").
                                                Principal may include interest
                                                that  has  been  deferred  and
                                                added to the principal balance
                                                of    the    Mortgage    Loan.

                                            (c) Monthly  payments of principal
                                                and  interest may be fixed for
                                                the  life  of  the  loan,  may
                                                increase   over  a   specified
                                                period  of time or may  change
                                                from    period   to    period.
                                                Mortgage   Loans  may  include
                                                limits on  periodic  increases
                                                or  decreases in the amount of
                                                monthly   payments   and   may
                                                include   maximum  or  minimum
                                                amounts of  monthly  payments.

                                            (d) Prepayments  of principal  may
                                                be  subject  to  a  prepayment
                                                fee,  which  may be fixed  for
                                                the life of the Mortgage  Loan
                                                or may decline over time,  and
                                                may be prohibited for the life
                                                of the  Mortgage  Loan  or for
                                                certain   periods    ("lockout
                                                periods").   Certain  Mortgage
                                                Loans may  permit  prepayments
                                                after    expiration   of   the
                                                applicable  lockout period and
                                                may  require  the payment of a
                                                prepayment  fee in  connection
                                                with   any   such   subsequent
                                                prepayment.   Other   Mortgage
                                                Loans may  permit  prepayments
                                                without   payment   of  a  fee
                                                unless the  prepayment  occurs
                                                during specified time periods.
                                                The Mortgage Loans may include
                                                "due-on-sale"   clauses  which
                                                permit the mortgagee to demand
                                                payment of the entire Mortgage
                                                Loan in  connection  with  the
                                                sale or certain  transfers  of
                                                the     related      Mortgaged
                                                Property. Other Mortgage Loans
                                                may be  assumable  by  persons
                                                meeting  the  then  applicable
                                                underwriting  standards of the
                                                Seller.

                                                The real property constituting
                                                security  for  repayment  of a
                                                Mortgage  Loan may be  located
                                                in  any   one  of  the   fifty
                                                states,    the   District   of
                                                Columbia, Guam, Puerto Rico or
                                                any  other  territory  of  the
                                                United     States.      Unless
                                                otherwise   specified  in  the
                                                related Prospectus Supplement,
                                                all of the Mortgage Loans will
                                                be covered by standard  hazard
                                                insurance   policies  insuring
                                                against losses due to fire and
                                                various  other   causes.   The
                                                Mortgage Loans will be covered
                                                by primary mortgage  insurance
                                                policies    to   the    extent
                                                provided    in   the   related
                                                Prospectus Supplement.

                                            All Mortgage  Loans will have been
                                            purchased by the Depositor, either
                                            directly or through an  affiliate,
                                            from one or more Sellers.

E. Agency Securities.....................   The Agency Securities evidenced by
                                            a  Series  of  Certificates   will
                                            consist     of    (i)     mortgage
                                            participation  certificates issued
                                            and   guaranteed   as  to   timely
                                            payment of  interest  and,  unless
                                            otherwise specified in the related
                                            Prospectus  Supplement,   ultimate
                                            payment  of   principal  by  FHLMC
                                            ("FHLMC    CERTIFICATES"),    (ii)
                                            Guaranteed  Mortgage  Pass-Through
                                            Certificates issued and guaranteed
                                            as to timely  payment of principal
                                            and   interest   by  FNMA   ("FNMA
                                            CERTIFICATES"),     (iii)    fully
                                            modified              pass-through
                                            mortgage-backed       certificates
                                            guaranteed as to timely payment of
                                            principal  and  interest  by  GNMA
                                            ("GNMA    CERTIFICATES"),     (iv)
                                            stripped      mortgage-     backed
                                            securities     representing     an
                                            undivided  interest  in  all  or a
                                            part  of  either   the   principal
                                            distributions    (but    not   the
                                            interest   distributions)  or  the
                                            interest  distributions  (but  not
                                            the principal distributions) or in
                                            some  specified   portion  of  the
                                            principal       and       interest
                                            distributions (but not all of such
                                            distributions)  on certain  FHLMC,
                                            FNMA  or  GNMA  Certificates  and,
                                            unless otherwise  specified in the
                                            related   Prospectus   Supplement,
                                            guaranteed  to the same  extent as
                                            the  underlying  securities,   (v)
                                            another  type  of  pass-   through
                                            certificate  issued or  guaranteed
                                            by   FHLMC,   FNMA  or  GNMA   and
                                            described     in    the    related
                                            Prospectus  Supplement,  or (vi) a
                                            combination    of   such    Agency
                                            Securities.  All GNMA Certificates
                                            will be backed  by the full  faith
                                            and credit of the  United  States.
                                            No FHLMC or FNMA Certificates will
                                            be backed, directly or indirectly,
                                            by the full  faith  and  credit of
                                            the  United  States. 

                                            The Agency  Securities may consist
                                            of pass-through  securities issued
                                            under  FHLMC's  Cash or  Guarantor
                                            Program,  the GNMA I Program,  the
                                            GNMA II Program or another program
                                            specified     in    the    related
                                            Prospectus Supplement. The payment
                                            characteristics  of  the  Mortgage
                                            Loans    underlying   the   Agency
                                            Securities  will be  described  in
                                            the related Prospectus Supplement.

F. Private Mortgage-Backed
      Securities.........................   Private Mortgage-Backed Securities
                                            may  include  (a)  mortgage  pass-
                                            through certificates  representing
                                            beneficial  interests  in  certain
                                            Mortgage      Loans     or     (b)
                                            collateralized            mortgage
                                            obligations    secured   by   such
                                            Mortgage      Loans.       Private
                                            Mortgage-Backed   Securities   may
                                            include  stripped  mortgage-backed
                                            securities     representing     an
                                            undivided  interest  in  all  or a
                                            part     of     the      principal
                                            distributions    (but    not   the
                                            interest   distributions)  or  the
                                            interest  distributions  (but  not
                                            the principal distributions) or in
                                            some  specified   portion  of  the
                                            principal       and       interest
                                            distributions (but not all of such
                                            distributions) on certain Mortgage
                                            Loans.     Although     individual
                                            Mortgage   Loans    underlying   a
                                            Private  Mortgage-Backed  Security
                                            may be  insured or  guaranteed  by
                                            the United  States or an agency or
                                            instrumentality thereof, they need
                                            not   be,    and    the    Private
                                            Mortgage-Backed         Securities
                                            themselves  will not be so insured
                                            or  guaranteed.  Unless  otherwise
                                            specified     in    the    related
                                            Prospectus  Supplement relating to
                                            a Series of Certificates, payments
                                            on  the  Private   Mortgage-Backed
                                            Securities   will  be  distributed
                                            directly   to   the   Trustee   as
                                            registered  owner of such  Private
                                            Mortgage-Backed   Securities.  SEE
                                            "The      Trust      Fund--Private
                                            Mortgage-Backed        Securities"
                                            herein.

                                            The related Prospectus  Supplement
                                            for a Series will  specify,  among
                                            other things,  (i) the approximate
                                            aggregate   principal  amount  and
                                            type      of      any      Private
                                            Mortgage-Backed  Securities  to be
                                            included  in the  Trust  Fund  for
                                            such    Series;    (ii)    certain
                                            characteristics  of  the  Mortgage
                                            Loans    which     comprise    the
                                            underlying  assets for the Private
                                            Mortgage-Backed         Securities
                                            including (A) the payment features
                                            of such  Mortgage  Loans,  (B) the
                                            approximate   aggregate  principal
                                            amount,    if   known,    of   the
                                            underlying  Mortgage  Loans  which
                                            are  insured  or  guaranteed  by a
                                            governmental   entity,   (C)   the
                                            servicing    fee   or   range   of
                                            servicing fees with respect to the
                                            Mortgage Loans and (D) the minimum
                                            and maximum  stated  maturities of
                                            the Mortgage Loans at origination;
                                            (iii) the maximum original term to
                                            stated  maturity  of  the  Private
                                            Mortgage-Backed  Securities;  (iv)
                                            the   weighted   average  term  to
                                            stated  maturity  of  the  Private
                                            Mortgage-Backed   Securities;  (v)
                                            the  pass-through  or  certificate
                                            rate      for     the      Private
                                            Mortgage-Backed  Securities or the
                                            ranges thereof;  (vi) the weighted
                                            average       pass-through      or
                                            certificate  rate  of the  Private
                                            Mortgage-Backed Securities;  (vii)
                                            the   issuer   of   the    Private
                                            Mortgage-Backed   Securities  (the
                                            "PMBS  ISSUER"),  the  servicer of
                                            the    Private     Mortgage-Backed
                                            Securities  (the "PMBS  SERVICER")
                                            and  the  trustee  of the  Private
                                            Mortgage-Backed   Securities  (the
                                            "PMBS  TRUSTEE");  (viii)  certain
                                            characteristics of credit support,
                                            if  any,  such as  reserve  funds,
                                            insurance policies,  surety bonds,
                                            letters  of credit or  guaranties,
                                            relating  to  the  Mortgage  Loans
                                            underlying       the       Private
                                            Mortgage-Backed  Securities  or to
                                            such    Private    Mortgage-Backed
                                            Securities  themselves;  (ix)  the
                                            terms on which underlying Mortgage
                                            Loans for such  Private  Mortgage-
                                            Backed   Securities  may,  or  are
                                            required to, be repurchased  prior
                                            to  stated  maturity;  and (x) the
                                            terms on which substitute Mortgage
                                            Loans may be  delivered to replace
                                            those initially deposited with the
                                            PMBS Trustee. SEE "The Trust Fund"
                                            herein.
Description of the
  Certificates...........................   Each  Certificate will represent a
                                            beneficial ownership interest in a
                                            Trust   Fund    created   by   the
                                            Depositor pursuant to an Agreement
                                            among the  Depositor,  the  Master
                                            Servicer  and the  Trustee for the
                                            related Series.  The  Certificates
                                            of any Series may be issued in one
                                            or more  classes as  specified  in
                                            the related Prospectus Supplement.
                                            A  Series  of   Certificates   may
                                            include  one or  more  classes  of
                                            senior Certificates (collectively,
                                            the "SENIOR CERTIFICATES") and one
                                            or  more  classes  of  subordinate
                                            Certificates  (collectively,   the
                                            "SUBORDINATED      CERTIFICATES").
                                            Certain   Series  or   classes  of
                                            Certificates  may  be  covered  by
                                            insurance  policies or other forms
                                            of  credit  enhancement,  in  each
                                            case as  described  herein  and in
                                            the related Prospectus Supplement.

                                            One    or    more    classes    of
                                            Certificates  of each  Series  (i)
                                            may   be   entitled   to   receive
                                            distributions  allocable  only  to
                                            principal,  only to interest or to
                                            any combination thereof;  (ii) may
                                            be     entitled     to     receive
                                            distributions  only of prepayments
                                            of principal  throughout the lives
                                            of  the   Certificates  or  during
                                            specified  periods;  (iii)  may be
                                            subordinated   in  the   right  to
                                            receive distributions of scheduled
                                            payments of principal, prepayments
                                            of  principal,   interest  or  any
                                            combination thereof to one or more
                                            other classes of  Certificates  of
                                            such Series  throughout  the lives
                                            of  the   Certificates  or  during
                                            specified  periods;  (iv)  may  be
                                            entitled    to    receive     such
                                            distributions   only   after   the
                                            occurrence of events  specified in
                                            the related Prospectus Supplement;
                                            (v)  may be  entitled  to  receive
                                            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; (vi) as
                                            to   Certificates    entitled   to
                                            distributions     allocable     to
                                            interest,   may  be   entitled  to
                                            receive  interest  at a fixed rate
                                            or  a  rate  that  is  subject  to
                                            change  from  time  to  time;  and
                                            (vii) as to Certificates  entitled
                                            to   distributions   allocable  to
                                            interest,   may  be   entitled  to
                                            distributions     allocable     to
                                            interest only after the occurrence
                                            of events specified in the related
                                            Prospectus   Supplement   and  may
                                            accrue  interest until such events
                                            occur,  in each case as  specified
                                            in    the    related    Prospectus
                                            Supplement. The timing and amounts
                                            of  such  distributions  may  vary
                                            among   classes   over   time   or
                                            otherwise   as  specified  in  the
                                            related Prospectus Supplement.


Distributions on the Certificates........   Distributions  on the Certificates
                                            entitled   thereto  will  be  made
                                            monthly, quarterly,  semi-annually
                                            or at such other  intervals and on
                                            the dates specified in the related
                                            Prospectus   Supplement  (each,  a
                                            "DISTRIBUTION  DATE")  out  of the
                                            payments  received  in  respect of
                                            the  assets of the  related  Trust
                                            Fund  or  Funds  or  other  assets
                                            pledged  for  the  benefit  of the
                                            Certificates  as  specified in the
                                            related Prospectus Supplement. The
                                            amount  allocable  to  payments of
                                            principal   and  interest  on  any
                                            Distribution    Date    will    be
                                            determined  as  specified  in  the
                                            related   Prospectus   Supplement.
                                            Unless otherwise  specified in the
                                            related Prospectus Supplement, all
                                            distributions  will  be  made  PRO
                                            RATA to  Certificateholders of the
                                            class  entitled  thereto.   

                                            Unless otherwise  specified in the
                                            related Prospectus Supplement, the
                                            aggregate    original    principal
                                            balance of the  Certificates  will
                                            equal the aggregate  distributions
                                            allocable to  principal  that such
                                            Certificates  will be  entitled to
                                            receive.   If   specified  in  the
                                            related Prospectus Supplement, the
                                            Certificates    will    have    an
                                            aggregate    original    principal
                                            balance  equal  to  the  aggregate
                                            unpaid  principal  balance  of the
                                            Mortgage  Assets  as of the  first
                                            day of the  month of  creation  of
                                            the  Trust   Fund  and  will  bear
                                            interest  in  the  aggregate  at a
                                            rate (the  "MORTGAGE  RATE") equal
                                            to the interest rates borne by the
                                            underlying  Mortgage Loans, Agency
                                            Securities        or       Private
                                            Mortgage-Backed Securities, net of
                                            the aggregate  servicing  fees and
                                            any other amounts specified in the
                                            related Prospectus Supplement (the
                                            "PASS-THROUGH RATE"). If specified
                                            in    the    related    Prospectus
                                            Supplement, the aggregate original
                                            principal     balance    of    the
                                            Certificates and interest rates on
                                            the classes of  Certificates  will
                                            be  determined  based  on the cash
                                            flow on the Mortgage Assets.

                                            The rate at which interest will be
                                            passed  through to holders of each
                                            class  of  Certificates   entitled
                                            thereto  may be a fixed  rate or a
                                            rate  that is  subject  to  change
                                            from  time to time  from  the time
                                            and for the periods, in each case,
                                            as   specified   in  the   related
                                            Prospectus  Supplement.  Any  such
                                            rate  may  be   calculated   on  a
                                            loan-by-loan,  weighted average or
                                            other  basis,   in  each  case  as
                                            described     in    the    related
                                            Prospectus Supplement.

Credit Enhancement.......................   The  assets in a Trust Fund or the
                                            Certificates   of  one   or   more
                                            classes in the related  Series may
                                            have  the  benefit  of one or more
                                            types  of  credit  enhancement  as
                                            described     in    the    related
                                            Prospectus     Supplement.     The
                                            protection against losses afforded
                                            by any such credit  support may be
                                            limited. The type, characteristics
                                            and  amount of credit  enhancement
                                            will be  determined  based  on the
                                            characteristics  of  the  Mortgage
                                            Loans underlying or comprising the
                                            Mortgage  Assets and other factors
                                            and  will  be  established  on the
                                            basis  of   requirements  of  each
                                            Rating     Agency    rating    the
                                            Certificates  of such Series.  SEE
                                            "Credit    Enhancement"    herein.

A.  Subordination........................   Unless  the   related   Prospectus
                                            Supplement provides otherwise, the
                                            rights  of  the   holders  of  the
                                            Subordinated   Certificates  of  a
                                            Series  to  receive  distributions
                                            with  respect to the assets in the
                                            related   Trust   Fund   will   be
                                            subordinated to such rights of the
                                            holders of the Senior Certificates
                                            of the same  Series to the  extent
                                            described     in    the    related
                                            Prospectus    Supplement.     This
                                            subordination   is   intended   to
                                            enhance the  likelihood of regular
                                            receipt   by   holders  of  Senior
                                            Certificates of the full amount of
                                            their scheduled  monthly  payments
                                            of  principal  and  interest.  The
                                            protection afforded to the holders
                                            of Senior Certificates of a Series
                                            by  means  of  the   subordination
                                            feature  will be  accomplished  by
                                            (i) the preferential right of such
                                            holders to  receive,  prior to any
                                            distribution being made in respect
                                            of   the   related    Subordinated
                                            Certificates,   the   amounts   of
                                            principal and interest due them on
                                            each  Distribution Date out of the
                                            funds  available for  distribution
                                            on  such   date  in  the   related
                                            Certificate  Account  and,  to the
                                            extent  described  in the  related
                                            Prospectus   Supplement,   by  the
                                            right of such  holders  to receive
                                            future distributions on the assets
                                            in the  related  Trust  Fund  that
                                            would  otherwise have been payable
                                            to  the  holders  of  Subordinated
                                            Certificates;  (ii)  reducing  the
                                            ownership  interest of the related
                                            Subordinated Certificates; (iii) a
                                            combination  of  clauses  (i)  and
                                            (ii) above;  or (iv) as  otherwise
                                            described     in    the    related
                                            Prospectus   Supplement.   If   so
                                            specified     in    the    related
                                            Prospectus             Supplement,
                                            subordination  may  apply  only in
                                            the  event  of  certain  types  of
                                            losses not  covered by other forms
                                            of credit support,  such as hazard
                                            losses  not  covered  by  standard
                                            hazard   insurance   policies  and
                                            losses  due to the  bankruptcy  or
                                            fraud of the borrower. The related
                                            Prospectus   Supplement  will  set
                                            forth   information    concerning,
                                            among other things,  the amount of
                                            subordination   of  a   class   or
                                            classes      of       Subordinated
                                            Certificates  in  a  Series,   the
                                            circumstances    in   which   such
                                            subordination  will be applicable,
                                            and the  manner,  if any, in which
                                            the amount of  subordination  will
                                            decrease over time.

B. Reserve Account.......................   One or more  reserve  accounts may
                                            be established  and maintained for
                                            each    Series.     The    related
                                            Prospectus Supplement will specify
                                            whether   or  not   such   reserve
                                            accounts  will be  included in the
                                            corpus of the Trust  Fund for such
                                            Series and will also  specify  the
                                            manner  of  funding   the  related
                                            reserve     accounts    and    the
                                            conditions under which the amounts
                                            in any such reserve  accounts will
                                            be used to make  distributions  to
                                            holders  of   Certificates   of  a
                                            particular  class or released from
                                            the     related     Trust    Fund.

C. Mortgage Pool Insurance Policy........   A mortgage pool  insurance  policy
                                            or policies  may be  obtained  and
                                            maintained    for   each    Series
                                            pertaining to Single Family Loans,
                                            Multifamily  Loans  or  Contracts,
                                            which  shall be  limited in scope,
                                            covering  defaults  on the related
                                            Single Family  Loans,  Multifamily
                                            Loans or  Contracts  in an initial
                                            amount   equal   to  a   specified
                                            percentage    of   the   aggregate
                                            principal  balance  of all  Single
                                            Family Loans, Multifamily Loans or
                                            Contracts included in the Mortgage
                                            Pool  as of the  first  day of the
                                            month of  issuance  of the related
                                            Series  of  Certificates  or  such
                                            other date as is  specified in the
                                            related Prospectus Supplement (the
                                            "CUT-OFF DATE").

D. Special Hazard Insurance Policy.......   In  the  case  of  Single   Family
                                            Loans,    Multifamily   Loans   or
                                            Contracts,  certain physical risks
                                            that  are  not  otherwise  insured
                                            against   by    standard    hazard
                                            insurance  policies may be covered
                                            by  a  Special  Hazard   Insurance
                                            Policy or  Policies.  Each Special
                                            Hazard  Insurance  Policy  will be
                                            limited  in scope  and will  cover
                                            losses  pursuant to the provisions
                                            of  each   such   Special   Hazard
                                            Insurance  Policy as  described in
                                            the related Prospectus Supplement.

E. Bankruptcy Bond.......................   A Bankruptcy  Bond or Bonds may be
                                            obtained  covering  certain losses
                                            resulting from action which may be
                                            taken  by a  bankruptcy  court  in
                                            connection  with a  Single  Family
                                            Loan,    Multifamily    Loan    or
                                            Contract.  The  level of  coverage
                                            and the  limitations  in  scope of
                                            each   Bankruptcy   Bond  will  be
                                            specified     in    the    related
                                            Prospectus Supplement.

F. FHA Insurance and VA
      Guarantee..........................   All or a portion  of the  Mortgage
                                            Loans  in a  Mortgage  Pool may be
                                            insured  by  FHA  insurance  ("FHA
                                            INSURANCE")  and all or a  portion
                                            of  the  Single  Family  Loans  or
                                            Contracts  in a Mortgage  Pool may
                                            be partially  guaranteed by the VA
                                            ("VA INSURANCE").


G. Cross Support.........................   If   specified   in  the   related
                                            Prospectus     Supplement,     the
                                            beneficial  ownership  of separate
                                            groups  of  assets  included  in a
                                            Trust  Fund  may be  evidenced  by
                                            separate  classes  of the  related
                                            Series  of  Certificates.  In such
                                            case,   credit   support   may  be
                                            provided   by   a    cross-support
                                            feature   which    requires   that
                                            distributions be made with respect
                                            to     Certificates     evidencing
                                            beneficial  ownership  of  one  or
                                            more   asset   groups   prior   to
                                            distributions    to   Subordinated
                                            Certificates      evidencing     a
                                            beneficial  ownership  interest in
                                            other asset groups within the same
                                            Trust Fund.

                                            If   specified   in  the   related
                                            Prospectus Supplement, all classes
                                            of Senior Certificates relating to
                                            the asset  groups in a Trust  Fund
                                            may have the  benefit of a Special
                                            Hazard   Insurance    Policy.   If
                                            specified     in    the    related
                                            Prospectus     Supplement,     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 such credit support
                                            relates    and   the   manner   of
                                            determining   the  amount  of  the
                                            coverage  provided  thereby and of
                                            the  application  of such coverage
                                            to the identified Trust Funds.

H. Other Arrangements....................   Other arrangements as described in
                                            the related Prospectus  Supplement
                                            including, but not limited to, one
                                            or more letters of credit,  surety
                                            bonds,  other  insurance,  reserve
                                            accounts      or       third-party
                                            guaranties, may be used to provide
                                            coverage  for  certain   risks  of
                                            defaults   or  various   types  of
                                            losses.

Advances.................................   Unless otherwise  specified in the
                                            related Prospectus Supplement, the
                                            Master     Servicer     and,    if
                                            applicable,      each     mortgage
                                            servicing     institution     that
                                            services  a  Mortgage  Loan  in  a
                                            Mortgage  Pool  on  behalf  of the
                                            Master     Servicer    (each,    a
                                            "SUB-SERVICER")  will be obligated
                                            to  advance   amounts  (each,   an
                                            "ADVANCE")     corresponding    to
                                            delinquent  principal and interest
                                            payments  on  such  Mortgage  Loan
                                            (including,   in   the   case   of
                                            Cooperative     Loans,      unpaid
                                            maintenance  fees or other charges
                                            under  the   related   proprietary
                                            lease)  until the first day of the
                                            month  following the date on which
                                            the related Mortgaged  Property is
                                            sold at a foreclosure  sale or the
                                            related Mortgage Loan is otherwise
                                            liquidated. Any obligation to make
                                            Advances   may   be   subject   to
                                            limitations  as  specified  in the
                                            related Prospectus Supplement.

                                            The   obligation   of  the  Master
                                            Servicer or a Sub-Servicer to make
                                            Advances  may be  supported by the
                                            delivery   to  the  Trustee  of  a
                                            support  letter from an  affiliate
                                            of the  Master  Servicer  or  such
                                            Sub-  Servicer or an  unaffiliated
                                            third  party  (each,   a  "SUPPORT
                                            SERVICER")     guaranteeing    the
                                            payment  of such  Advances  by the
                                            Master  Servicer or  Sub-Servicer,
                                            as the case may be,  as  specified
                                            in    the    related    Prospectus
                                            Supplement.

                                            Unless otherwise  specified in the
                                            related Prospectus Supplement,  in
                                            the  event  the  Master  Servicer,
                                            Support  Servicer or  Sub-Servicer
                                            fails to make a required  Advance,
                                            the Trustee  will be  obligated to
                                            advance  such  amounts   otherwise
                                            required  to be  advanced  by  the
                                            Master Servicer,  Support Servicer
                                            or Sub-Servicer.  SEE "Description
                                            of   the   Certificates--Advances"
                                            herein.

Optional Termination.....................   The   Master   Servicer   or,   if
                                            specified     in    the    related
                                            Prospectus Supplement,  the holder
                                            of  the  residual  interest  in  a
                                            REMIC,  may  have  the  option  to
                                            effect  early   retirement   of  a
                                            Series of Certificates through the
                                            purchase  of the  Mortgage  Assets
                                            and other  assets  in the  related
                                            Trust Fund under the circumstances
                                            and in  the  manner  described  in
                                            "The    Pooling   and    Servicing
                                            Agreement--Termination;   Optional
                                            Termination"  herein  and  in  the
                                            related Prospectus Supplement.

Legal Investment.........................   The Prospectus Supplement for each
                                            series   of   Certificates    will
                                            specify  which,  if  any,  of  the
                                            Classes  of  Certificates  offered
                                            thereby    constitute    "mortgage
                                            related  securities"  for purposes
                                            of the Secondary  Mortgage  Market
                                            Enhancement   Act  of   1984,   as
                                            amended   ("SMMEA").   Classes  of
                                            Certificates   that   qualify   as
                                            "mortgage related securities" will
                                            be legal  investments  for certain
                                            types of  institutional  investors
                                            to the extent  provided  in SMMEA,
                                            subject, in any case, to any other
                                            regulations   which   may   govern
                                            investments by such  institutional
                                            investors.    Institutions   whose
                                            investment  activities are subject
                                            to  review  by  federal  or  state
                                            authorities  should  consult  with
                                            their  counsel  or the  applicable
                                            authorities  to determine  whether
                                            an   investment  in  a  particular
                                            Class of Certificates  (whether or
                                            not  such  Class   constitutes   a
                                            "mortgage    related    security")
                                            complies      with      applicable
                                            guidelines,  policy  statements or
                                            restrictions.      SEE      "Legal
                                            Investment"   herein  and  in  the
                                            related Prospectus Supplement.

Certain Federal Income Tax
  Consequences...........................   The     Federal     income     tax
                                            consequences to Certificateholders
                                            will vary depending on whether one
                                            or  more  elections  are  made  to
                                            treat the Trust Fund or  specified
                                            portions thereof as a "real estate
                                            mortgage    investment    conduit"
                                            ("REMIC")  under the provisions of
                                            the Internal Revenue Code of 1986,
                                            as  amended  (the   "CODE").   The
                                            Prospectus   Supplement  for  each
                                            Series   of   Certificates    will
                                            specify  whether  such an election
                                            will be made. SEE "Certain Federal
                                            Income  Tax  Consequences"  herein
                                            and  in  the  related   Prospectus
                                            Supplement.

ERISA Considerations.....................   A   fiduciary   of  any   employee
                                            benefit  plan or other  retirement
                                            plan or arrangement subject to the
                                            Employee     Retirement     Income
                                            Security  Act of 1974,  as amended
                                            ("ERISA"),   or  the  Code  should
                                            carefully  review  with its  legal
                                            advisors  whether the  purchase or
                                            holding of Certificates could give
                                            rise to a  transaction  prohibited
                                            or not otherwise permissible under
                                            ERISA  or  the  Code.  SEE  "ERISA
                                            Considerations".  Certain  classes
                                            of   Certificates   may   not   be
                                            transferred unless the Trustee and
                                            the Depositor are furnished with a
                                            letter  of  representation  or  an
                                            opinion  of  counsel to the effect
                                            that such transfer will not result
                                            in a violation  of the  prohibited
                                            transaction  provisions  of  ERISA
                                            and the Code and will not  subject
                                            the Trustee,  the Depositor or the
                                            Master   Servicer  to   additional
                                            obligations.  SEE  "Description of
                                            the   Certificates--General"   and
                                            "ERISA Considerations".






                                THE TRUST FUND

     The  Trust  Fund  for each  Series  will be held by the  Trustee  for the
benefit of the  related  Certificateholders.  Each Trust Fund will  consist of
certain  mortgage-related  assets (the "MORTGAGE ASSETS")  consisting of (A) a
mortgage pool (a "MORTGAGE POOL")  comprised of (i) Single Family Loans,  (ii)
Multifamily  Loans or (iii)  Contracts,  (B) Agency  Securities or (C) Private
Mortgage-Backed  Securities,  in  each  case,  as  specified  in  the  related
Prospectus  Supplement,  together  with  payments in respect of such  Mortgage
Assets and certain other accounts,  obligations or agreements, in each case as
specified in the related Prospectus Supplement.

     The  Certificates*  will be  entitled  to payment  from the assets of the
related  Trust Fund or Funds or other  assets  pledged  for the benefit of the
Certificateholders  as specified in the related Prospectus Supplement and will
not be  entitled  to payments in respect of the assets of any other trust fund
established  by the  Depositor.  Unless  otherwise  specified  in the  related
Prospectus  Supplement,  the Mortgage Assets of any Trust Fund will consist of
Mortgage Loans,  Agency Securities or Private  Mortgage-Backed  Securities but
not a combination thereof.

     The  Mortgage  Loans  and  Agency  Securities  will  be  acquired  by the
Depositor,  either directly or through affiliates, from originators or sellers
which may be affiliates of the Depositor (the "SELLERS"),  and conveyed by the
Depositor to the related Trust Fund.  Mortgage Loans acquired by the Depositor
will  have  been  originated  in  accordance  with the  underwriting  criteria
specified  below under "Mortgage Loan  Program--Underwriting  Standards" or as
otherwise  described in a related  Prospectus  Supplement.  SEE "Mortgage Loan
Program--Underwriting Standards".

     The following is a brief  description of the Mortgage  Assets expected to
be  included  in the Trust  Funds.  If  specific  information  respecting  the
Mortgage  Assets is not known at the time the related  Series of  Certificates
initially is offered,  more general  information of the nature described below
will  be  provided  in  the  related  Prospectus   Supplement,   and  specific
information  will be set  forth in a report  on Form 8-K to be filed  with the
Securities  and  Exchange  Commission  within  fifteen  days after the initial
issuance of such  Certificates  (the  "DETAILED  DESCRIPTION").  A copy of the
Agreement with respect to each Series of Certificates  will be attached to the
Form 8-K and will be available for inspection at the corporate trust office of
the Trustee specified in the related Prospectus Supplement.  A schedule of the
Mortgage  Assets  relating to such  Series  will be attached to the  Agreement
delivered to the Trustee upon delivery of the Certificates.

THE MORTGAGE LOANS--GENERAL

     For purposes hereof, Single Family Loans, Multifamily Loans and Contracts
are collectively  referred to as "MORTGAGE  LOANS",  and the real property and
Manufactured Homes, as the case may be, which secure repayment of the Mortgage
Loans are collectively  referred to as "MORTGAGED  PROPERTIES".  The Mortgaged
Properties  may be located in any one of the fifty  states,  the  District  of
Columbia,  Guam,  Puerto  Rico or any other  territory  of the United  States.
Mortgage  Loans with certain  Loan-to-Value  Ratios and/or  certain  principal
balances  may be covered  wholly or  partially  by primary  mortgage  guaranty
insurance  policies  (each,  a  "PRIMARY  MORTGAGE  INSURANCE  POLICY").   The
existence,  extent and duration of any such  coverage will be described in the
applicable Prospectus Supplement.

     Unless otherwise specified in the related Prospectus  Supplement,  all of
the Mortgage Loans in a Mortgage  Pool* will have monthly  payments due on the
first  day of each  month.  The  payment  terms  of the  Mortgage  Loans to be
included  in a  Trust  Fund  will  be  described  in  the  related  Prospectus
Supplement  and may  include  any of the  following  features  or  combination
thereof or other features described in the related Prospectus Supplement:

- -----------------
     *Whenever the terms "Mortgage Pool" and  "Certificates"  are used in this
Prospectus,  such terms will be deemed to apply,  unless the context indicates
otherwise,  to one specific  Mortgage Pool and the  Certificates  representing
certain  undivided  interests,  as described  below, in a single trust fund (a
"TRUST  FUND")  consisting  primarily of the Mortgage  Loans in such  Mortgage
Pool.  Similarly,  the term "Pass-Through Rate" will refer to the Pass-Through
Rate borne by the  Certificates  of one  specific  Series and the term  "Trust
Fund" will refer to one specific Trust Fund.


          (a) Interest may be payable at a fixed rate, a rate  adjustable from
     time to time in relation  to an index  (which  will be  specified  in the
     related Prospectus Supplement), a rate that is fixed for a period of time
     or under certain  circumstances  and is followed by an adjustable rate, a
     rate  that  otherwise  varies  from  time  to  time  or a  rate  that  is
     convertible  from  an  adjustable  rate to a fixed  rate.  Changes  to an
     adjustable  rate may be subject to periodic  limitations,  maximum rates,
     minimum rates or a combination of such limitations.  Accrued interest may
     be deferred  and added to the  principal  of a loan for such  periods and
     under such  circumstances  as may be specified in the related  Prospectus
     Supplement.  Mortgage  Loans may provide for the payment of interest at a
     rate lower than the  specified  interest rate borne by such Mortgage Loan
     (the  "MORTGAGE  RATE") for a period of time or for the life of the loan,
     and the amount of any difference  may be contributed  from funds supplied
     by the seller of the Mortgaged Property or another source.

          (b)  Principal may be payable on a level debt service basis to fully
     amortize the Mortgage Loan over its term,  may be calculated on the basis
     of an assumed amortization schedule that is significantly longer than the
     original term to maturity or on an interest  rate that is different  from
     the interest rate on the Mortgage Loan or may not be amortized during all
     or a  portion  of the  original  term.  Payment  of all or a  substantial
     portion of the  principal  may be due on maturity  ("balloon  payments").
     Principal  may include  interest  that has been deferred and added to the
     principal balance of the Mortgage Loan.

          (c) Monthly  payments of principal and interest may be fixed for the
     life of the Mortgage Loan,  may increase over a specified  period of time
     or may change from period to period. Mortgage Loans may include limits on
     periodic increases or decreases in the amount of monthly payments and may
     include maximum or minimum amounts of monthly payments.

          (d)  Prepayments  of principal  may be subject to a prepayment  fee,
     which may be fixed for the life of the Mortgage  Loan or may decline over
     time,  and may be  prohibited  for the life of the  Mortgage  Loan or for
     certain periods  ("lockout  periods").  Certain Mortgage Loans may permit
     prepayments  after  expiration of the  applicable  lockout period and may
     require  the  payment of a  prepayment  fee in  connection  with any such
     subsequent  prepayment.  Other  Mortgage  Loans  may  permit  prepayments
     without  payment of a fee unless the prepayment  occurs during  specified
     time periods. The Mortgage Loans may include  "due-on-sale" clauses which
     permit the  mortgagee to demand  payment of the entire  Mortgage  Loan in
     connection  with the sale or certain  transfers of the related  Mortgaged
     Property.  Other Mortgage  Loans may be assumable by persons  meeting the
     then applicable underwriting standards of the Seller.

     Each Prospectus  Supplement will contain  information,  as of the date of
such Prospectus  Supplement and to the extent then  specifically  known to the
Depositor,  with  respect  to the  Mortgage  Loans  contained  in the  related
Mortgage Pool, including (i) the aggregate  outstanding  principal balance and
the average  outstanding  principal  balance of the  Mortgage  Loans as of the
applicable Cut-off Date, (ii) the type of property securing each Mortgage Loan
(E.G., one- to four-family houses, individual units in condominium projects or
in buildings owned by cooperative  housing  corporations,  vacation and second
homes,  manufactured  homes,  multifamily  apartments or other real property),
(iii) the original terms to maturity of the Mortgage  Loans,  (iv) the largest
principal  balance and the smallest  principal  balance of any of the Mortgage
Loans,  (v) the earliest  origination  date and latest maturity date of any of
the Mortgage  Loans,  (vi) the aggregate  principal  balance of Mortgage Loans
having Loan- to-Value Ratios at origination  exceeding 80%, (vii) the Mortgage
Rates or APRs or range of Mortgage Rates or APRs borne by the Mortgage  Loans,
and (viii) the geographical  location of the related Mortgaged Properties on a
state-by-state basis. If specific information respecting the Mortgage Loans is
not known to the Depositor at the time the related  Certificates are initially
offered,  more  general  information  of the  nature  described  above will be
provided in the related Prospectus  Supplement,  and specific information will
be set forth in the Detailed Description.

     The  "LOAN-TO-VALUE  RATIO" of a  Mortgage  Loan at any given time is the
ratio, expressed as a percentage, of the then outstanding principal balance of
the Mortgage Loan to the Collateral Value of the related  Mortgaged  Property.
Unless  otherwise  specified  in  the  related  Prospectus   Supplement,   the
"COLLATERAL  VALUE"  of a  Mortgaged  Property,  other  than with  respect  to
Contracts  and  certain  Mortgage  Loans the  proceeds  of which  were used to
refinance an existing mortgage loan ("REFINANCE  LOANS"), is the lesser of (a)
the appraised value  determined in an appraisal  obtained by the originator at
origination  of such Mortgage Loan and (b) the sales price for such  property.
In the  case  of  Refinance  Loans,  the  "COLLATERAL  VALUE"  of the  related
Mortgaged  Property is the appraised value thereof  determined in an appraisal
obtained at the time of refinancing. Unless otherwise specified in the related
Prospectus Supplement,  for purposes of calculating the Loan-to-Value Ratio of
a Contract  relating to a new  Manufactured  Home, the Collateral  Value is no
greater  than  the sum of a fixed  percentage  of the  list  price of the unit
actually billed by the manufacturer to the dealer (exclusive of freight to the
dealer  site)   including   "accessories"   identified  in  the  invoice  (the
"MANUFACTURER  INVOICE  PRICE"),  plus  the  actual  cost  of any  accessories
purchased from the dealer, a delivery and set-up  allowance,  depending on the
size of the unit, and the cost of state and local taxes, filing fees and up to
three years' prepaid hazard insurance premiums.  Unless otherwise specified in
the related Prospectus Supplement, the Collateral Value of a used Manufactured
Home is the least of the sales price, appraised value, and National Automobile
Dealers'  Association  book value  plus  prepaid  taxes and  hazard  insurance
premiums. The appraised value of a Manufactured Home is based upon the age and
condition of the  manufactured  housing unit and the quality and  condition of
the mobile home park in which it is situated, if applicable.

     No assurance  can be given that values of the Mortgaged  Properties  have
remained or will  remain at their  levels on the dates of  origination  of the
related   Mortgage  Loans.  If  the  residential  real  estate  market  should
experience  an overall  decline in property  values such that the  outstanding
principal  balances of the Mortgage Loans, and any secondary  financing on the
Mortgaged Properties, in a particular Mortgage Pool become equal to or greater
than the value of the Mortgaged Properties, the actual rates of delinquencies,
foreclosures  and losses could be higher than those now generally  experienced
in the mortgage lending industry. In addition, adverse economic conditions and
other factors  (which may or may not affect real  property  values) may affect
the timely  payment by  mortgagors  of  scheduled  payments of  principal  and
interest  on  the  Mortgage  Loans  and,  accordingly,  the  actual  rates  of
delinquencies,  foreclosures  and losses with respect to any Mortgage Pool. In
the case of  Multifamily  Loans,  such other factors  could include  excessive
building  resulting in an oversupply of rental  housing stock or a decrease in
employment reducing the demand for rental units in an area; federal,  state or
local  regulations and controls  affecting rents;  prices of goods and energy;
environmental  restrictions;  increasing  labor and  material  costs;  and the
relative attractiveness to tenants of the Mortgaged Properties.  To the extent
that such losses are not covered by  subordination  provisions or  alternative
arrangements,  such losses will be borne,  at least in part, by the holders of
the Certificates of the related Series.

     The Depositor will cause the Mortgage Loans comprising each Mortgage Pool
to be assigned to the Trustee named in the related  Prospectus  Supplement for
the benefit of the holders of the  Certificates  of the  related  Series.  The
Master  Servicer named in the related  Prospectus  Supplement will service the
Mortgage  Loans,   either   directly  or  through  other  mortgage   servicing
institutions  (each,  a  "SUB-SERVICER"),  pursuant to a Pooling and Servicing
Agreement (each, an "AGREEMENT") among the Depositor,  the Master Servicer and
the Trustee,  and will receive a fee for such  services.  SEE  "Mortgage  Loan
Program" and "The Pooling and Servicing  Agreement".  With respect to Mortgage
Loans  serviced  by the Master  Servicer  through a  Sub-Servicer,  the Master
Servicer will remain liable for its  servicing  obligations  under the related
Agreement as if the Master Servicer alone were servicing such Mortgage Loans.

     Unless otherwise specified in the related Prospectus Supplement, the only
obligations of the Depositor with respect to a Series of Certificates  will be
to obtain  certain  representations  and  warranties  from the  Sellers and to
assign to the Trustee for such Series of Certificates  the Depositor's  rights
with  respect to such  representations  and  warranties.  SEE "The Pooling and
Servicing  Agreement--Assignment  of Mortgage Assets".  The obligations of the
Master Servicer with respect to the Mortgage Loans will consist principally of
its contractual  servicing  obligations under the related Agreement (including
its obligation to enforce the obligations of the Sub-Servicers or Sellers,  or
both,    as   more   fully    described    herein   under    "Mortgage    Loan
Program--Representations  by  Sellers;   Repurchases"  and  "The  Pooling  and
Servicing  Agreement--Sub-Servicing  by Sellers" and "--Assignment of Mortgage
Assets") and its  obligation  to make  certain  cash  advances in the event of
delinquencies  in payments  on or with  respect to the  Mortgage  Loans in the
amounts  described herein under  "Description of the  Certificates--Advances".
The  obligations  of the Master  Servicer to make  advances  may be subject to
limitations,  to the  extent  provided  herein and in the  related  Prospectus
Supplement.


SINGLE FAMILY LOANS

     Unless otherwise specified in the related Prospectus  Supplement,  Single
Family Loans will consist of mortgage loans,  deeds of trust or participations
or other  beneficial  interests  therein,  secured  by first  liens on one- to
four-family residential properties.  If so specified in the related Prospectus
Supplement,  Single  Family  Loans may  include  cooperative  apartment  loans
("COOPERATIVE  LOANS")  secured  by  security  interests  in shares  issued by
private, non-profit,  cooperative housing corporations ("COOPERATIVES") and in
the related  proprietary  leases or occupancy  agreements  granting  exclusive
rights to occupy specific dwelling units in such Cooperatives'  buildings.  If
so specified in the related Prospectus Supplement,  the Mortgage Assets of the
related Trust Fund may include mortgage participation  certificates evidencing
interests in Single Family Loans. Such loans may be conventional  loans (I.E.,
loans that are not insured or guaranteed by any  governmental  agency),  loans
insured by the FHA or  partially  guaranteed  by the VA, as  specified  in the
related  Prospectus  Supplement.  Unless  otherwise  specified  in the related
Prospectus Supplement,  Single Family Loans will all have individual principal
balances at origination of not less than $25,000 and not more than $1,000,000,
and original terms to stated maturity of from ten to 40 years.

     The Mortgaged  Properties relating to Single Family Loans will consist of
detached or  semi-detached  one-family  dwelling  units,  two- to  four-family
dwelling  units,   townhouses,   rowhouses,   individual   condominium  units,
individual  units in planned unit  developments,  and certain  other  dwelling
units.  Such  Mortgaged  Properties  may include  vacation  and second  homes,
investment  properties  and  leasehold  interests.  In the  case of  leasehold
interests, the term of the leasehold will exceed the scheduled maturity of the
Mortgage  Loan by at least  five  years,  unless  otherwise  specified  in the
related Prospectus Supplement.


MULTIFAMILY LOANS

     Multifamily  Loans will  consist  of  mortgage  loans,  deeds of trust or
participations or other beneficial  interests therein,  secured by first liens
on rental apartment  buildings or projects containing five or more residential
units.  If so specified  in the related  Prospectus  Supplement,  the Mortgage
Assets  of  the  related  Trust  Fund  may  include   mortgage   participation
certificates  evidencing  interests in  Multifamily  Loans.  Such loans may be
conventional   loans  or  FHA-insured  loans,  as  specified  in  the  related
Prospectus  Supplement.  Unless otherwise  specified in the related Prospectus
Supplement,  Multifamily Loans will all have original terms to stated maturity
of not more than 40 years.

     Mortgaged   Properties  which  secure   Multifamily   Loans  may  include
high-rise,  mid-rise and garden  apartments.  Certain of the Multifamily Loans
may be secured by apartment  buildings  owned by  Cooperatives.  A Cooperative
owns all the apartment units in its building and all common areas and 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  apartments or
units.  Generally,  a tenant- stockholder of a Cooperative must make a monthly
payment to the Cooperative  representing  such tenant-  stockholder's PRO RATA
share of the Cooperative's  payments for the Cooperative's mortgage loan, real
property taxes,  maintenance  expenses and other capital or ordinary expenses.
Those  payments are in addition to any payments of principal  and interest the
tenant-stockholder must make on any loans to the tenant-stockholder secured by
his shares in the Cooperative.  The Cooperative  will be directly  responsible
for building  management and, in most cases,  payment of real estate taxes and
hazard and liability insurance.  A Cooperative's  ability to meet debt service
obligations on a Multifamily  Loan, as well as all other  operating  expenses,
will be dependent in large part on the receipt of  maintenance  payments  from
the tenant-stockholders, as well as any rental income from units or commercial
areas the Cooperative  might control.  Unanticipated  expenditures may in some
cases have to be paid by special assessments on the tenant-stockholders.


CONTRACTS

     The Contracts  will consist of  manufactured  housing  conditional  sales
contracts  and  installment  sales  or  loan  agreements  each  secured  by  a
Manufactured  Home.  Contracts  may be  conventional,  insured  by the  FHA or
partially  guaranteed  by the  VA,  as  specified  in the  related  Prospectus
Supplement.  Unless otherwise specified in the related Prospectus  Supplement,
each  Contract  will be fully  amortizing  and will bear  interest  at a fixed
percentage rate ("APR").  Unless otherwise specified in the related Prospectus
Supplement,   Contracts  will  all  have  individual   principal  balances  at
origination of not less than $10,000 and not more than $1,000,000 and original
terms to stated maturity of from five to 30 years.

     "MANUFACTURED  HOMES" securing the Contracts will consist of manufactured
homes  within  the  meaning  of  42  U.S.C.   ss.   5402(6)  which  defines  a
"manufactured  home" as "a  structure,  transportable  in one or more sections
which,  in the  traveling  mode,  is eight body feet or more in width or forty
body feet or more in length or, when erected on site, is three hundred  twenty
or more square feet, and which is built on a permanent chassis and designed to
be used as a dwelling with or without a permanent foundation when connected to
the required utilities, and includes the plumbing,  heating, air conditioning,
and electrical systems contained therein;  except that such term shall include
any structure which meets all the  requirements  of this paragraph  except the
size requirements and with respect to which the manufacturer voluntarily files
a certification required by the Secretary of Housing and Urban Development and
complies with the standards established under this chapter."

     The  related  Prospectus   Supplement  will  specify  for  the  Contracts
contained  in the  related  Trust  Fund,  among  other  things,  the  dates of
origination of the Contracts;  the APRs on the  Contracts;  the  Loan-to-Value
Ratios  of the  Contracts;  the  minimum  and  maximum  outstanding  principal
balances as of the Cut-off Date and the average outstanding principal balance;
the outstanding  principal  balances of the Contracts  included in the related
Trust Fund; and the original maturities of the Contracts and the last maturity
date of any Contract.


AGENCY SECURITIES

     GOVERNMENT  NATIONAL  MORTGAGE   ASSOCIATION.   GNMA  is  a  wholly-owned
corporate  instrumentality  of  the  United  States  with  the  United  States
Department of Housing and Urban Development. Section 306(g) of Title II of the
National Housing Act of 1934, as amended (the "HOUSING ACT"),  authorizes GNMA
to  guarantee  the  timely  payment  of  the  principal  of  and  interest  on
certificates  which  represent an interest in a pool of mortgage loans insured
by Federal Housing  Authority ("FHA") under the Housing Act, or Title V of the
Housing Act of 1949 ("FHA LOANS"), or partially guaranteed by the VA under the
Servicemen's  Readjustment Act of 1944, as amended, or Chapter 37 of Title 38,
United States Code ("VA LOANS").

     Section  306(g) of the  Housing  Act  provides  that "the full  faith and
credit of the United States is pledged to the payment of all amounts which may
be required to be paid under any guaranty under this  subsection." In order to
meet its obligations under any such guarantee,  GNMA may, under Section 306(d)
of the Housing  Act,  borrow from the United  States  Treasury in an unlimited
amount  which  is at any  time  sufficient  to  enable  GNMA  to  perform  its
obligations under its guarantee.

     GNMA CERTIFICATES.  Each GNMA Certificate held in a Trust Fund (which may
be issued  under  either the GNMA I program or the GNMA II program)  will be a
"fully modified pass-through"  mortgage-backed certificate issued and serviced
by a mortgage  banking  company or other  financial  concern  ("GNMA  ISSUER")
approved by GNMA or approved by FNMA as a seller-servicer  of FHA Loans and/or
VA Loans. The mortgage loans underlying the GNMA  Certificates will consist of
FHA Loans  and/or VA Loans.  Each such  mortgage  loan is secured by a one- to
four-family  or  multifamily  residential  property.  GNMA  will  approve  the
issuance of each such GNMA Certificate in accordance with a guaranty agreement
(each, a "GUARANTY  AGREEMENT") between GNMA and the GNMA Issuer.  Pursuant to
its  Guaranty  Agreement,  a GNMA  Issuer  will be required to advance its own
funds in order to make  timely  payments  of all amounts due on each such GNMA
Certificate, even if the payments received by the GNMA Issuer on the FHA Loans
or VA Loans  underlying  each such GNMA  Certificate are less than the amounts
due on each such GNMA Certificate.

     The full and timely  payment of  principal  of and  interest on each GNMA
Certificate will be guaranteed by GNMA, which obligation is backed by the full
faith and credit of the United States. Each such GNMA Certificate will have an
original maturity of not more than 30 years (but may have original  maturities
of substantially less than 30 years). Each such GNMA Certificate will be based
on  and  backed  by a pool  of FHA  Loans  or VA  Loans  secured  by  one-  to
four-family  residential  properties and will provide for the payment by or on
behalf of the GNMA Issuer to the  registered  holder of such GNMA  Certificate
scheduled  monthly  payments of principal and interest equal to the registered
holder's  proportionate  interest  in the  aggregate  amount  of  the  monthly
principal  and interest  payment on each FHA Loan or VA Loan  underlying  such
GNMA  Certificate,  less the  applicable  servicing  and  guarantee  fee which
together equal the difference  between the interest on the FHA Loan or VA Loan
and the pass-through rate on the GNMA Certificate.  In addition,  each payment
will  include  proportionate  pass-through  payments  of  any  prepayments  of
principal on the FHA Loans or VA Loans  underlying  such GNMA  Certificate and
liquidation proceeds in the event of a foreclosure or other disposition of any
such FHA Loans or VA Loans.

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

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

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

     Regular monthly  installment  payments on each GNMA Certificate held in a
Trust  Fund  will be  comprised  of  interest  due as  specified  on such GNMA
Certificate plus the scheduled principal payments on the FHA Loans or VA Loans
underlying  such GNMA  Certificate  due on the first day of the month in which
the scheduled  monthly  installments  on such GNMA  Certificate  are due. Such
regular monthly  installments on each such GNMA Certificate are required to be
paid to the Trustee as registered  holder by the 15th day of each month in the
case of a GNMA I  Certificate  and are required to be mailed to the Trustee by
the 20th day of each month in the case of a GNMA II Certificate. Any principal
prepayments on any FHA Loans or VA Loans underlying a GNMA Certificate held in
a Trust Fund or any other  early  recovery of  principal  on such loan will be
passed  through  to  the  Trustee  as  the  registered  holder  of  such  GNMA
Certificate.

     GNMA Certificates may be backed by graduated payment mortgage loans or by
"buydown"  mortgage  loans  for which  funds  will  have  been  provided  (and
deposited into escrow accounts) for application to the payment of a portion of
the borrowers' monthly payments during the early years of such mortgage loans.
Payments  due the  registered  holders  of GNMA  Certificates  backed by pools
containing  "buydown"  mortgage  loans will be  computed in the same manner as
payments  derived from other GNMA  Certificates and will include amounts to be
collected from both the borrower and the related escrow account. The graduated
payment  mortgage  loans will provide for graduated  interest  payments  that,
during the early years of such mortgage loans, will be less than the amount of
stated interest on such mortgage loans. The interest not so paid will be added
to the principal of such graduated  payment mortgage loans and,  together with
interest  thereon,  will be paid in subsequent  years. The obligations of GNMA
and of a GNMA  Issuer  will be the  same  irrespective  of  whether  the  GNMA
Certificates  are backed by  graduated  payment  mortgage  loans or  "buydown"
mortgage loans. No statistics comparable to the FHA's prepayment experience on
level  payment,  non-"buydown"  mortgage  loans are  available  in  respect of
graduated  payment or  "buydown"  mortgages.  GNMA  Certificates  related to a
Series of Certificates may be held in book-entry form.

     If specified in a Prospectus Supplement,  GNMA Certificates may be backed
by  multifamily  mortgage loans having the  characteristics  specified in such
Prospectus Supplement.

     FEDERAL   HOME  LOAN   MORTGAGE   CORPORATION.   FHLMC  is  a   corporate
instrumentality  of the United  States  created  pursuant  to Title III of the
Emergency  Home Finance Act of 1970, as amended (the "FHLMC ACT").  The common
stock of FHLMC is owned by the Federal Home Loan Banks and its preferred stock
is owned by stockholders of the Federal Home Loan Banks. FHLMC was established
primarily for the purpose of increasing the  availability  of mortgage  credit
for the financing of urgently needed housing.  It seeks to provide an enhanced
degree  of  liquidity  for  residential  mortgage  investments   primarily  by
assisting in the development of secondary markets for conventional  mortgages.
The principal  activity of FHLMC  currently  consists of the purchase of first
lien conventional  mortgage loans or participation  interests in such mortgage
loans and the sale of the mortgage loans or participations so purchased in the
form of mortgage securities,  primarily FHLMC Certificates.  FHLMC is confined
to purchasing,  so far as  practicable,  mortgage loans that it deems to be of
such  quality,  type and class as to meet  generally  the  purchase  standards
imposed by private institutional mortgage investors.

     FHLMC  CERTIFICATES.  Each  FHLMC  Certificate  represents  an  undivided
interest  in a  pool  of  mortgage  loans  that  may  consist  of  first  lien
conventional loans, FHA Loans or VA Loans (a "FHLMC CERTIFICATE GROUP"). FHLMC
Certificates are sold under the terms of a Mortgage Participation  Certificate
Agreement. A FHLMC Certificate may be issued under either FHLMC's Cash Program
or its Guarantor Program.

     Mortgage  loans  underlying the FHLMC  Certificates  held by a Trust Fund
will consist of mortgage  loans with original terms to maturity of from ten to
40 years. Each such mortgage loan must meet the applicable standards set forth
in the  FHLMC  Act.  A  FHLMC  Certificate  Group  may  include  whole  loans,
participation  interests in whole loans and undivided interests in whole loans
and/or  participations  comprising  another FHLMC Certificate Group. Under the
Guarantor  Program,  any such FHLMC  Certificate  Group may include only whole
loans or participation interests in whole loans.

     FHLMC  guarantees to each  registered  holder of a FHLMC  Certificate the
timely payment of interest on the  underlying  mortgage loans to the extent of
the applicable  Certificate rate on the registered  holder's PRO RATA share of
the unpaid principal balance  outstanding on the underlying  mortgage loans in
the FHLMC Certificate Group represented by such FHLMC Certificate,  whether or
not  received.  FHLMC also  guarantees  to each  registered  holder of a FHLMC
Certificate  collection  by such  holder of all  principal  on the  underlying
mortgage  loans,  without  any  offset  or  deduction,  to the  extent of such
holder's  PRO RATA share  thereof,  but does not,  except if and to the extent
specified in the related  Prospectus  Supplement for a Series of Certificates,
guarantee  the timely  payment of scheduled  principal.  Under FHLMC's Gold PC
Program,  FHLMC  guarantees  the  timely  payment  of  principal  based on the
difference between the pool factor, published in the month preceding the month
of distribution,  and the pool factor published in such month of distribution.
Pursuant to its guarantees,  FHLMC indemnifies  holders of FHLMC  Certificates
against any diminution in principal by reason of charges for property repairs,
maintenance and foreclosure.  FHLMC may remit the amount due on account of its
guaranty of collection of principal at any time after default on an underlying
mortgage loan, but not later than (i) 30 days following foreclosure sale, (ii)
30 days  following  payment of the claim by any  mortgage  insurer or (iii) 30
days  following the expiration of any right of  redemption,  whichever  occurs
later, but in any event no later than one year after demand has been made upon
the  mortgagor  for  accelerated  payment  of  principal.  In  taking  actions
regarding  the  collection of principal  after  default on the mortgage  loans
underlying   FHLMC   Certificates,   including   the   timing  of  demand  for
acceleration,  FHLMC  reserves the right to exercise its judgment with respect
to the mortgage  loans in the same manner as for  mortgage  loans which it has
purchased  but not sold.  The length of time  necessary for FHLMC to determine
that a  mortgage  loan  should  be  accelerated  varies  with  the  particular
circumstances  of each  mortgagor,  and FHLMC has not adopted  standards which
require that the demand be made within any specified period.

     FHLMC  Certificates  are not  guaranteed  by the United  States or by any
Federal  Home  Loan Bank and do not  constitute  debts or  obligations  of the
United States or any Federal Home Loan Bank.  The  obligations  of FHLMC under
its  guarantee  are  obligations  solely  of FHLMC and are not  backed  by, or
entitled  to, the full faith and  credit of the United  States.  If FHLMC were
unable  to  satisfy  such  obligations,  distributions  to  holders  of  FHLMC
Certificates  would  consist  solely of payments and other  recoveries  on the
underlying mortgage loans and,  accordingly,  monthly distributions to holders
of FHLMC Certificates would be affected by delinquent payments and defaults on
such mortgage loans.

     Registered  holders of FHLMC  Certificates  are entitled to receive their
monthly PRO RATA share of all principal  payments on the  underlying  mortgage
loans received by FHLMC, including any scheduled principal payments,  full and
partial  repayments of principal and principal  received by FHLMC by virtue of
condemnation,  insurance,  liquidation or foreclosure,  and repurchases of the
mortgage loans by FHLMC or the seller thereof. FHLMC is required to remit each
registered FHLMC  Certificateholder's  PRO RATA share of principal payments on
the underlying mortgage loans, interest at the FHLMC pass-through rate and any
other sums such as prepayment  fees,  within 60 days of the date on which such
payments are deemed to have been received by FHLMC.

     Under FHLMC's Cash Program, there is no limitation on the amount by which
interest rates on the mortgage loans underlying a FHLMC Certificate may exceed
the  pass-through  rate on the FHLMC  Certificate.  Under such program,  FHLMC
purchases groups of whole mortgage loans from sellers at specified percentages
of their unpaid principal balances,  adjusted for accrued or prepaid interest,
which,   when  applied  to  the  interest  rate  of  the  mortgage  loans  and
participations  purchased,  results in the yield  (expressed  as a percentage)
required by FHLMC. The required yield,  which includes a minimum servicing fee
retained  by the  servicer,  is  calculated  using the  outstanding  principal
balance.  The range of interest rates on the mortgage loans and participations
in a FHLMC  Certificate  Group under the Cash Program will vary since mortgage
loans and  participations  are purchased  and assigned to a FHLMC  Certificate
Group based upon their yield to FHLMC rather than on the interest  rate on the
underlying  mortgage loans. Under FHLMC's Guarantor Program,  the pass-through
rate on a FHLMC Certificate is established based upon the lowest interest rate
on the underlying mortgage loans, minus a minimum servicing fee and the amount
of FHLMC's  management  and guaranty  income as agreed upon between the seller
and FHLMC.

     FHLMC  Certificates  duly presented for  registration  of ownership on or
before the last  business  day of a month are  registered  effective as of the
first day of the month. The first remittance to a registered holder of a FHLMC
Certificate will be distributed so as to be received  normally by the 15th day
of the  second  month  following  the month in which the  purchaser  becomes a
registered holder of the FHLMC Certificates.  Thereafter, such remittance will
be distributed  monthly to the registered holder so as to be received normally
by the 15th day of each month.  The Federal Reserve Bank of New York maintains
book-entry  accounts  with respect to FHLMC  Certificates  sold by FHLMC on or
after January 2, 1985, and makes payments of principal and interest each month
to  the  registered   holders   thereof  in  accordance   with  such  holders'
instructions.

     FEDERAL NATIONAL MORTGAGE ASSOCIATION.  FNMA is a federally chartered and
privately owned corporation  organized and existing under the Federal National
Mortgage  Association  Charter Act, as amended (the "CHARTER  ACT").  FNMA was
originally established in 1938 as a United States government agency to provide
supplemental  liquidity  to the  mortgage  market and was  transformed  into a
stockholder-owned and privately-managed  corporation by legislation enacted in
1968.

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

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

     Mortgage loans  underlying  FNMA  Certificates  held by a Trust Fund will
consist  of  conventional  mortgage  loans,  FHA Loans or VA  Loans.  Original
maturities of substantially  all of the  conventional,  level payment mortgage
loans  underlying a FNMA Certificate are expected to be from eight to 15 years
or from 20 to 40 years. The original  maturities of  substantially  all of the
fixed rate level payment FHA Loans or VA Loans are expected to be 30 years.

     Mortgage loans  underlying a FNMA  Certificate  may have annual  interest
rates that vary by as much as two percentage points from one another. The rate
of interest payable on a FNMA Certificate is equal to the lowest interest rate
of any mortgage  loan in the related  pool,  less a specified  minimum  annual
percentage  representing servicing compensation and FNMA's guaranty fee. Under
a regular  servicing  option  (pursuant  to which the  mortgagee or each other
servicer assumes the entire risk of foreclosure  losses),  the annual interest
rates on the mortgage loans  underlying a FNMA  Certificate will be between 50
basis points and 250 basis points greater than is its annual pass-through rate
and under a special  servicing  option  (pursuant  to which FNMA  assumes  the
entire risk for foreclosure losses), the annual interest rates on the mortgage
loans  underlying a FNMA Certificate will generally be between 55 basis points
and 255 basis  points  greater than the annual FNMA  Certificate  pass-through
rate. If specified in the related Prospectus Supplement, FNMA Certificates may
be backed by adjustable rate mortgages.

     FNMA guarantees to each registered  holder of a FNMA  Certificate that it
will distribute  amounts  representing  such holder's  proportionate  share of
scheduled principal and interest payments at the applicable  pass-through rate
provided  for by such  FNMA  Certificate  on the  underlying  mortgage  loans,
whether or not  received,  and such holder's  proportionate  share of the full
principal amount of any foreclosed or other finally liquidated  mortgage loan,
whether or not such principal amount is actually recovered. The obligations of
FNMA under its  guarantees are  obligations  solely of FNMA and are not backed
by, or entitled to, the full faith and credit of the United  States.  Although
the Secretary of the Treasury of the United States has discretionary authority
to lend FNMA up to $2.25 billion  outstanding at any time,  neither the United
States nor any agency thereof is obligated to finance FNMA's  operations or to
assist  FNMA  in any  other  manner.  If  FNMA  were  unable  to  satisfy  its
obligations,  distributions  to holders  of FNMA  Certificates  would  consist
solely of payments and other recoveries on the underlying  mortgage loans and,
accordingly,  monthly  distributions to holders of FNMA Certificates  would be
affected by delinquent payments and defaults on such mortgage loans.

     FNMA Certificates  evidencing interests in pools of mortgage loans formed
on or  after  May 1,  1985  (other  than  FNMA  Certificates  backed  by pools
containing  graduated  payment  mortgage  loans or mortgage  loans  secured by
multifamily projects) are available in book-entry form only.  Distributions of
principal  and interest on each FNMA  Certificate  will be made by FNMA on the
25th day of each month to the  persons in whose name the FNMA  Certificate  is
entered in the books of the Federal  Reserve Banks (or  registered on the FNMA
Certificate  register in the case of fully registered FNMA Certificates) as of
the close of business on the last day of the preceding month.  With respect to
FNMA  Certificates  issued in book-entry form,  distributions  thereon will be
made  by wire  and,  with  respect  to  fully  registered  FNMA  Certificates,
distributions thereon will be made by check.

     STRIPPED MORTGAGE-BACKED SECURITIES. Agency Securities may consist of one
or more stripped mortgage-backed  securities,  each as described herein and in
the related Prospectus Supplement. Each such Agency Security will represent an
undivided interest in all or part of the principal  distributions (but not the
interest  distributions) or the interest  distributions (but not the principal
distributions),  or in some  specified  portion of the  principal and interest
distributions  (but not all of such  distributions)  on certain FHLMC, FNMA or
GNMA  Certificates.  The  underlying  securities  will be  held  under a trust
agreement by FHLMC, FNMA or GNMA, each as trustee, or by another trustee named
in the related Prospectus  Supplement.  FHLMC, FNMA or GNMA will guaranty each
stripped  Agency  Security to the same extent as such  entity  guarantees  the
underlying securities backing such stripped Agency Security,  unless otherwise
specified in the related Prospectus Supplement.

     OTHER  AGENCY   SECURITIES.   If  specified  in  the  related  Prospectus
Supplement, a Trust Fund may include other mortgage pass-through  certificates
issued or guaranteed by FHLMC, FNMA or GNMA. The  characteristics  of any such
mortgage  pass-through  certificates  will be  described  in  such  Prospectus
Supplement.  If so  specified,  a  combination  of  different  types of Agency
Securities may be held in a Trust Fund.


PRIVATE MORTGAGE-BACKED SECURITIES

     GENERAL.  Private Mortgage-Backed  Securities may consist of (a) mortgage
pass-through   certificates  or  participation   certificates   evidencing  an
undivided interest in a pool of Mortgage Loans or (b) collateralized  mortgage
obligations secured by Mortgage Loans. Private Mortgage-Backed  Securities may
include stripped mortgage-backed securities representing an undivided interest
in  all or a part  of  the  principal  distributions  (but  not  the  interest
distributions)   or  the  interest   distributions   (but  not  the  principal
distributions)  or in some  specified  portion of the  principal  and interest
distributions  (but not all of such  distributions) on certain Mortgage Loans.
Private Mortgage-Backed Securities will have been issued pursuant to a pooling
and  servicing   agreement,   an  indenture  or  similar  agreement  (a  "PMBS
AGREEMENT").  Unless otherwise specified in the related Prospectus Supplement,
the  seller/servicer  of the underlying  Mortgage Loans will have entered into
the PMBS  Agreement  with the  trustee  under such PMBS  Agreement  (the "PMBS
TRUSTEE").  The PMBS Trustee or its agent,  or a  custodian,  will possess the
Mortgage Loans  underlying  such Private  Mortgage-Backed  Security.  Mortgage
Loans  underlying  a Private  Mortgage-Backed  Security  will be serviced by a
servicer (the "PMBS SERVICER")  directly or by one or more subservicers  which
may be subject  to the  supervision  of the PMBS  Servicer.  Unless  otherwise
specified in the related  Prospectus  Supplement,  the PMBS Servicer will be a
FNMA- or  FHLMC-approved  servicer  and,  if FHA Loans  underlie  the  Private
Mortgage-Backed Securities, approved by HUD as an FHA mortgagee.

     The issuer of the Private Mortgage-Backed  Securities (the "PMBS ISSUER")
will be a financial  institution  or other  entity  engaged  generally  in the
business of mortgage lending,  a public agency or  instrumentality of a state,
local or federal government,  or a limited purpose  corporation  organized for
the purpose of, among other  things,  establishing  trusts and  acquiring  and
selling housing loans to such trusts and selling beneficial  interests in such
trusts. If so specified in the related Prospectus Supplement,  the PMBS Issuer
may be an affiliate of the Depositor.  The obligations of the PMBS Issuer will
generally be limited to certain representations and warranties with respect to
the assets conveyed by it to the related trust.  Unless otherwise specified in
the related  Prospectus  Supplement,  the PMBS Issuer will not have guaranteed
any  of the  assets  conveyed  to  the  related  trust  or any of the  Private
Mortgage-Backed  Securities  issued  under the PMBS  Agreement.  Additionally,
although the Mortgage Loans underlying the Private Mortgage-Backed  Securities
may be guaranteed by an agency or  instrumentality  of the United States,  the
Private Mortgage-Backed Securities themselves will not be so guaranteed.

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

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

     CREDIT SUPPORT  RELATING TO PRIVATE  MORTGAGE-BACKED  SECURITIES.  Credit
support in the form of reserve funds,  subordination of other private mortgage
certificates issued under the PMBS Agreement, letters of credit, surety bonds,
insurance  policies  or other types of credit  support  may be  provided  with
respect  to  the  Mortgage  Loans   underlying  the  Private   Mortgage-Backed
Securities  or  with  respect  to  the  Private   Mortgage-Backed   Securities
themselves.

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


                                USE OF PROCEEDS

     The net proceeds to be received from the sale of the Certificates will be
applied by the Depositor to the purchase of Mortgage Assets or will be used by
the Depositor for general  corporate  purposes.  The Depositor expects to sell
Certificates  in  Series  from  time to time,  but the  timing  and  amount of
offerings of  Certificates  will depend on a number of factors,  including the
volume of Mortgage  Assets  acquired  by the  Depositor,  prevailing  interest
rates, availability of funds and general market conditions.


                                 THE DEPOSITOR

     Greenwich  Capital  Acceptance,   Inc.,  the  Depositor,  is  a  Delaware
corporation  organized on April 23, 1987 for the limited purpose of acquiring,
owning and transferring Mortgage Assets and selling interests therein or bonds
secured  thereby.  It is an indirect,  limited purpose  finance  subsidiary of
National  Westminster Bank Plc and an affiliate of Greenwich  Capital Markets,
Inc. Greenwich Capital Markets, Inc. is a registered  broker-dealer engaged in
the U.S.  government  securities and related  capital  markets  business.  The
Depositor  maintains its principal  office at 600 Steamboat  Road,  Greenwich,
Connecticut 06830. Its telephone number is (203) 625-2700.

     Neither the Depositor nor any of the  Depositor's  affiliates will ensure
or guarantee distributions on the Certificates of any Series.


                             MORTGAGE LOAN PROGRAM

     The  Mortgage  Loans will have been  purchased by the  Depositor,  either
directly or through  affiliates,  from Sellers.  Unless otherwise specified in
the  related  Prospectus  Supplement,  the  Mortgage  Loans so acquired by the
Depositor  will have  been  originated  in  accordance  with the  underwriting
criteria specified below under "Underwriting Standards".


UNDERWRITING STANDARDS

     Unless otherwise  specified in the related  Prospectus  Supplement,  each
Seller will  represent and warrant that all Mortgage Loans  originated  and/or
sold  by it to  the  Depositor  or  one  of  its  affiliates  will  have  been
underwritten  in accordance  with standards  consistent with those utilized by
mortgage lenders or manufactured  home lenders  generally during the period of
origination for similar types of loans. As to any Mortgage Loan insured by the
FHA or partially  guaranteed by the VA, the Seller will  represent that it has
complied with the underwriting  policies of the FHA or the VA, as the case may
be.

     Underwriting  standards  are  applied  by or on  behalf  of a  lender  to
evaluate a prospective  borrower's credit standing and repayment ability,  and
the value and adequacy of the Mortgaged Property as collateral.  In general, a
prospective  borrower  applying  for a  Single  Family  Loan or for  financing
secured by a Manufactured Home is required to fill out a detailed  application
designed to provide to the underwriting  officer pertinent credit information.
As part of the description of the borrower's financial condition, the borrower
generally is required to provide a current list of assets and  liabilities and
a statement of income and expenses, as well as an authorization to apply for a
credit  report  which  summarizes  the  borrower's  credit  history with local
merchants  and  lenders  and any  record  of  bankruptcy.  In most  cases,  an
employment  verification is obtained from an independent source (typically the
borrower's  employer)  which  verification  reports the  borrower's  length of
employment  with that  organization,  his  current  salary,  and whether it is
expected that the borrower will continue such  employment in the future.  If a
prospective borrower is self-employed,  the borrower may be required to submit
copies of signed tax  returns.  The borrower may also be required to authorize
verification  of deposits at  financial  institutions  where the  borrower has
demand or  savings  accounts.  Underwriting  standards  which  pertain  to the
creditworthiness  of borrowers seeking  Multifamily Loans will be described in
the related Prospectus Supplement.

     In determining the adequacy of the Mortgaged  Property as collateral,  an
appraisal is made of each property considered for financing.  The appraiser is
required to inspect the property and verify that it is in good repair and that
construction,  if new, has been completed.  In connection with a Single Family
Loan,  the  appraisal is based on the market value of  comparable  homes,  the
estimated  rental income (if  considered  applicable by the appraiser) and the
cost of  replacing  the subject  home.  In  connection  with a  Contract,  the
appraisal is based on recent sales of comparable  Manufactured Homes and, when
deemed  applicable,  a  replacement  cost  analysis  based  on the  cost  of a
comparable  Manufactured  Home. In connection  with a  Multifamily  Loan,  the
appraisal must specify whether an income analysis, a market analysis or a cost
analysis  was used.  An  appraisal  employing  the  income  approach  to value
analyzes a multifamily project's cashflow, expenses,  capitalization and other
operational  information  in  determining  the  property's  value.  The market
approach to value  focuses its analysis on the prices paid for the purchase of
similar  properties in the multifamily  project's area, with  adjustments made
for  variations  between these other  properties and the  multifamily  project
being appraised. The cost approach calls for the appraiser to make an estimate
of land value and then determine the current cost of reproducing  the building
less any accrued  depreciation.  In any case,  the value of the property being
financed,  as  indicated  by the  appraisal,  must be such  that it  currently
supports,  and is anticipated to support in the future,  the outstanding  loan
balance.

     In the case of Single  Family Loans and  Contracts,  once all  applicable
employment,  credit and  property  information  is received,  a  determination
generally  is made as to  whether  the  prospective  borrower  has  sufficient
monthly income available (i) to meet the borrower's monthly obligations on the
proposed  mortgage  loan  (generally  determined  on the basis of the  monthly
payments due in the year of  origination)  and other  expenses  related to the
Mortgaged  Property (such as property taxes and hazard  insurance) and (ii) to
meet monthly  housing  expenses and other  financial  obligations  and monthly
living expenses. The underwriting  standards applied by Sellers,  particularly
with respect to the level of loan documentation and the mortgagor's income and
credit history,  may be varied in appropriate  cases where factors such as low
Loan-to-Value Ratios or other favorable credit exist.

     In the case of a Single Family or Multifamily Loan secured by a leasehold
interest in real property, the title to which is held by a third-party lessor,
the Seller will represent and warrant,  among other things, that the remaining
term of the lease and any  sublease  is at least  five years  longer  than the
remaining term of the Mortgage Note.

     Certain  of the types of  Mortgage  Loans  which may be  included  in the
Mortgage Pools are recently developed and may involve additional uncertainties
not  present  in  traditional  types of loans.  For  example,  certain of such
Mortgage  Loans  may  provide  for  escalating  or  variable  payments  by the
mortgagor or obligor. These types of Mortgage Loans are generally underwritten
on the basis of a judgment  that  mortgagors or obligors will have the ability
to make the monthly payments required initially;  in some instances,  however,
their incomes may not be sufficient to permit  continued loan payments as such
payments  increase.  These  types of Mortgage  Loans may also be  underwritten
primarily upon the basis of  Loan-to-Value  Ratios or other  favorable  credit
factors.


QUALIFICATIONS OF SELLERS

     Unless otherwise  specified in the related  Prospectus  Supplement,  each
Seller will be required to satisfy the qualifications  set forth herein.  Each
Seller  must  be an  institution  experienced  in  originating  and  servicing
Mortgage  Loans  of  the  type  contained  in the  related  Mortgage  Pool  in
accordance  with accepted  practices and prudent  guidelines and must maintain
satisfactory  facilities to originate and service those Mortgage  Loans.  Each
Seller must be a seller/servicer approved by either FNMA or FHLMC. Each Seller
must be a mortgagee approved by the FHA or an institution the deposit accounts
in which  are  insured  by the  Federal  Deposit  Insurance  Corporation  (the
"FDIC").


REPRESENTATIONS BY SELLERS; REPURCHASES

     Each Seller will have made  representations  and warranties in respect of
the  Mortgage  Loans  sold  by  such  Seller  and  evidenced  by a  Series  of
Certificates.  Such representations and warranties,  unless otherwise provided
in the related Prospectus  Supplement,  generally include, among other things:
(i) that title  insurance (or in the case of Mortgaged  Properties  located in
areas  where  such  policies  are  generally  not  available,   an  attorney's
certificate of title) in the case of Single Family Loans and Multifamily Loans
(other than a Cooperative Loan or a contract  secured by a Manufactured  Home)
and any required hazard insurance policy and Primary Mortgage Insurance Policy
were  effective  at  the   origination  of  each  Mortgage  Loan  (other  than
Cooperative  Loans),  and  that  each  policy  (or  certificate  of  title  as
applicable)  remained in effect on the date of purchase of the  Mortgage  Loan
from the  Seller by or on behalf of the  Depositor;  (ii) that the  Seller had
good title to each such Mortgage Loan and such Mortgage Loan was subject to no
offsets, defenses,  counterclaims or rights of rescission except to the extent
that any buydown agreement  described herein may forgive certain  indebtedness
of a Mortgagor;  (iii) that each Mortgage Loan  constituted a valid first lien
on, or a first  perfected  security  interest  with  respect  to, the  related
Mortgaged Property (subject only to permissible title insurance exceptions, if
applicable,  and certain other exceptions described in the Agreement) and that
the Mortgaged Property was free from damage and was in good repair;  (iv) that
there  were no  delinquent  tax or  assessment  liens  against  the  Mortgaged
Property;  (v) that no required payment on a Mortgage Loan was delinquent more
than 30 days;  and (vi) that each Mortgage  Loan was made in compliance  with,
and is enforceable  under,  all applicable  local,  state and federal laws and
regulations in all material respects.

     If so specified in the related Prospectus Supplement, the representations
and  warranties  of a Seller in respect of a Mortgage Loan will be made not as
of the Cut-off  Date but as of the date on which such Seller sold the Mortgage
Loan to the Depositor or one of its affiliates.  Under such  circumstances,  a
substantial  period of time may have elapsed between such date and the date of
initial issuance of the Series of Certificates  evidencing an interest in such
Mortgage  Loan.  Since the  representations  and warranties of a Seller do not
address  events that may occur  following  the sale of a Mortgage Loan by such
Seller,  its  repurchase  obligation  described  below  will not  arise if the
relevant event that would otherwise have given rise to such an obligation with
respect to a Mortgage Loan occurs after the date of sale of such Mortgage Loan
by such Seller to the Depositor or its affiliates. However, the Depositor will
not include any Mortgage Loan in the Trust Fund for any Series of Certificates
if  anything  has come to the  Depositor's  attention  that would  cause it to
believe that the representations and warranties of the related Seller will not
be accurate and complete in all material  respects in respect of such Mortgage
Loan as of the date of initial issuance of the related Series of Certificates.
If the Master  Servicer is also a Seller of Mortgage  Loans with  respect to a
particular  Series,   such   representations   will  be  in  addition  to  the
representations  and warranties made by the Master Servicer in its capacity as
a Master Servicer.

     The Master Servicer, or the Trustee if the Master Servicer is the Seller,
will promptly notify the relevant  Seller of any breach of any  representation
or warranty made by such Seller in respect of a Mortgage Loan which materially
and adversely affects the interests of the Certificateholders in such Mortgage
Loan. Unless otherwise specified in the related Prospectus Supplement, if such
Seller  cannot  cure such breach  within 90 days after  notice from the Master
Servicer  or the  Trustee,  as the  case  may be,  then  such  Seller  will be
obligated to repurchase such Mortgage Loan from the Trust Fund at a price (the
"PURCHASE  PRICE") equal to 100% of the unpaid principal balance thereof as of
the date of the repurchase plus accrued  interest  thereon to the first day of
the month  following  the month of  repurchase  at the Mortgage Rate (less any
Advances or amount payable as related servicing  compensation if the Seller is
the Master  Servicer).  If a REMIC  election  is to be made with  respect to a
Trust Fund, unless otherwise  provided in the related  Prospectus  Supplement,
the Master Servicer or a holder of the related  residual  certificate  will be
obligated to pay any prohibited  transaction tax which may arise in connection
with any such repurchase.  The Master Servicer,  unless otherwise specified in
the related Prospectus  Supplement,  will be entitled to reimbursement for any
such payment  from the assets of the related  Trust Fund or from any holder of
the    related    residual    certificate.    SEE    "Description    of    the
Certificates--General".  Except in those cases in which the Master Servicer is
the  Seller,  the  Master  Servicer  will be  required  under  the  applicable
Agreement  to enforce this  obligation  for the benefit of the Trustee and the
holders of the  Certificates,  following  the practices it would employ in its
good faith  business  judgment were it the owner of such Mortgage  Loan.  This
repurchase  obligation will constitute the sole remedy available to holders of
Certificates or the Trustee for a breach of representation by a Seller.

     Neither the Depositor nor the Master Servicer (unless the Master Servicer
is the  Seller)  will be  obligated  to  purchase a Mortgage  Loan if a Seller
defaults  on its  obligation  to do so,  and no  assurance  can be given  that
Sellers will carry out their respective repurchase obligations with respect to
Mortgage Loans.  However,  to the extent that a breach of a representation and
warranty of a Seller may also constitute a breach of a representation  made by
the Master Servicer,  the Master Servicer may have a repurchase  obligation as
described under "The Pooling and Servicing  Agreement--Assignment  of Mortgage
Assets".


                        DESCRIPTION OF THE CERTIFICATES

     Each Series of  Certificates  will be issued  pursuant  to an  Agreement,
dated as of the related Cut-off Date, among the Depositor, the Master Servicer
and the Trustee for the  benefit of the  holders of the  Certificates  of such
Series.  The  provisions of each Agreement will vary depending upon the nature
of the  Certificates  to be issued  thereunder  and the nature of the  related
Trust  Fund.  A form of  such  Agreement  is an  exhibit  to the  Registration
Statement of which this Prospectus is a part. The following summaries describe
certain  provisions  which  may  appear  in  each  Agreement.  The  Prospectus
Supplement  for a Series of  Certificates  will  describe any provision of the
Agreement relating to such Series that materially differs from the description
thereof  contained  in this  Prospectus.  The  summaries  do not purport to be
complete and are subject to, and are qualified in their  entirety by reference
to, all of the provisions of the Agreement for each Series of Certificates and
the applicable Prospectus Supplement. The Depositor will provide a copy of the
Agreement  (without  exhibits)  relating  to any Series  without  charge  upon
written  request  of a  holder  of  record  of a  Certificate  of such  Series
addressed  to  Greenwich  Capital   Acceptance,   Inc.,  600  Steamboat  Road,
Greenwich, Connecticut 06830, Attention: Asset Backed Finance Group.


GENERAL

     Unless otherwise specified in the Prospectus Supplement, the Certificates
of each Series will be issued in fully registered form only, in the authorized
denominations  specified in the related Prospectus  Supplement,  will evidence
specified  beneficial  ownership  interests in the related  Trust Fund created
pursuant to each  Agreement and will not be entitled to payments in respect of
the assets included in any other Trust Fund established by the Depositor.  The
Certificates will not represent  obligations of the Depositor or any affiliate
of the Depositor.  The Mortgage Loans will not be insured or guaranteed by any
governmental entity or other person, unless otherwise specified in the related
Prospectus  Supplement.  To the extent  provided in the Agreement,  each Trust
Fund will consist of (i) the Mortgage Assets, as from time to time are subject
to the related  Agreement  (exclusive of any amounts  specified in the related
Prospectus  Supplement  (the "RETAINED  INTEREST"));  (ii) such assets as from
time to time are required to be deposited in the related  Certificate  Account
as defined  under "The Pooling and Servicing  Agreement--Payments  on Mortgage
Loans;  Deposits to the Certificate  Account";  (iii) property which secured a
Mortgage  Loan and which is  acquired on behalf of the  Certificateholders  by
foreclosure or deed in lieu of foreclosure and (iv) Primary Mortgage Insurance
Policies,  FHA Insurance and VA  Guarantees,  if any, and any other  insurance
policies  or other  forms of  credit  enhancement  required  to be  maintained
pursuant  to  the  Agreement.  If  so  specified  in  the  related  Prospectus
Supplement,  a Trust  Fund  may  also  include  one or more of the  following:
reinvestment  income on payments  received on the Mortgage  Assets,  a reserve
fund, a mortgage pool insurance  policy, a special hazard insurance  policy, a
bankruptcy bond, one or more letters of credit,  a surety bond,  guaranties or
similar instruments or other agreements.

     Each Series of Certificates  will be issued in one or more classes.  Each
class of  Certificates  of a Series will  evidence  beneficial  ownership of a
specified  portion or percentage (which may be 0%) of future interest payments
and a specified  portion or percentage  (which may be 0%) of future  principal
payments  on the  Mortgage  Assets  in the  related  Trust  Fund.  A Series of
Certificates  may  include  one or more  classes  that are  senior in right to
payment to one or more other classes of Certificates  of such Series.  Certain
Series or classes of Certificates may be covered by insurance policies, surety
bonds or other forms of credit  enhancement,  in each case as described herein
and in the related Prospectus Supplement.  One or more classes of Certificates
of a Series may be entitled to receive distributions of principal, interest or
any combination  thereof.  Distributions on one or more classes of a Series of
Certificates  may be made prior to being  made on one or more  other  classes,
after the  occurrence of specified  events,  in accordance  with a schedule or
formula,  on the basis of collections from designated portions of the Mortgage
Assets in the  related  Trust Fund or on a  different  basis,  in each case as
specified in the related Prospectus Supplement. The timing and amounts of such
distributions  may vary among classes or over time as specified in the related
Prospectus Supplement.

     Unless  otherwise   specified  in  the  related  Prospectus   Supplement,
distributions  of principal and interest (or, where  applicable,  of principal
only or interest only) on the related Certificates will be made by the Trustee
on each Distribution Date (I.E., monthly, quarterly,  semi-annually or at such
other  intervals  and  on  the  dates  as  are  specified  in  the  Prospectus
Supplement)  in  proportion  to  the  percentages  specified  in  the  related
Prospectus  Supplement.  Distributions  will be made to the  persons  in whose
names the  Certificates  are  registered at the close of business on the dates
specified  in the  related  Prospectus  Supplement  (each,  a "RECORD  DATE").
Distributions  will be made by check  or money  order  mailed  to the  persons
entitled  thereto at the address  appearing  in the  register  maintained  for
holders of Certificates (the  "CERTIFICATE  REGISTER") or, if specified in the
related  Prospectus  Supplement,  in the  case of  Certificates  that are of a
certain minimum denomination,  upon written request by the  Certificateholder,
by wire  transfer or by such other means as are described  therein;  PROVIDED,
HOWEVER, that the final distribution in retirement of the Certificates will be
made only upon presentation and surrender of the Certificates at the office or
agency  of  the  Trustee  or  other   person   specified   in  the  notice  to
Certificateholders of such final distribution.

     The  Certificates  will be freely  transferable  and  exchangeable at the
Corporate  Trust Office of the Trustee as set forth in the related  Prospectus
Supplement. No service charge will be made for any registration of exchange or
transfer of  Certificates of any Series but the Trustee may require payment of
a sum sufficient to cover any related tax or other governmental charge.

     Under current law, in the case of a class of  Certificates  entitled only
to a specified  percentage  of payments of interest or principal or a notional
amount of either  interest or  principal  on the related  Mortgage  Loans or a
class of Certificates  entitled to receive  payments of interest and principal
on the  Mortgage  Loans  only  after  payments  to other  classes or after the
occurrence  of certain  specified  events,  the purchase and holding of such a
class of  Certificates  by or on behalf of any employee  benefit plan or other
retirement   arrangement   (including   individual   retirement  accounts  and
annuities,  Keogh plans and collective  investment  funds in which such plans,
accounts or arrangements  are invested)  subject to provisions of ERISA or the
Code may result in "prohibited  transactions"  within the meaning of ERISA and
the Code.  SEE  "ERlSA  Considerations".  Unless  otherwise  specified  in the
related Prospectus  Supplement,  transfer of Certificates of such a class will
not be registered  unless the transferee (i) represents that it is not, and is
not  purchasing on behalf of, any such plan,  account or  arrangement  or (ii)
provides an opinion of counsel  satisfactory  to the Trustee and the Depositor
that the  purchase  of  Certificates  of such a class by or on  behalf of such
plan,  account or arrangement is permissible under applicable law and will not
subject the Trustee, the Master Servicer or the Depositor to any obligation or
liability in addition to those undertaken in the Agreement.

     As to each  Series,  an election  may be made to treat the related  Trust
Fund or  designated  portions  thereof as a "real estate  mortgage  investment
conduit"  ( a  "REMIC")  as  defined  in  the  Code.  The  related  Prospectus
Supplement will specify whether a REMIC election is to be made. Alternatively,
the  Agreement  for a Series may provide that a REMIC  election may be made at
the discretion of the Depositor or the Master Servicer and may only be made if
certain  conditions  are  satisfied.  As to any such  Series,  the  terms  and
provisions  applicable  to the  making  of a  REMIC  election,  as well as any
material federal income tax consequences to  Certificateholders  not otherwise
described herein, will be set forth in the related Prospectus  Supplement.  If
such an election is made with respect to a Series,  one of the classes will be
designated as evidencing the sole class of "residual interests" in the related
REMIC,  as defined in the Code.  All other classes of  Certificates  in such a
Series will constitute "regular interests" in the related REMIC, as defined in
the Code.  As to each Series with  respect to which a REMIC  election is to be
made, the Master Servicer or a holder of the related residual certificate will
be obligated to take all actions  required in order to comply with  applicable
laws and regulations  and will be obligated to pay any prohibited  transaction
taxes.  The  Master  Servicer,  unless  otherwise  specified  in  the  related
Prospectus Supplement,  will be entitled to reimbursement for any such payment
from the assets of the Trust Fund or from any holder of the  related  residual
certificate.


DISTRIBUTIONS ON CERTIFICATES

     GENERAL.   In  general,   the  method  of   determining   the  amount  of
distributions on a particular  Series of Certificates  will depend on the type
of credit  support,  if any,  that is used with  respect to such  Series.  SEE
"Credit Enhancement". Set forth below are descriptions of various methods that
may be used to determine the amount of  distributions on the Certificates of a
particular Series.  The Prospectus  Supplement for each Series of Certificates
will describe the method to be used in determining the amount of distributions
on the Certificates of such Series.

     Distributions  allocable  to principal  and interest on the  Certificates
will be made by the  Trustee  out of, and only to the extent of,  funds in the
related Certificate Account,  including any funds transferred from any reserve
account (a "RESERVE  ACCOUNT").  As between  Certificates of different classes
and as  between  distributions  of  principal  (and,  if  applicable,  between
distributions  of  Principal  Prepayments,  as defined  below,  and  scheduled
payments of principal) and interest,  distributions  made on any  Distribution
Date will be applied as specified in the related Prospectus Supplement. Unless
otherwise specified in the related Prospectus Supplement, distributions to any
class of Certificates will be made PRO RATA to all  Certificateholders of that
class.

     AVAILABLE FUNDS. All  distributions on the Certificates of each Series on
each  Distribution  Date will be made from the Available Funds described below
in accordance  with the terms described in the related  Prospectus  Supplement
and  specified  in the  Agreement.  Unless  otherwise  provided in the related
Prospectus  Supplement,  the "AVAILABLE FUNDS" for each Distribution Date will
equal the sum of the following amounts:

     (i) the aggregate of all previously  undistributed payments on account of
principal (including Principal Prepayments,  if any, and prepayment penalties,
if so provided  in the  related  Prospectus  Supplement)  and  interest on the
Mortgage Loans in the related Trust Fund (including  Liquidation  Proceeds and
Insurance  Proceeds and amounts  drawn under letters of credit or other credit
enhancement  instruments  as  permitted  thereunder  and as  specified  in the
related Agreement)  received by the Master Servicer after the Cut-off Date and
on or prior to the day of the month of the related Distribution Date specified
in the related Prospectus Supplement (the "DETERMINATION DATE") except:

          (a) all payments which were due on or before the Cut-off Date;

          (b)  all  Liquidation  Proceeds  and  all  Insurance  Proceeds,  all
Principal Prepayments and all other proceeds of any Mortgage Loan purchased by
the Depositor, the Master Servicer, any Sub-Servicer or any Seller pursuant to
the Agreement that were received after the prepayment  period specified in the
related   Prospectus   Supplement   and  all  related   payments  of  interest
representing interest for any period after such prepayment period;

          (c) all  scheduled  payments of principal and interest due on a date
or dates subsequent to the first day of the month of distribution;

          (d) amounts  received on particular  Mortgage Loans as late payments
of principal or interest or other amounts  required to be paid by  Mortgagors,
but only to the extent of any unreimbursed  advance in respect thereof made by
the Master Servicer (including the related Sub-Servicers, Support Servicers or
the Trustee);

          (e) amounts representing  reimbursement,  to the extent permitted by
the Agreement and as described under "--Advances"  below, for advances made by
the Master Servicer, Sub-Servicers, Support Servicers or the Trustee that were
deposited into the Certificate Account, and amounts representing reimbursement
for certain other losses and expenses  incurred by the Master  Servicer or the
Depositor and described below;

          (f) that  portion of each  collection  of interest  on a  particular
Mortgage  Loan in such  Trust  Fund which  represents  servicing  compensation
payable to the Master  Servicer or Retained  Interest  which is to be retained
from such  collection  or is permitted to be retained  from related  Insurance
Proceeds,  Liquidation  Proceeds  or  proceeds  of  Mortgage  Loans  purchased
pursuant to the Agreement;

     (ii)  the  amount  of any  advance  made  by  the  Master  Servicer,  any
Sub-Servicer,  Support Servicer or the Trustee as described under "--Advances"
below and deposited by it in the Certificate Account;

     (iii) if applicable, amounts withdrawn from a Reserve Account; and

     (iv) if applicable, the amount of prepayment interest shortfall.

     DISTRIBUTIONS  OF  INTEREST.  Unless  otherwise  specified in the related
Prospectus Supplement, interest will accrue on the aggregate principal balance
of each class of Certificates  (with respect to each class,  the  "CERTIFICATE
PRINCIPAL  BALANCE")  (or,  in the  case  of  Certificates  entitled  only  to
distributions allocable to interest, the aggregate notional principal balance)
entitled to interest from the date, at the  Pass-Through  Rate (which may be a
fixed rate or an adjustable  rate  adjustable as specified in such  Prospectus
Supplement) and for the periods  specified in such Prospectus  Supplement.  To
the extent funds are available  therefor,  interest  accrued  during each such
specified  period on each class of  Certificates  entitled to interest  (other
than a class of Certificates  that provides for interest that accrues,  but is
not currently payable,  referred to hereafter as "ACCRUAL  CERTIFICATES") will
be distributable on the Distribution Dates specified in the related Prospectus
Supplement  until  the  aggregate   Certificate   principal   balance  of  the
Certificates  of such  class has been  distributed  in full or, in the case of
Certificates entitled only to distributions  allocable to interest,  until the
aggregate  notional  principal balance of such Certificates is reduced to zero
or for the period of time designated in the related Prospectus Supplement. The
original  Certificate  Principal  Balance of each  Certificate  will equal the
aggregate  distributions  allocable to principal to which such  Certificate is
entitled.  Unless otherwise  specified in the related  Prospectus  Supplement,
distributions  allocable to interest on each  Certificate that is not entitled
to  distributions  allocable  to  principal  will be  calculated  based on the
notional principal balance of such Certificate. The notional principal balance
of  a  Certificate  will  not  evidence  an  interest  in  or  entitlement  to
distributions  allocable to principal but will be used solely for  convenience
in expressing the calculation of interest and for certain other purposes.

     With  respect to any class of Accrual  Certificates,  if specified in the
related Prospectus  Supplement,  any interest that has accrued but is not paid
on any Distribution Date will be added to the aggregate  Certificate Principal
Balance  of such  class of  Certificates  on such  Distribution  Date.  Unless
otherwise  specified in the related  Prospectus  Supplement,  distributions of
interest on each class of Accrual  Certificates  will  commence only after the
occurrence  of the events  specified  in such  Prospectus  Supplement.  Unless
otherwise specified in the related Prospectus  Supplement,  prior to such time
the beneficial ownership interest of such class of Accrual Certificates in the
Trust Fund, as reflected in the  aggregate  Certificate  Principal  Balance of
such class of Accrual Certificates, will increase on each Distribution Date by
the amount of  interest  that  accrued  on such class of Accrual  Certificates
during the preceding  interest  accrual period but that was not required to be
distributed to such class on such Distribution Date. Any such class of Accrual
Certificates  will thereafter  accrue interest on its outstanding  Certificate
Principal Balance as so adjusted.

     DISTRIBUTIONS  OF PRINCIPAL.  Unless  otherwise  specified in the related
Prospectus  Supplement,  the aggregate  Certificate  Principal  Balance of any
class of  Certificates  entitled to  distributions  of  principal  will be the
aggregate original Certificate Principal Balance of such class of Certificates
specified in such Prospectus Supplement, reduced by all distributions reported
to the holders of such  Certificates as allocable to principal and, (i) in the
case of  Accrual  Certificates,  unless  otherwise  specified  in the  related
Prospectus  Supplement,  increased  by  all  interest  accrued  but  not  then
distributable on such Accrual  Certificates and (ii) in the case of adjustable
rate  Certificates,  unless  otherwise  specified  in the  related  Prospectus
Supplement,  subject  to the  effect of  negative  amortization.  The  related
Prospectus Supplement will specify the method by which the amount of principal
to be  distributed  on the  Certificates  on each  Distribution  Date  will be
calculated  and the manner in which such  amount will be  allocated  among the
classes of Certificates entitled to distributions of principal.

     If so provided in the related Prospectus Supplement,  one or more classes
of Senior  Certificates will be entitled to receive all or a  disproportionate
percentage of the payments of principal  which are received from  borrowers in
advance  of their  scheduled  due dates  and are not  accompanied  by  amounts
representing   scheduled  interest  due  after  the  month  of  such  payments
("PRINCIPAL  PREPAYMENTS")  in the percentages and under the  circumstances or
for the periods specified in such Prospectus  Supplement.  Any such allocation
of Principal  Prepayments to such class or classes of  Certificates  will have
the effect of accelerating the amortization of such Senior  Certificates while
increasing the interests  evidenced by the  Subordinated  Certificates  in the
Trust Fund. Increasing the interests of the Subordinated Certificates relative
to that of the Senior Certificates is intended to preserve the availability of
the  subordination  provided  by the  Subordinated  Certificates.  SEE "Credit
Enhancement--Subordination".

     UNSCHEDULED  DISTRIBUTIONS.   If  specified  in  the  related  Prospectus
Supplement,  the  Certificates  will be subject  to  receipt of  distributions
before the next scheduled Distribution Date under the circumstances and in the
manner described below and in such Prospectus Supplement.  If applicable,  the
Trustee will be required to make such unscheduled distributions on the day and
in the  amount  specified  in the  related  Prospectus  Supplement  if, due to
substantial  payments of principal  (including  Principal  Prepayments) on the
Mortgage Assets, the Trustee or the Master Servicer  determines that the funds
available or anticipated to be available from the Certificate  Account and, if
applicable,  from any Reserve  Account may be  insufficient  to make  required
distributions on the Certificates on such Distribution  Date. Unless otherwise
specified  in the  related  Prospectus  Supplement,  the  amount  of any  such
unscheduled  distribution  that is allocable to principal  will not exceed the
amount that would  otherwise have been required to be distributed as principal
on the Certificates on the next Distribution Date. Unless otherwise  specified
in the related  Prospectus  Supplement,  all  unscheduled  distributions  will
include interest at the applicable Pass-Through Rate (if any) on the amount of
the unscheduled  distribution allocable to principal for the period and to the
date specified in such Prospectus Supplement.

     Unless  otherwise  specified in the related  Prospectus  Supplement,  all
distributions  allocable to principal in any unscheduled  distribution will be
made in the same  priority  and manner as  distributions  of  principal on the
Certificates  would  have been made on the next  Distribution  Date,  and with
respect  to  Certificates  of the same  class,  unscheduled  distributions  of
principal  will  be  made  on a PRO  RATA  basis.  Notice  of any  unscheduled
distribution  will  be  given  by the  Trustee  prior  to  the  date  of  such
distribution.


ADVANCES

     Unless  otherwise  provided in the  related  Prospectus  Supplement,  the
Master  Servicer  will be required  to advance on or before each  Distribution
Date (from its own funds, funds advanced by Sub-Servicers or Support Servicers
or funds  held in the  Certificate  Account  for future  distributions  to the
holders of such  Certificates) an amount equal to the aggregate of payments of
principal and interest that were delinquent on the related  Determination Date
and were not advanced by any  Sub-Servicer,  subject to the Master  Servicer's
determination  that such Advances will be recoverable  out of late payments by
Mortgagors, Liquidation Proceeds, Insurance Proceeds or otherwise. In the case
of Cooperative Loans, the Master Servicer also will be required to advance any
unpaid maintenance fees and other charges under the related proprietary leases
as specified in the related Prospectus Supplement.

     In making  Advances,  the Master  Servicer  will  endeavor  to maintain a
regular flow of scheduled  interest and  principal  payments to holders of the
Certificates  rather than to guarantee or insure against  losses.  If Advances
are made by the Master  Servicer from cash being held for future  distribution
to  Certificateholders,  the Master  Servicer  will  replace  such funds on or
before any future Distribution Date to the extent that funds in the applicable
Certificate  Account on such  Distribution  Date would be less than the amount
required to be available for distributions to Certificateholders on such date.
Any Master Servicer funds advanced will be reimbursable to the Master Servicer
out of  recoveries on the specific  Mortgage  Loans with respect to which such
Advances were made (E.G.,  late payments  made by the related  Mortgagor,  any
related Insurance Proceeds,  Liquidation  Proceeds or proceeds of any Mortgage
Loan purchased by a Sub-Servicer or a Seller under the circumstances described
hereinabove).  Advances  by  the  Master  Servicer  (and  any  advances  by  a
Sub-Servicer  or a Support  Servicer) also will be  reimbursable to the Master
Servicer  (or  Sub-Servicer  or Support  Servicer,  as  applicable)  from cash
otherwise distributable to Certificateholders (including the holders of Senior
Certificates) to the extent that the Master Servicer  determines that any such
Advances  previously made are not ultimately  recoverable as described  above.
The Master  Servicer  also will be obligated to make  Advances,  to the extent
recoverable out of Insurance Proceeds,  Liquidation Proceeds or otherwise,  in
respect of certain  taxes and  insurance  premiums not paid by Mortgagors on a
timely basis. Funds so advanced are reimbursable to the Master Servicer to the
extent  permitted by the  Agreement.  If  specified in the related  Prospectus
Supplement,  the  obligations  of the Master  Servicer to make advances may be
supported by a cash advance reserve fund, a surety bond or other  arrangement,
in each case as described in such Prospectus Supplement.

     The  Master  Servicer  or  Sub-Servicer  may enter into an  agreement  (a
"SUPPORT  AGREEMENT")  with a Support  Servicer  pursuant to which the Support
Servicer  agrees to  provide  funds on behalf of the Master  Servicer  or Sub-
Servicer  in  connection  with  the  obligation  of  the  Master  Servicer  or
Sub-Servicer, as the case may be, to make Advances. The Support Agreement will
be  delivered to the Trustee and the Trustee  will be  authorized  to accept a
substitute  Support  Agreement in exchange for an original Support  Agreement,
provided that such  substitution  of the Support  Agreement will not adversely
affect the rating or  ratings  assigned  to the  Certificates  by such  Rating
Agency or Agencies.

     Unless otherwise provided in the Prospectus Supplement,  in the event the
Master  Servicer,  a  Sub-Servicer  or a  Support  Servicer  fails  to make an
Advance, the Trustee will be obligated to make such Advance in its capacity as
successor servicer.  If the Trustee makes such an Advance, it will be entitled
to be reimbursed  for such Advance to the same extent and degree as the Master
Servicer,  a Sub-Servicer  or a Support  Servicer is entitled to be reimbursed
for Advances. SEE "--Distribution on Certificates" above.


REPORTS TO CERTIFICATEHOLDERS

     Prior to or concurrently  with each  distribution on a Distribution  Date
and except as otherwise set forth in an applicable Prospectus Supplement,  the
Master  Servicer  or the Trustee  will  furnish to each  Certificateholder  of
record  of the  related  Series  a  statement  setting  forth,  to the  extent
applicable to such Series of Certificates, among other things:

     (i) the amount of such  distribution  allocable to principal,  separately
identifying  the  aggregate  amount of any  Principal  Prepayments  and, if so
specified in the related Prospectus Supplement,  prepayment penalties included
therein;

     (ii) the amount of such distribution allocable to interest;

     (iii) the amount of any Advance;

     (iv) the  aggregate  amount (a) otherwise  allocable to the  Subordinated
Certificateholders  on such  Distribution  Date  and (b)  withdrawn  from  the
Reserve  Fund,  if any,  that is included in the  amounts  distributed  to the
Senior Certificateholders;

     (v) the outstanding  Certificate  Principal Balance or notional principal
balance of such class after giving effect to the  distribution of principal on
such Distribution Date;

     (vi)  the  percentage  of  principal   payments  on  the  Mortgage  Loans
(excluding prepayments),  if any, which such class will be entitled to receive
on the following Distribution Date;

     (vii) the percentage of Principal  Prepayments on the Mortgage  Loans, if
any,   which  such  class  will  be  entitled  to  receive  on  the  following
Distribution Date;

     (viii) the  related  amount of the  servicing  compensation  retained  or
withdrawn from the  Certificate  Account by the Master Servicer and the amount
of  additional  servicing   compensation   received  by  the  Master  Servicer
attributable to penalties, fees, excess Liquidation Proceeds and other similar
charges and items;

     (ix) the number and aggregate  principal  balances of Mortgage  Loans (A)
delinquent  (exclusive of Mortgage  Loans in  foreclosure)  (1) from one to 30
days,  (2) from 31 to 60 days,  (3) from 61 to 90 days and (4) 91 days or more
and (B) in  foreclosure,  as of the close of  business  on the last day of the
calendar month preceding such Distribution Date;

     (x) the book value of any real estate  acquired  through  foreclosure  or
grant of a deed in lieu of  foreclosure  and,  if such real  estate  secured a
Multifamily  Loan,  such  additional  information  as may be  specified in the
related Prospectus Supplement;

     (xi) if a class is entitled  only to a  specified  portion of payments of
interest on the Mortgage Loans in the related  Mortgage Pool, the Pass-Through
Rate, if adjusted from the date of the last  statement,  of the Mortgage Loans
expected to be applicable to the next distribution to such class;

     (xii) if applicable,  the amount  remaining in any Reserve Account at the
close of business on the Distribution Date;

     (xiii)  the  Pass-Through  Rate as of the day  prior  to the  immediately
preceding Distribution Date; and

     (xiv) any amounts  remaining  under  letters of credit,  pool policies or
other forms of credit enhancement.

     Where applicable, any amount set forth above may be expressed as a dollar
amount per single  Certificate  of the relevant  class  having the  percentage
interest  specified  in the  related  Prospectus  Supplement.  The  report  to
Certificateholders  for any Series of Certificates  may include  additional or
other information of a similar nature to that specified above.

     In  addition,  within a  reasonable  period of time after the end of each
calendar  year,  the  Master  Servicer  or  the  Trustee  will  mail  to  each
Certificateholder of record at any time during such calendar year a report (a)
as to the  aggregate  of amounts  reported  pursuant to (i) and (ii) above for
such  calendar  year or, in the event such person was a  Certificateholder  of
record during a portion of such calendar year,  for the applicable  portion of
such year and (b) such other customary  information as may be deemed necessary
or desirable for Certificateholders to prepare their tax returns.


                              CREDIT ENHANCEMENT

GENERAL

     Credit enhancement may be provided with respect to one or more classes of
a Series of Certificates or with respect to the Mortgage Assets in the related
Trust  Fund.  Credit  enhancement  may be in the form of a  limited  financial
guaranty  policy  issued  by  an  entity  named  in  the  related   Prospectus
Supplement,  the  subordination  of one or more classes of the Certificates of
such Series,  the establishment of one or more reserve accounts,  the use of a
cross-support  feature,  use of a mortgage pool insurance  policy,  bankruptcy
bond,  special  hazard  insurance  policy,  surety  bond,  letter  of  credit,
guaranteed  investment  contract  or  another  method  of  credit  enhancement
described  in the related  Prospectus  Supplement  or any  combination  of the
foregoing.  Unless otherwise  specified in the related Prospectus  Supplement,
any credit  enhancement will not provide  protection against all risks of loss
and will not  guarantee  repayment  of the  entire  principal  balance  of the
Certificates  and  interest  thereon.  If losses occur which exceed the amount
covered  by  credit  enhancement  or  which  are  not  covered  by the  credit
enhancement,   Certificateholders   will  bear   their   allocable   share  of
deficiencies.


SUBORDINATION

     If so specified in the related Prospectus Supplement, protection afforded
to holders of one or more classes of  Certificates of a Series by means of the
subordination  feature  will be  accomplished  by the  preferential  right  of
holders  of  one  or  more  other   classes  of  such  Series   (the   "SENIOR
CERTIFICATES") to distributions in respect of scheduled  principal,  Principal
Prepayments,  interest or any  combination  thereof that otherwise  would have
been  payable to holders of one or more  other  classes of  Certificates  (the
"SUBORDINATED  CERTIFICATES")  under  the  circumstances  and  to  the  extent
specified in the related Prospectus Supplement. If so specified in the related
Prospectus  Supplement,  protection may also be afforded to the holders of the
Senior Certificates of a Series by: (i) reducing the ownership interest of the
holders of the related  Subordinated  Certificates;  (ii) a combination of the
immediately  preceding  sentence  and clause (i) above;  or (iii) as otherwise
described in the related  Prospectus  Supplement.  If specified in the related
Prospectus Supplement, delays in receipt of scheduled payments on the Mortgage
Loans and  losses  on  defaulted  Mortgage  Loans  will be borne  first by the
various  classes of  Subordinated  Certificates  and thereafter by the various
classes  of Senior  Certificates,  in each case  under the  circumstances  and
subject to the limitations  specified in such related  Prospectus  Supplement.
The aggregate  distributions in respect of delinquent payments on the Mortgage
Loans over the lives of the  Certificates or at any time, the aggregate losses
in respect of defaulted Mortgage Loans which must be borne by the Subordinated
Certificates by virtue of  subordination  and the amount of the  distributions
otherwise  distributable to the Subordinated  Certificateholders  that will be
distributable to Senior  Certificateholders  on any  Distribution  Date may be
limited as  specified  in the  related  Prospectus  Supplement.  If  aggregate
distributions  in respect of  delinquent  payments  on the  Mortgage  Loans or
aggregate  losses in respect of such  Mortgage  Loans were to exceed an amount
specified  in  the  related  Prospectus  Supplement,  holders  of  the  Senior
Certificates would experience losses on such Certificates.

     In  addition  to or in  lieu of the  foregoing,  if so  specified  in the
related Prospectus Supplement,  all or any portion of distributions  otherwise
payable to holders of the Subordinated  Certificates on any Distribution  Date
may instead be deposited into one or more Reserve  Accounts  established  with
the  Trustee.  If so  specified  in the related  Prospectus  Supplement,  such
deposits may be made on each Distribution Date, for specified periods or until
the  balance in the  Reserve  Account  has  reached a  specified  amount  and,
following  payments  from  the  Reserve  Account  to  holders  of  the  Senior
Certificates or otherwise,  thereafter to the extent  necessary to restore the
balance in the Reserve Account to required  levels,  in each case as specified
in  the  related  Prospectus  Supplement.  If  so  specified  in  the  related
Prospectus  Supplement,  amounts  on  deposit in the  Reserve  Account  may be
released to the holders of the class or classes of  Certificates  specified in
such Prospectus Supplement at the times and under the circumstances  specified
in such Prospectus Supplement.

     If specified in the related  Prospectus  Supplement,  various  classes of
Senior   Certificates   and   Subordinated   Certificates  may  themselves  be
subordinate in their right to receive certain  distributions  to other classes
of Senior and Subordinated Certificates, respectively, through a cross support
mechanism or otherwise.

     As  among  classes  of  Senior  Certificates  and  as  among  classes  of
Subordinated  Certificates,  distributions may be allocated among such classes
(i) in the  order  of  their  scheduled  final  distribution  dates,  (ii)  in
accordance with a schedule or formula,  (iii) in relation to the occurrence of
events or (iv) otherwise,  in each case as specified in the related Prospectus
Supplement. As among classes of Subordinated Certificates, payments to holders
of the related Senior  Certificates on account of  delinquencies or losses and
payments to any Reserve  Account will be allocated as specified in the related
Prospectus Supplement.


MORTGAGE POOL INSURANCE POLICIES

     If specified in the related  Prospectus  Supplement related to a Mortgage
Pool of Single Family Loans,  a separate  mortgage  pool  insurance  policy (a
"MORTGAGE POOL  INSURANCE  POLICY") will be obtained for the Mortgage Pool and
issued  by  the  insurer  (the  "POOL   INSURER")  named  in  such  Prospectus
Supplement.   Each  Mortgage  Pool  Insurance  Policy  will,  subject  to  the
limitations  described  below,  cover  loss by reason of default in payment on
Single  Family  Loans in the  related  Mortgage  Pool in an amount  equal to a
percentage  (specified  in  such  Prospectus   Supplement)  of  the  aggregate
principal  balances of such  Mortgage  Loans on the Cut-off Date which are not
covered as to their entire outstanding  principal balances by Primary Mortgage
Insurance  Policies.  As more fully described  below, the Master Servicer will
present claims thereunder to the Pool Insurer on behalf of itself, the Trustee
and the holders of the  Certificates.  The Mortgage Pool  Insurance  Policies,
however,  are not blanket policies  against loss, since claims  thereunder may
only be made  respecting  particular  defaulted  Mortgage  Loans and only upon
satisfaction of certain conditions precedent described below. Unless otherwise
specified in the related  Prospectus  Supplement,  no Mortgage Pool  Insurance
Policy will cover  losses due to a failure to pay or denial of a claim under a
Primary Mortgage Insurance Policy.

     Unless  otherwise  specified in the related  Prospectus  Supplement,  the
Mortgage  Pool  Insurance  Policy will  provide  that no claims may be validly
presented  unless (i) any required  Primary  Mortgage  Insurance  Policy is in
effect  for the  defaulted  Mortgage  Loan  and a claim  thereunder  has  been
submitted and settled; (ii) hazard insurance on the related Mortgaged Property
has been  kept in  force  and real  estate  taxes  and  other  protection  and
preservation expenses have been paid; (iii) if there has been physical loss or
damage  to the  Mortgaged  Property,  it has  been  restored  to its  physical
condition  (reasonable  wear and tear excepted) at the time of issuance of the
policy;  and (iv) the insured has acquired good and merchantable  title to the
Mortgaged   Property  free  and  clear  of  liens  except  certain   permitted
encumbrances.  Upon  satisfaction of these  conditions,  the Pool Insurer will
have the option  either (a) to purchase  the property  securing the  defaulted
Mortgage Loan at a price equal to the principal  balance  thereof plus accrued
and unpaid  interest at the Mortgage  Rate to the date of purchase and certain
expenses  incurred  by the  Master  Servicer  on  behalf  of the  Trustee  and
Certificateholders  or (b) to pay the amount by which the sum of the principal
balance of the defaulted Mortgage Loan plus accrued and unpaid interest at the
Mortgage  Rate to the date of  payment  of the  claim  and the  aforementioned
expenses exceeds the proceeds  received from an approved sale of the Mortgaged
Property,  in either case net of certain  amounts paid or assumed to have been
paid under the related  Primary  Mortgage  Insurance  Policy.  If any property
securing a defaulted  Mortgage Loan is damaged and proceeds,  if any, from the
related hazard  insurance  policy or any applicable  Special Hazard  Insurance
Policy are  insufficient  to  restore  the  damaged  property  to a  condition
sufficient to permit  recovery under the Mortgage Pool Insurance  Policy,  the
Master  Servicer  will not be  required to expend its own funds to restore the
damaged  property unless it determines that (i) such restoration will increase
the proceeds to  Certificateholders  on liquidation of the Mortgage Loan after
reimbursement  of the Master  Servicer for its expenses and (ii) such expenses
will be  recoverable  by it through  proceeds  of the sale of the  property or
proceeds of such related Mortgage Pool Insurance Policy or any related Primary
Mortgage Insurance Policy.

     Unless  otherwise  specified  in the related  Prospectus  Supplement,  no
Mortgage  Pool  Insurance  Policy  will  insure  (and  many  Primary  Mortgage
Insurance  Policies  do not  insure)  against  loss  sustained  by reason of a
default  arising  from,  among other  things,  (i) fraud or  negligence in the
origination or servicing of a Mortgage Loan,  including  misrepresentation  by
the mortgagor,  the originator or persons involved in the origination  thereof
or (ii) failure to construct a Mortgaged Property in accordance with plans and
specifications.  A failure of coverage  attributable  to one of the  foregoing
events  might  result  in a breach  of the  related  Seller's  representations
described  above and, in such event,  might give rise to an  obligation on the
part of such  Seller to purchase  the  defaulted  Mortgage  Loan if the breach
cannot be cured by such Seller.  No Mortgage Pool Insurance  Policy will cover
(and many Primary Mortgage Insurance Policies do not cover) a claim in respect
of a defaulted  Mortgage  Loan  occurring  when the servicer of such  Mortgage
Loan, at the time of default or thereafter, was not approved by the applicable
insurer.

     Unless  otherwise  specified in the related  Prospectus  Supplement,  the
original  amount of coverage under the Mortgage Pool Insurance  Policy will be
reduced  over the life of the related  Certificates  by the  aggregate  dollar
amount of claims paid less the  aggregate  of the net amounts  realized by the
Pool Insurer upon  disposition  of all  foreclosed  properties.  The amount of
claims paid will include certain  expenses  incurred by the Master Servicer as
well as accrued  interest on delinquent  Mortgage Loans to the date of payment
of the claim, unless otherwise specified in the related Prospectus Supplement.
Accordingly,  if aggregate net claims paid under any Mortgage  Pool  Insurance
Policy reach the original  policy  limit,  coverage  under that  Mortgage Pool
Insurance Policy will be exhausted and any further losses will be borne by the
Certificateholders.

     The terms of any pool  insurance  policy  relating to a pool of Contracts
will be described in the related Prospectus Supplement.


FHA INSURANCE; VA GUARANTEES

     Single Family 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 1937, as amended.  Such Mortgage  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 and the FHA 245
graduated  payment  mortgage  program.  These  programs  generally  limit  the
principal  amount and interest  rates of the mortgage  loans  insured.  Single
Family Loans  insured by the FHA  generally  require a minimum down payment of
approximately 5% of the original  principal amount of the loan. No FHA-insured
Single  Family Loan relating to a Series may have an interest rate or original
principal   amount  exceeding  the  applicable  FHA  limits  at  the  time  of
origination of such loan.

     The  insurance  premiums for Single  Family Loans  insured by the FHA are
collected  by  lenders  approved  by  the  Department  of  Housing  and  Urban
Development  ("HUD") or by the Master  Servicer or any  Sub-Servicers  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
mortgaged premises to HUD or upon assignment of the defaulted Mortgage Loan to
HUD. With respect to a defaulted  FHA-insured  Single Family Loan,  the Master
Servicer or any Sub-Servicer is limited in its ability to initiate foreclosure
proceedings.  When it is determined by the Master  Servicer or any  applicable
Sub-Servicer  or HUD that the default was caused by  circumstances  beyond the
mortgagor's  control,  the Master Servicer or such 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 mortgagor.  Such plans
may involve the  reduction or suspension  of regular  mortgage  payments for a
specified  period,  with such payments to be made up on or before the maturity
date of the  mortgage,  or the recasting of payments due under the mortgage up
to or beyond the maturity  date.  In addition,  when a default  caused by such
circumstances is accompanied by certain other criteria, HUD may provide relief
by making payments to the Master  Servicer or such  Sub-Servicer in partial or
full  satisfaction  of amounts due under the Mortgage Loan (which payments are
to be repaid by the  mortgagor to HUD) or by accepting  assignment of the loan
from the Master Servicer or such  Sub-Servicer.  With certain  exceptions,  at
least  three  full  monthly  installments  must be due and  unpaid  under  the
Mortgage  Loan,  and HUD must have  rejected  any  request for relief from the
mortgagor,  before the  Master  Servicer  or such  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 be  obligated  to  purchase  any  such
debenture  issued in  satisfaction  of such  Mortgage Loan upon default for an
amount equal to the principal amount of any such debenture.

     The amount of insurance  benefits  generally  paid by the FHA is equal to
the entire unpaid principal amount of the defaulted  Mortgage 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 is compensated for no more than two-thirds
of its foreclosure  costs,  and is compensated for interest accrued and unpaid
prior to such  date  generally  only to the  extent  allowed  pursuant  to the
related  forbearance  plan  approved by HUD.  When  entitlement  to  insurance
benefits  results from  assignment  of the Mortgage Loan to HUD, the insurance
payment  includes  full  compensation  for interest  accrued and unpaid to the
assignment  date. The insurance  payment itself,  upon  foreclosure of an FHA-
insured  Single  Family Loan,  bears  interest  from the date which is 30 days
after the mortgagor'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 described above.

     Single Family 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 (a "VA GUARANTY  POLICY"),
which  permits a veteran (or in certain  instances the spouse of a veteran) to
obtain a mortgage loan guaranteed 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 Single  Family Loan  guaranteed by the VA will have an
original principal amount greater than five times the partial VA guarantee for
such Mortgage Loan.

     The maximum  guarantee that may be issued by the VA under a VA guaranteed
mortgage loan depends upon the original principal amount of the mortgage loan,
as further described in 38 United States Code Section 1803(a),  as amended. As
of January 1, 1990, the maximum guarantee that may be issued by the VA under a
VA guaranteed  mortgage loan of more than $144,000 is the lesser of 25% of the
original  principal amount of the mortgage loan and $46,000.  The liability on
the  guarantee is reduced or increased PRO RATA with any reduction or increase
in the amount of indebtedness,  but in no event will the amount payable on the
guarantee  exceed the amount of the  original  guarantee.  The VA may,  at its
option and without  regard to the  guarantee,  make full payment to a mortgage
holder of  unsatisfied  indebtedness  on a mortgage upon its assignment to the
VA.

     With respect to a defaulted VA guaranteed  Single Family Loan, the Master
Servicer or Sub-Servicer is, 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  is  submitted  after
liquidation of the Mortgaged Property.

     The amount  payable  under the  guarantee  will be the  percentage of the
VA-insured  Single Family Loan originally  guaranteed  applied to indebtedness
outstanding  as of the  applicable  date of  computation  specified  in the VA
regulations.  Payments  under  the  guarantee  will  be  equal  to the  unpaid
principal  amount of the loan,  interest  accrued on the unpaid balance of the
loan to the  appropriate  date of  computation  and  limited  expenses  of the
mortgagee, but in each case only to the extent that such amounts have not been
recovered through  liquidation of the Mortgaged  Property.  The amount payable
under  the  guarantee  may in no  event  exceed  the  amount  of the  original
guarantee.


SPECIAL HAZARD INSURANCE POLICIES

     If specified in the related  Prospectus  Supplement,  a separate  special
hazard insurance policy (a "SPECIAL HAZARD INSURANCE POLICY") will be obtained
for the  Mortgage  Pool and will be issued by the insurer (a  "SPECIAL  HAZARD
INSURER") named in such Prospectus  Supplement.  Each Special Hazard Insurance
Policy will,  subject to limitations  described below,  protect holders of the
related Certificates from (i) loss by reason of damage to Mortgaged Properties
caused by certain  hazards  (including  earthquakes  and, to a limited extent,
tidal waves and related water damage or as otherwise  specified in the related
Prospectus  Supplement)  not insured against under the standard form of hazard
insurance policy for the respective  states in which the Mortgaged  Properties
are located or under a flood  insurance  policy if the  Mortgaged  Property is
located in a federally  designated  flood area, and (ii) loss caused by reason
of the application of the  coinsurance  clause  contained in hazard  insurance
policies.  SEE "The Pooling and  Servicing  Agreement--Hazard  Insurance".  No
Special  Hazard  Insurance  Policy will cover  losses  occasioned  by fraud or
conversion by the Trustee or Master Servicer,  war,  insurrection,  civil war,
certain governmental action, errors in design, faulty workmanship or materials
(except under certain circumstances),  nuclear or chemical reaction, flood (if
the  Mortgaged  Property is located in a  federally  designated  flood  area),
nuclear or chemical  contamination  and  certain  other  risks.  The amount of
coverage  under any Special Hazard  Insurance  Policy will be specified in the
related  Prospectus  Supplement.  Each Special  Hazard  Insurance  Policy will
provide that no claim may be paid unless hazard  insurance and, if applicable,
flood insurance on the related Mortgaged  Property have been kept in force and
other protection and preservation expenses have been paid.

     Subject to the foregoing  limitations,  and unless otherwise specified in
the related Prospectus  Supplement,  each Special Hazard Insurance Policy will
provide  that where there has been damage to  property  securing a  foreclosed
Mortgage  Loan (title to which has been  acquired by the  insured)  and to the
extent  such  damage is not  covered by the hazard  insurance  policy or flood
insurance policy, if any,  maintained by the mortgagor or the Master Servicer,
the Special  Hazard  Insurer  will pay the lesser of (i) the cost of repair or
replacement  of such  property or (ii) upon  transfer  of the  property to the
Special Hazard Insurer,  the unpaid principal balance of such Mortgage Loan at
the time of  acquisition  of such property by  foreclosure  or deed in lieu of
foreclosure  plus accrued interest to the date of claim settlement and certain
expenses incurred by the Master Servicer with respect to such property. If the
unpaid principal  balance of a Mortgage Loan plus accrued interest and certain
expenses is paid by the Special Hazard Insurer, the amount of further coverage
under the  related  Special  Hazard  Insurance  Policy will be reduced by such
amount less any net proceeds from the sale of the property. Any amount paid as
the cost of  repairing  such  property of the  property  will  further  reduce
coverage by such amount.  So long as a Mortgage Pool Insurance  Policy remains
in effect,  the payment by the Special Hazard Insurer of the cost of repair or
of the unpaid  principal  balance of the related  Mortgage  Loan plus  accrued
interest and certain  expenses  will not affect the total  insurance  proceeds
paid to  Certificateholders,  but will affect the relative amounts of coverage
remaining under the related Special Hazard  Insurance Policy and such Mortgage
Pool Insurance Policy.

     Since each  Special  Hazard  Insurance  Policy will be designed to permit
full recovery under the Mortgage Pool  Insurance  Policy in  circumstances  in
which such recoveries would otherwise be unavailable because property has been
damaged by a cause not insured  against by a standard  hazard  policy and thus
would not be  restored,  each  Agreement  will  provide  that,  if the related
Mortgage Pool  Insurance  Policy shall have been  terminated or been exhausted
through  payment  of  claims,   unless  otherwise  specified  in  the  related
Prospectus Supplement, the Master Servicer will be under no further obligation
to maintain such Special Hazard Insurance Policy.

     To the extent  specified  in an  applicable  Prospectus  Supplement,  the
Master Servicer may deposit cash, an irrevocable letter of credit or any other
instrument  acceptable to each nationally  recognized rating agency rating the
Certificates  of the  related  Series in a special  trust  account  to provide
protection  in lieu of or in  addition to that  provided  by a Special  Hazard
Insurance Policy.  The amount of any Special Hazard Insurance Policy or of the
deposit to the special trust  account  relating to such  Certificates  in lieu
thereof  may be  reduced  so long as any such  reduction  will not result in a
downgrading of the rating of such Certificates by any such rating agency.

     The terms of any Special Hazard  Insurance  Policy  relating to a pool of
Contracts will be described in the related Prospectus Supplement.


BANKRUPTCY BONDS

     If  specified in the related  Prospectus  Supplement,  a bankruptcy  bond
("BANKRUPTCY  BOND") for proceedings  under the Bankruptcy Code will be issued
by an insurer named in such Prospectus  Supplement.  Each Bankruptcy Bond will
cover  certain  losses  resulting  from a reduction by a  bankruptcy  court of
scheduled payments of principal and interest on a Mortgage Loan or a reduction
by such  court of the  principal  amount  of a  Mortgage  Loan and will  cover
certain unpaid  interest on the amount of such a principal  reduction from the
date of the filing of a bankruptcy  petition.  The required amount of coverage
under  a  Bankruptcy  Bond  will  be  set  forth  in  the  related  Prospectus
Supplement.  Coverage  under a Bankruptcy  Bond may be cancelled or reduced by
the Master  Servicer if such  cancellation  or reduction  would not  adversely
affect the then  current  rating or ratings of the related  Certificates.  SEE
"Certain Legal Aspects of the Mortgage Loans--Anti-Deficiency  Legislation and
Other Limitations on Lenders".

     To the extent specified in the related Prospectus Supplement,  the Master
Servicer  may  deposit  cash,  an  irrevocable  letter  of credit or any other
instrument  acceptable to each nationally  recognized rating agency rating the
Certificates  of the  related  Series in a special  trust  account  to provide
protection  in lieu of or in addition to that  provided by a Bankruptcy  Bond.
The  amount of any  Bankruptcy  Bond or of the  deposit to the  special  trust
account  relating to such  Certificates in lieu thereof may be reduced so long
as any such  reduction  would not result in a downgrading  of the then current
rating or ratings of such Certificates by any such rating agency.

     The terms of any Bankruptcy  Bond relating to a pool of Contracts will be
described in the related Prospectus Supplement.


FHA INSURANCE ON MULTIFAMILY LOANS

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

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

     FHA  insurance  is  generally  payable  in cash or, at the  option of the
mortgagee,  in debentures.  Such insurance does not cover 100% of the mortgage
loan but is instead  subject  to  certain  deductions  and  certain  losses of
interest from the date of the default.


RESERVE ACCOUNTS

     If so specified in the related Prospectus Supplement, credit support with
respect to a Series of Certificates may be provided by the  establishment  and
maintenance of one or more Reserve  Accounts for such Series,  in trust,  with
the Trustee for such Series of Certificates. The related Prospectus Supplement
will  specify  whether or not such  Reserve  Accounts  will be included in the
Trust Fund for such Series.

     The  Reserve  Account  for a Series  will be  funded  (i) by the  deposit
therein of cash, U.S. Treasury securities, instruments evidencing ownership of
principal  or interest  payments  thereon,  letters of credit,  demand  notes,
certificates  of deposit or a  combination  thereof  in the  aggregate  amount
specified in the related  Prospectus  Supplement,  (ii) by the deposit therein
from time to time of certain amounts,  as specified in the related  Prospectus
Supplement  to  which  the  Subordinate  Certificateholders,   if  any,  would
otherwise be entitled or (iii) in such other manner as may be specified in the
related Prospectus Supplement.

     Any  amounts on deposit in the Reserve  Account  and the  proceeds of any
other  instrument  upon  maturity  will be held in cash or will be invested in
Permitted  Investments  which,  unless  otherwise  specified  in  the  related
Prospectus  Supplement,  will  include  obligations  of the United  States and
certain agencies thereof,  certificates of deposit,  certain commercial paper,
time deposits and bankers  acceptances  sold by eligible  commercial banks and
certain  repurchase  agreements of United States  government  securities  with
eligible  commercial  banks.  If a letter  of  credit  is  deposited  with the
Trustee, such letter of credit will be irrevocable. Unless otherwise specified
in the related Prospectus  Supplement,  any instrument  deposited therein will
name  the  Trustee,  in  its  capacity  as  trustee  for  the  holders  of the
Certificates,  as  beneficiary  and will be issued by an entity  acceptable to
each rating agency that rates the  Certificates.  Additional  information with
respect to such instruments deposited in the Reserve Account will be set forth
in the related Prospectus Supplement.

     Any amounts so deposited and payments on instruments so deposited will be
available for  withdrawal  from the Reserve  Account for  distribution  to the
holders  of  Certificates  for the  purposes,  in the  manner and at the times
specified in the related Prospectus Supplement.


CROSS SUPPORT

     If  specified  in  the  related  Prospectus  Supplement,  the  beneficial
ownership  of  separate  groups  of  assets  included  in a Trust  Fund may be
evidenced by separate classes of the related Series of  Certificates.  In such
case, credit support may be provided by a cross support feature which requires
that  distributions  be  made  with  respect  to  Certificates   evidencing  a
beneficial  ownership  interest  in other asset  groups  within the same Trust
Fund.  The related  Prospectus  Supplement for a Series which includes a cross
support  feature will  describe the manner and  conditions  for applying  such
cross support feature.

     If specified in the related Prospectus Supplement,  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 such credit  support  relates and the manner
of  determining  the  amount  of  the  coverage  provided  thereby  and of the
application of such coverage to the identified Trust Funds.


OTHER INSURANCE, SURETY BONDS, GUARANTIES, LETTERS OF
CREDIT AND SIMILAR INSTRUMENTS OR AGREEMENTS

     If specified in the related Prospectus Supplement,  a Trust Fund may also
include  insurance,  guaranties,  surety  bonds,  letters of credit or similar
arrangements  for the purpose of (i) maintaining  timely payments or providing
additional  protection  against  losses on the assets  included  in such Trust
Fund,  (ii) paying  administrative  expenses or (iii)  establishing  a minimum
reinvestment  rate on the payments made in respect of such assets or principal
payment rate on such assets.  Such  arrangements may include  agreements under
which  Certificateholders are entitled to receive amounts deposited in various
accounts  held by the  Trustee  upon the terms  specified  in such  Prospectus
Supplement.


                      YIELD AND PREPAYMENT CONSIDERATIONS

     The yields to maturity and  weighted  average  lives of the  Certificates
will be  affected  primarily  by the amount and timing of  principal  payments
received on or in respect of the Mortgage Assets included in the related Trust
Fund. The original terms to maturity of the Mortgage Loans in a given Mortgage
Pool will vary depending  upon the types of Mortgage  Loans included  therein.
Each Prospectus  Supplement will contain information with respect to the types
and  maturities of the Mortgage  Loans in the related  Mortgage  Pool.  Unless
otherwise specified in the related Prospectus Supplement,  Single Family Loans
and Contracts may be prepaid  without  penalty in full or in part at any time.
Multifamily  Loans  may  prohibit  prepayment  for a  specified  period  after
origination,  may prohibit partial prepayments  entirely,  and may require the
payment  of a  prepayment  penalty  upon  prepayment  in full or in part.  The
prepayment experience on the Mortgage Loans in a Mortgage Pool will affect the
life of the related Series of Certificates.

     A number of factors,  including homeowner mobility,  economic conditions,
the  presence and  enforceability  of  due-on-sale  clauses,  mortgage  market
interest  rates  and  the  availability  of  mortgage  funds  may  affect  the
prepayment  experience  of Single  Family Loans and  Contracts.  Some of these
factors, as well as other factors including  limitations on prepayment and the
relative tax benefits associated with the ownership of  income-producing  real
property, may affect the prepayment of Multifamily Loans.

     Unless  otherwise  provided in the  related  Prospectus  Supplement,  all
conventional  Single  Family  Loans and  Contracts  will  contain  due-on-sale
provisions  permitting  the  mortgagee or holder of the Contract to accelerate
the  maturity of the loan or Contract  upon sale or certain  transfers  by the
mortgagor or obligor of the underlying Mortgaged Property. As described in the
related  Prospectus  Supplement,  conventional  Multifamily  Loans may contain
due-on-sale provisions,  due-on-encumbrance provisions or both. Mortgage Loans
insured by the FHA, and Single Family Loans and Contracts partially guaranteed
by the VA, are assumable with the consent of the FHA and the VA, respectively.
Thus, the rate of prepayments of such Mortgage Loans may be lower than that of
conventional   Mortgage  Loans  bearing  comparable   interest  rates.  Unless
otherwise provided in the related Prospectus  Supplement,  the Master Servicer
generally will enforce any due-on-sale or  due-on-encumbrance  clause,  to the
extent it has  knowledge  of the  conveyance  or  further  encumbrance  or the
proposed  conveyance or proposed further encumbrance of the Mortgaged Property
and  reasonably  believes that it is entitled to do so under  applicable  law;
PROVIDED,  HOWEVER,  that the Master  Servicer  will not take any  enforcement
action that would impair or threaten to impair any recovery  under any related
insurance  policy.  SEE  "The  Pooling  and  Servicing   Agreement--Collection
Procedures"   and  "Certain  Legal  Aspects  of  the  Mortgage  Loans"  for  a
description  of  certain  provisions  of  each  Agreement  and  certain  legal
developments that may affect the prepayment experience of the Mortgage Loans.

     The rate of  prepayments  of  conventional  mortgage loans has fluctuated
significantly   in  recent  years.  In  general,   if  prevailing  rates  fall
significantly  below the  Mortgage  Rates borne by the  Mortgage  Loans,  such
Mortgage  Loans are likely to be subject  to higher  prepayment  rates than if
prevailing interest rates remain at or above such Mortgage Rates.  Conversely,
if prevailing  interest rates rise appreciably  above the Mortgage Rates borne
by the Mortgage  Loans,  such Mortgage  Loans are likely to experience a lower
prepayment  rate than if  prevailing  rates  remain at or below such  Mortgage
Rates. However, there can be no assurance that such will be the case. The rate
of  prepayment  of  Multifamily  Loans may also be affected  by other  factors
including  Mortgage  Loan terms  (E.G.,  the  existence  of  lockout  periods,
due-on-sale and due-on-encumbrance clauses and prepayment penalties), relative
economic  conditions in the area where the Mortgaged  Properties  are located,
the quality of management of the Mortgaged  Properties and possible changes in
tax laws.

     When a prepayment  in full is made with respect to a Single  Family Loan,
the  mortgagor  is charged  interest  on the  principal  amount of the Loan so
prepaid  only for the number of days in the month  actually  elapsed up to the
date  of the  prepayment  rather  than  for a  full  month.  Unless  otherwise
specified in the related Prospectus  Supplement,  the effect of prepayments in
full will be to reduce the amount of interest  passed through in the following
month to holders of Certificates  because  interest on the principal amount of
any  Mortgage  Loan so  prepaid  will be paid only to the date of  prepayment.
Partial  prepayments  in a  given  month  may be  applied  to the  outstanding
principal  balances of the  Mortgage  Loans so prepaid on the first day of the
month of  receipt  or of the month  following  receipt.  In the  latter  case,
partial  prepayments  will not reduce the amount of interest passed through in
such month. Unless otherwise  specified in the related Prospectus  Supplement,
neither  prepayments  in full nor partial  prepayments  will be passed through
until the month following receipt. Prepayment penalties collected with respect
to Multifamily Loans will be distributed to the holders of Certificates, or to
other  persons  entitled  thereto,  as  described  in the  related  Prospectus
Supplement.

     If the rate at  which  interest  is  passed  through  to the  holders  of
Certificates  of a Series is  calculated  on a Mortgage  Loan by Mortgage Loan
basis,  disproportionate  principal prepayments with respect to Mortgage Loans
bearing different  Mortgage Rates will affect the yield on such  Certificates.
In all cases, the effective yield to Certificateholders will be slightly lower
than the yield  otherwise  produced by the  applicable  Pass-Through  Rate and
purchase price because,  while interest will accrue on each Mortgage Loan from
the  first  day  of the  month  (unless  otherwise  provided  in  the  related
Prospectus  Supplement),  the  distribution  of such interest will not be made
earlier than the month following the month of accrual.

     Under certain  circumstances,  the Master  Servicer or the holders of the
residual  interests in a REMIC may have the option to purchase the assets of a
Trust Fund  thereby  effecting  earlier  retirement  of the related  Series of
Certificates. SEE "The Pooling and Servicing Agreement--Termination;  Optional
Termination".

     Factors other than those identified herein and in the related  Prospectus
Supplement could  significantly  affect principal  prepayments at any time and
over the lives of the Certificates.  The relative  contribution of the various
factors affecting  prepayment may also vary from time to time. There can be no
assurance as to the rate of payment of principal of the Mortgage Assets at any
time or over the lives of the Certificates.

     The  Prospectus  Supplement  relating  to a Series of  Certificates  will
discuss  in greater  detail  the  effect of the rate and  timing of  principal
payments  (including  prepayments),  delinquencies  and  losses on the  yield,
weighted average lives and maturities of such Certificates.

     In the event that a receiver, bankruptcy trustee, debtor in possession or
similar entity (each, an "INSOLVENCY  TRUSTEE") is appointed with respect to a
Seller due to its  insolvency  or a Seller  becomes a debtor under Title 11 of
the United States Code (the "BANKRUPTCY  CODE") or any similar insolvency law,
such  Insolvency  Trustee  may  attempt to  characterize  the  transfer of the
related Mortgage Loans from such Seller to the Depositor as a pledge to secure
a  financing  rather  than as a sale.  In the  event  that such  attempt  were
successful,  such Insolvency  Trustee might elect,  among other  remedies,  to
accelerate  payment of the related  Certificates  and liquidate  such Mortgage
Loans,  with each  related  Certificateholder  being  entitled  to receive its
allocable  share  of  the  principal  balance  thereof,   together  with  such
Certificateholder's  allocable  share of  interest  thereon at the  applicable
Pass-Through  Rate or weighted  average  Strip Rate (as defined in the related
Prospectus  Supplement),  as the case may be, to the date of  payment.  In any
such event, the related  Certificateholders  might incur  reinvestment  losses
with respect to  principal  received and  investment  losses  attendant to the
liquidation of the Mortgage Loans (and the resulting  early  retirement of the
related Certificates).  In addition,  certain delays in distributions might be
experienced by such  Certificateholders in connection with any such insolvency
proceedings.


                      THE POOLING AND SERVICING AGREEMENT

     Set forth  below is a summary of  certain  provisions  of each  Agreement
which are not described  elsewhere in this  Prospectus.  This summary does not
purport to be complete  and is subject to, and  qualified  in its  entirety by
reference to, the provisions of such Agreement. Where particular provisions or
terms used in the Agreements are referred to, such  provisions or terms are as
specified in the Agreements.


ASSIGNMENT OF MORTGAGE ASSETS

     ASSIGNMENT  OF  THE  MORTGAGE  LOANS.  At the  time  of  issuance  of the
Certificates  of a  Series,  the  Depositor  will  cause  the  Mortgage  Loans
comprising the related Trust Fund to be assigned to the Trustee, together with
all  principal  and interest  received by or on behalf of the  Depositor  with
respect to such Mortgage  Loans after the Cut-off Date,  other than  principal
and  interest  due on or before the Cut-off  Date and other than any  Retained
Interest  specified in the related  Prospectus  Supplement.  The Trustee will,
concurrently  with such assignment,  deliver the Certificates to the Depositor
in exchange for the Mortgage Loans. Each Mortgage Loan will be identified in a
schedule appearing as an exhibit to the related Agreement.  Such schedule will
include  information as to the outstanding  principal balance of each Mortgage
Loan  after  application  of  payments  due on the  Cut-off  Date,  as well as
information  regarding the Mortgage Rate or APR, the current scheduled monthly
payment of principal and interest, the maturity of the loan, the Loan-to-Value
Ratio at origination and certain other information.

     In addition,  the Depositor  will deliver or cause to be delivered to the
Trustee (or to the  custodian  hereinafter  referred  to) as to each  Mortgage
Loan, among other things,  (i) the mortgage note or Contract  endorsed without
recourse in blank or to the order of the  Trustee,  (ii) in the case of Single
Family Loans or  Multifamily  Loans,  the  mortgage,  deed of trust or similar
instrument  (each, a "MORTGAGE") with evidence of recording  indicated thereon
(except for any Mortgage not returned  from the public  recording  office,  in
which case the Depositor  will deliver or cause to be delivered a copy of such
Mortgage  together  with a  certificate  stating  that  the  original  of such
Mortgage was delivered to such recording  office),  (iii) an assignment of the
Mortgage or Contract to the Trustee,  which  assignment  will be in recordable
form in the  case of a  Mortgage  assignment  and  (iv)  such  other  security
documents  as may be specified in the related  Prospectus  Supplement.  Unless
otherwise specified in the related Prospectus  Supplement,  (i) in the case of
Single Family Loans or  Multifamily  Loans,  the Depositor will promptly cause
the assignments of the related loans to be recorded in the appropriate  public
office for real property records, except in states in which, in the opinion of
counsel  acceptable to the Trustee,  such recording is not required to protect
the  Trustee's  interest  in such loans  against  the claim of any  subsequent
transferee or any successor to or creditor of the Depositor or the  originator
of such loans, and (ii) in the case of Contracts,  the Depositor will promptly
make or 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 the
Contracts.

     With  respect to any  Mortgage  Loans which are  Cooperative  Loans,  the
Depositor  will cause to be  delivered to the  Trustee,  the related  original
cooperative  note  endorsed  without  recourse in blank or to the order of the
Trustee,  the original security agreement,  the proprietary lease or occupancy
agreement,  the recognition agreement, an executed financing agreement and the
relevant stock certificate,  related blank stock powers and any other document
specified in the related Prospectus Supplement. The Depositor will cause to be
filed in the  appropriate  office  an  assignment  and a  financing  statement
evidencing the Trustee's security interest in each Cooperative Loan.

     The Trustee (or the custodian  hereinafter  referred to) will review such
Mortgage  Loan  documents  within the time  period  specified  in the  related
Prospectus  Supplement  after  receipt  thereof and the Trustee will hold such
documents in trust for the benefit of the Certificateholders. Unless otherwise
specified in the related Prospectus Supplement,  if any such document is found
to be missing or  defective  in any  material  respect,  the  Trustee (or such
custodian) will notify the Master  Servicer and the Depositor,  and the Master
Servicer  will  notify  the  related  Seller.  If the Seller  cannot  cure the
omission or defect  within 45 days after  receipt of such  notice,  the Seller
will be obligated to purchase  the related  Mortgage  Loan from the Trustee at
the Purchase Price.  There can be no assurance that a Seller will fulfill this
purchase obligation.  Although the Master Servicer may be obligated to enforce
such    obligation   to   the   extent    described   under   "Mortgage   Loan
Program--Representations by Sellers; Repurchases", neither the Master Servicer
nor the  Depositor  will be obligated to purchase  such  Mortgage  Loan if the
Seller  defaults  on  its  purchase   obligation,   unless  such  breach  also
constitutes  a breach  of the  representations  or  warranties  of the  Master
Servicer or the Depositor,  as the case may be. Unless otherwise  specified in
the related Prospectus  Supplement,  this purchase obligation  constitutes the
sole  remedy  available  to the  Certificateholders  or the  Trustee  for  the
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, if applicable,  to review
the documents relating to the Mortgage Loans as agent of the Trustee.

     The Master  Servicer  will make certain  representations  and  warranties
regarding  its  authority  to enter  into,  and its  ability  to  perform  its
obligations under, the Agreement.  Upon a breach of any such representation of
the Master  Servicer which  materially and adversely  affects the interests of
the  Certificateholders  in a  Mortgage  Loan,  the  Master  Servicer  will be
obligated  either to cure the breach in all  material  respects or to purchase
the Mortgage Loan at the Purchase  Price.  Unless  otherwise  specified in the
related Prospectus Supplement, this obligation to cure or purchase constitutes
the sole remedy available to the  Certificateholders or the Trustee for such a
breach of representation by the Master Servicer.

     Notwithstanding  the foregoing  provisions,  with respect to a Trust Fund
for  which a REMIC  election  is to be made,  unless  the  related  Prospectus
Supplement otherwise provides,  no purchase of a Mortgage Loan will be made if
such purchase would result in a prohibited transaction tax under the Code.

     ASSIGNMENT  OF AGENCY  SECURITIES.  The  Depositor  will cause the Agency
Securities to be registered in the name of the Trustee or its nominee, and the
Trustee  concurrently will execute,  countersign and deliver the Certificates.
Each Agency Security will be identified in a schedule  appearing as an exhibit
to the Agreement,  which will specify as to each Agency  Security the original
principal  amount,  the outstanding  principal balance as of the Cut-off Date,
the annual pass-through rate (if any) and the maturity date.

     ASSIGNMENT OF PRIVATE  MORTGAGE-BACKED  SECURITIES.  The  Depositor  will
cause Private  Mortgage-Backed  Securities to be registered in the name of the
Trustee.   The  Trustee  (or  the  custodian)  will  have  possession  of  any
certificated Private Mortgage-Backed Securities. Unless otherwise specified in
the related Prospectus Supplement, the Trustee will not be in possession of or
be assignee of record of any underlying  assets for a Private Mortgage- Backed
Security.  SEE "The  Trust  Fund--Private  Mortgage-Backed  Securities".  Each
Private Mortgage-Backed Security will be identified in a schedule appearing as
an exhibit to the related Agreement which will specify the original  principal
amount,  the outstanding  principal balance as of the Cut-off Date, the annual
pass-through  rate or interest  rate,  the  maturity  date and  certain  other
pertinent  information for each Private  Mortgage-Backed  Security conveyed to
the Trustee.


PAYMENTS ON MORTGAGE LOANS; DEPOSITS TO CERTIFICATE ACCOUNT

     Each  Sub-Servicer  servicing a Mortgage Loan pursuant to a Sub-Servicing
Agreement (as defined under "--Sub-Servicing by Sellers" below) will establish
and  maintain  an  account  (the  "SUB-SERVICING  ACCOUNT")  which  meets  the
following  requirements and is otherwise  acceptable to the Master Servicer. A
Sub-Servicing  Account  must be  established  with a Federal Home Loan Bank or
with a  depository  institution  (including  the  Sub-Servicer  itself)  whose
accounts are insured by either the Bank Insurance Fund (the "BIF") of the FDIC
or  the  Savings  Association  Insurance  Fund  ("SAIF")  of  the  FDIC.  If a
Sub-Servicing  Account is maintained at an institution  that is a Federal Home
Loan Bank or an  FDIC-insured  institution  and, in either case, the amount on
deposit in the  Sub-Servicing  Account  exceeds  the FDIC  insurance  coverage
amount, then such excess amount must be remitted to the Master Servicer within
one business day after receipt. In addition,  the Sub-Servicer must maintain a
separate  account for escrow and impound funds relating to the Mortgage Loans.
Each Sub-Servicer is required to deposit into its  Sub-Servicing  Account on a
daily basis all amounts  described  below under  "--Sub-Servicing  by Sellers"
that are received by it in respect of the Mortgage  Loans,  less its servicing
or other  compensation.  On or before the date specified in the  Sub-Servicing
Agreement,  the Sub-Servicer  will remit or cause to be remitted to the Master
Servicer  or the  Trustee  all funds held in the  Sub-Servicing  Account  with
respect  to the  Mortgage  Loans  that are  required  to be so  remitted.  The
Sub-Servicer  is also required to advance on the scheduled  date of remittance
an amount  corresponding to any monthly installment of principal and interest,
less its  servicing  or other  compensation,  on any  Mortgage  Loan for which
payment was not received from the mortgagor. Unless otherwise specified in the
related Prospectus Supplement,  this obligation of the Sub-Servicer to advance
continues up to and  including  the first of the month  following  the date on
which the  related  Mortgaged  Property  is sold at a  foreclosure  sale or is
acquired on behalf of the  Certificateholders  by deed in lieu of foreclosure,
or until the related Mortgage Loan is liquidated.

     The  Master   Servicer  will  establish  and  maintain  or  cause  to  be
established  and maintained  with respect to the related Trust Fund a separate
account or accounts  for the  collection  of payments on the related  Mortgage
Assets in the Trust Fund  (collectively,  with respect to such Trust Fund, the
"CERTIFICATE  ACCOUNT")  which,  unless  otherwise  specified  in the  related
Prospectus  Supplement,  must be (i) maintained with a depository  institution
the debt obligations of which (or in the case of a depository institution that
is the principal  subsidiary of a holding  company,  the obligations of which)
are  rated  in one of the two  highest  rating  categories  by the  nationally
recognized  statistical rating  organization(s) that rated one or more classes
of the related  Series of  Certificates  (each,  a "RATING  AGENCY"),  (ii) an
account or accounts the  deposits in which are fully  insured by either BIF or
SAIF, (iii) an account or accounts the deposits in which are insured by BIF or
SAIF (to the limits  established  by the FDIC) and the  uninsured  deposits in
which are otherwise  secured such that, as evidenced by an opinion of counsel,
the  Certificateholders  have  a  claim  with  respect  to  the  funds  in the
Certificate  Account or a perfected first priority  security  interest against
any collateral securing such funds that is superior to the claims of any other
depositors or general  creditors of the depository  institution with which the
Certificate  Account is maintained,  or (iv) an account or accounts  otherwise
acceptable to each Rating Agency. The collateral eligible to secure amounts in
the Certificate Account is limited to United States government  securities and
other  high-quality  investments  ("PERMITTED  INVESTMENTS").   A  Certificate
Account may be  maintained  as an interest  bearing  account or the funds held
therein may be invested pending each succeeding Distribution Date in Permitted
Investments.  Unless otherwise specified in the related Prospectus Supplement,
the Master  Servicer  or its  designee  will be  entitled  to receive any such
interest  or  other  income  earned  on funds in the  Certificate  Account  as
additional  compensation  and will be obligated to deposit in the  Certificate
Account  the  amount of any loss  immediately  as  realized.  The  Certificate
Account  may be  maintained  with the  Master  Servicer  or with a  depository
institution  that is an affiliate of the Master  Servicer,  provided  that the
Master  Servicer or such  affiliate,  as  applicable,  meets the standards set
forth above.

     The  Master  Servicer  will  deposit  or  cause  to be  deposited  in the
Certificate  Account  for each  Trust  Fund on a daily  basis,  to the  extent
applicable and unless otherwise specified in the related Prospectus Supplement
and provided in the Agreement, the following payments and collections received
or Advances  made by or on behalf of it  subsequent to the Cut-off Date (other
than  payments due on or before the Cut-off Date and  exclusive of any amounts
representing Retained Interest):

     (i) all payments on account of principal, including Principal Prepayments
and, if specified in the related Prospectus Supplement,  prepayment penalties,
on the Mortgage Loans;

     (ii) all  payments on account of interest on the Mortgage  Loans,  net of
applicable servicing compensation;

     (iii) all  proceeds  (net of  unreimbursed  payments of  property  taxes,
insurance  premiums  and similar  items  ("INSURED  EXPENSES")  incurred,  and
unreimbursed Advances made, by the related Sub-Servicer, if any) of the hazard
insurance policies and any Primary Mortgage Insurance Policies,  to the extent
such  proceeds are not applied to the  restoration  of property or released to
mortgagors  in  accordance  with  the  Master   Servicer's   normal  servicing
procedures  (collectively,  "INSURANCE  PROCEEDS")  and all other cash amounts
(net of unreimbursed  expenses in connection  with  liquidation or foreclosure
("LIQUIDATION  EXPENSES")  incurred,  and  unreimbursed  advances made, by the
related  Sub-Servicer,  if any) received and retained in  connection  with the
liquidation  of  defaulted   Mortgage   Loans,  by  foreclosure  or  otherwise
("LIQUIDATION PROCEEDS"), together with any net proceeds received on a monthly
basis   with   respect   to  any   properties   acquired   on  behalf  of  the
Certificateholders by foreclosure or deed in lieu of foreclosure;

     (iv) all  proceeds of any  Mortgage  Loan or property in respect  thereof
purchased by the Master  Servicer,  the  Depositor,  any  Sub-Servicer  or any
Seller as described under "Mortgage Loan  Program--Representations by Sellers;
Repurchases" or  "--Assignment  of Mortgage  Assets" above and all proceeds of
any Mortgage Loan  repurchased  as described  under  "--Termination;  Optional
Termination" below;

     (v) all payments required to be deposited in the Certificate Account with
respect to any deductible  clause in any blanket  insurance  policy  described
below under "--Hazard Insurance";

     (vi) any  amount  required  to be  deposited  by the Master  Servicer  in
connection  with losses  realized on investments for the benefit of the Master
Servicer of funds held in the Certificate Account; and

     (vii) all other  amounts  required  to be  deposited  in the  Certificate
Account pursuant to the Agreement.


SUB-SERVICING BY SELLERS

     Each Seller of a Mortgage Loan or any other  servicing  entity may act as
the  Sub-Servicer  for such Mortgage Loan  pursuant to an agreement  (each,  a
"SUB-SERVICING AGREEMENT"), which will not contain any terms inconsistent with
the related Agreement.  While each Sub-Servicing  Agreement will be a contract
solely between the Master Servicer and the related Sub-Servicer, the Agreement
pursuant to which a Series of Certificates is issued will provide that, if for
any reason the Master  Servicer for such Series of  Certificates  is no longer
the  Master  Servicer  of the  related  Mortgage  Loans,  the  Trustee  or any
successor  Master  Servicer  must  recognize  the  Sub-Servicer's  rights  and
obligations under such Sub-Servicing Agreement.

     With the approval of the Master Servicer, a Sub-Servicer may delegate its
servicing  obligations to third-party  servicers,  but such  Sub-Servicer will
remain obligated under the related Sub-Servicing Agreement. Each Sub- Servicer
will be required to perform the customary  functions of a servicer of mortgage
loans. Such functions generally include collecting payments from mortgagors or
obligors and remitting such  collections to the Master  Servicer;  maintaining
hazard insurance  policies as described  herein and in any related  Prospectus
Supplement,  and filing and  settling  claims  thereunder,  subject in certain
cases to the right of the Master  Servicer  to  approve  in  advance  any such
settlement;  maintaining  escrow or  impoundment  accounts  of  mortgagors  or
obligors for payment of taxes,  insurance and other items  required to be paid
by the mortgagor or obligor pursuant to the related Mortgage Loan;  processing
assumptions or  substitutions,  although,  unless  otherwise  specified in the
related  Prospectus  Supplement,  the Master Servicer is generally required to
exercise  due-on-sale  clauses to the extent such exercise is permitted by law
and  would  not  adversely  affect  insurance  coverage;  attempting  to  cure
delinquencies;  supervising  foreclosures;  inspecting and managing  Mortgaged
Properties  under  certain   circumstances;   maintaining  accounting  records
relating to the Mortgage  Loans;  and, to the extent  specified in the related
Prospectus  Supplement,  maintaining  additional  insurance policies or credit
support instruments and filing and settling claims thereunder.  A Sub-Servicer
will also be obligated to make advances in respect of delinquent  installments
of principal  and interest on Mortgage  Loans,  as described  more fully above
under "--Payments on Mortgage Loans; Deposits to Certificate Account",  and in
respect of certain taxes and insurance  premiums not paid on a timely basis by
mortgagors or obligors.

     As  compensation  for its servicing  duties,  each  Sub-Servicer  will be
entitled to a monthly  servicing fee (to the extent the  scheduled  payment on
the related  Mortgage Loan has been  collected) in the amount set forth in the
related Prospectus  Supplement.  Each Sub-Servicer is also entitled to collect
and retain,  as part of its  servicing  compensation,  any  prepayment or late
charges  provided  in the  mortgage  note or  related  instruments.  Each Sub-
Servicer will be reimbursed  by the Master  Servicer for certain  expenditures
which it makes,  generally  to the same  extent the Master  Servicer  would be
reimbursed under the Agreement. The Master Servicer may purchase the servicing
of Mortgage Loans if the Sub-Servicer  elects to release the servicing of such
Mortgage Loans to the Master Servicer. SEE "--Servicing and Other Compensation
and Payment of Expenses" below.

     Each  Sub-Servicer  may be  required  to agree to  indemnify  the  Master
Servicer for any liability or obligation  sustained by the Master  Servicer in
connection with any act or failure to act by the Sub-Servicer in its servicing
capacity.  Each  Sub-Servicer will be required to maintain a fidelity bond and
an errors and  omissions  policy with respect to its  officers,  employees and
other persons acting on its behalf or on behalf of the Master Servicer.

     Each Sub-Servicer will be required to service each Mortgage Loan pursuant
to the  terms  of the  Sub-Servicing  Agreement  for the  entire  term of such
Mortgage Loan, unless the Sub-Servicing Agreement is earlier terminated by the
Master Servicer or unless  servicing is released to the Master  Servicer.  The
Master Servicer may terminate a Sub-Servicing  Agreement  without cause,  upon
written  notice  to  the   Sub-Servicer  in  the  manner   specified  in  such
Sub-Servicing Agreement.

     The  Master   Servicer  may  agree  with  a   Sub-Servicer   to  amend  a
Sub-Servicing  Agreement or, upon termination of the Sub-Servicing  Agreement,
the Master Servicer may act as servicer of the related Mortgage Loans or enter
into new  Sub-Servicing  Agreements  with other  Sub-Servicers.  If the Master
Servicer   acts  as   servicer,   it  will  not  assume   liability   for  the
representations  and warranties of the  Sub-Servicer  which it replaces.  Each
Sub-Servicer  must be a Seller or meet the  standards for becoming a Seller or
have such servicing  experience as to be otherwise  satisfactory to the Master
Servicer and the Depositor.  The Master Servicer will make reasonable  efforts
to have the new  Sub-Servicer  assume  liability for the  representations  and
warranties of the terminated Sub- Servicer, but no assurance can be given that
such an assumption will occur. In the event of such an assumption,  the Master
Servicer may in the exercise of its business  judgment  release the terminated
Sub-Servicer from liability in respect of such representations and warranties.
Any amendments to a Sub-Servicing  Agreement or new Sub- Servicing  Agreements
may  contain  provisions  different  from  those  which  are in  effect in the
original Sub- Servicing Agreement.  However,  each Agreement will provide that
any such  amendment or new agreement may not be  inconsistent  with or violate
such Agreement.


COLLECTION PROCEDURES

     The Master Servicer, directly or through one or more Sub-Servicers,  will
make reasonable  efforts to collect all payments called for under the Mortgage
Loans and will, consistent with each Agreement and any Mortgage Pool Insurance
Policy,  Primary Mortgage Insurance Policy, FHA Insurance,  VA Guaranty Policy
and  Bankruptcy  Bond or  alternative  arrangements,  follow  such  collection
procedures as are customary with respect to mortgage loans that are comparable
to the Mortgage Loans.  Consistent with the above, the Master Servicer may, in
its discretion,  (i) waive any assumption fee, late payment or other charge in
connection with a Mortgage Loan and (ii) to the extent not  inconsistent  with
the  coverage  of such  Mortgage  Loan by a Mortgage  Pool  Insurance  Policy,
Primary Mortgage  Insurance Policy,  FHA Insurance,  VA Guaranty or Bankruptcy
Bond or alternative  arrangements,  if applicable,  arrange with a mortgagor a
schedule for the  liquidation  of  delinquencies  running for no more than 125
days after the applicable due date for each payment. Both the Sub-Servicer and
the Master  Servicer  remain  obligated to make Advances  during any period of
such an arrangement.

     Unless otherwise specified in the related Prospectus  Supplement,  in any
case in which property  securing a conventional  Mortgage Loan has been, or is
about to be,  conveyed by the mortgagor or obligor,  the Master Servicer will,
to the extent it has  knowledge  of such  conveyance  or proposed  conveyance,
exercise or cause to be  exercised  its rights to  accelerate  the maturity of
such Mortgage Loan under any due-on-sale clause applicable  thereto,  but only
if the  exercise of such rights is permitted  by  applicable  law and will not
impair or threaten to impair any recovery under any related  Primary  Mortgage
Insurance  Policy.  If these  conditions are not met or if the Master Servicer
reasonably  believes  it is  unable  under  applicable  law  to  enforce  such
due-on-sale  clause,  or if  such  Mortgage  Loan  is  insured  by the  FHA or
partially guaranteed by the VA the Master Servicer will enter into or cause to
be entered into an assumption  and  modification  agreement with the person to
whom such property has been or is about to be conveyed, pursuant to which such
person  becomes  liable for  repayment of the Mortgage Loan and, to the extent
permitted by applicable  law, the mortgagor  remains liable  thereon.  Any fee
collected  by or on  behalf  of the  Master  Servicer  for  entering  into  an
assumption  agreement will be retained by or on behalf of the Master  Servicer
as additional  servicing  compensation.  In the case of Multifamily  Loans and
unless otherwise  specified in the related Prospectus  Supplement,  the Master
Servicer  will  agree to  exercise  any  right it may have to  accelerate  the
maturity of a  Multifamily  Loan to the extent it has knowledge of any further
encumbrance  of the related  Mortgaged  Property  effected in violation of any
due-on-encumbrance  clause applicable  thereto.  SEE "Certain Legal Aspects of
the  Mortgage  Loans--Due-on-Sale   Clauses".  In  connection  with  any  such
assumption, the terms of the related Mortgage Loan may not be changed.

     With  respect  to  Cooperative  Loans,  any  prospective  purchaser  will
generally  have to  obtain  the  approval  of the  board of  directors  of the
relevant  Cooperative  before purchasing the shares and acquiring rights under
the related  proprietary  lease or occupancy  agreement.  SEE  "Certain  Legal
Aspects of the Mortgage  Loans" herein.  This approval is usually based on the
purchaser's  income and net worth and  numerous  other  factors.  Although the
Cooperative's approval is unlikely to be unreasonably withheld or delayed, the
necessity  of  acquiring  such  approval  could limit the number of  potential
purchasers  for those shares and otherwise  limit the Trust Fund's  ability to
sell and realize the value of those shares.

     In general,  a  "tenant-stockholder"  (as defined in Section 216(b)(2) of
the  Code)  of  a  corporation  that  qualifies  as  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  representing 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 the
taxable  year  in  which  such  items  are  allowable  as a  deduction  to the
corporation,  such Section requires,  among other things, that at least 80% of
the gross income of the  corporation  be derived from its  tenant-stockholders
(as defined in Section  216(b)(2) of the Code). 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 such
Section for any particular year. In the event that such a Cooperative 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  significance of the tax benefits
accorded  tenant-stockholders  of a corporation  that qualifies  under Section
216(b)(1) of the Code, the  likelihood  that such a failure would be permitted
to continue over a period of years appears remote.


HAZARD INSURANCE

     The Master  Servicer will require the mortgagor or obligor on each Single
Family  Loan,  Multifamily  Loan or Contract  to  maintain a hazard  insurance
policy  providing  for no less than the coverage of the standard  form of fire
insurance  policy with extended  coverage  customary for the type of Mortgaged
Property  in the state in which  such  Mortgaged  Property  is  located.  Such
coverage  will be in an  amount  not less  than the  replacement  value of the
improvements or Manufactured Home securing such Mortgage Loan or the principal
balance owing on such Mortgage Loan,  whichever is less. All amounts collected
by the Master  Servicer  under any hazard  policy  (except  for  amounts to be
applied to the restoration or repair of the Mortgaged  Property or released to
the  mortgagor  or obligor in  accordance  with the Master  Servicer's  normal
servicing procedures) will be deposited in the related Certificate Account. In
the event that the Master Servicer maintains a blanket policy insuring against
hazard losses on all the Mortgage  Loans  comprising  part of a Trust Fund, it
will  conclusively be deemed to have satisfied its obligation  relating to the
maintenance of hazard insurance.  Such blanket policy may contain a deductible
clause, in which case the Master Servicer will be required to deposit from its
own funds into the related  Certificate  Account the amounts  which would have
been deposited therein but for such clause. Any additional  insurance coverage
for  Mortgaged  Properties  in a Mortgage  Pool of  Multifamily  Loans will be
specified in the related Prospectus Supplement.

     In general, the standard form of fire and extended coverage policy covers
physical damage to or destruction of the  improvements  or  Manufactured  Home
securing a Mortgage Loan by fire, lightning,  explosion,  smoke, windstorm and
hail,  riot,  strike  and  civil  commotion,  subject  to the  conditions  and
exclusions  particularized  in each policy.  Although the policies relating to
the Mortgage  Loans may have been  underwritten  by different  insurers  under
different  state  laws in  accordance  with  different  applicable  forms  and
therefore  may not contain  identical  terms and  conditions,  the basic terms
thereof  are  dictated  by  respective  state  laws,  and most  such  policies
typically do not cover any physical damage resulting from the following:  war,
revolution, governmental actions, floods and other water-related causes, earth
movement (including earthquakes, landslides and mud flows), nuclear reactions,
wet or dry rot, vermin,  rodents,  insects or domestic animals,  theft and, in
certain cases,  vandalism.  The foregoing list is merely indicative of certain
kinds of  uninsured  risks and is not  intended  to be all  inclusive.  If the
Mortgaged  Property  securing  a  Mortgage  Loan  is  located  in a  federally
designated special flood area at the time of origination,  the Master Servicer
will require the mortgagor or obligor to obtain and maintain flood insurance.

     The hazard insurance policies covering  properties  securing the Mortgage
Loans  typically  contain a clause which in effect requires the insured at all
times to carry insurance of a specified  percentage  (generally 80% to 90%) of
the full  replacement  value of the  insured  property in order to recover the
full amount of any partial loss. If the  insured's  coverage  falls below this
specified  percentage,  then the  insurer's  liability in the event of partial
loss will not  exceed  the  larger of (i) the  actual  cash  value  (generally
defined  as  replacement  cost at the time and  place of loss,  less  physical
depreciation) of the improvements damaged or destroyed or (ii) such proportion
of the  loss  as the  amount  of  insurance  carried  bears  to the  specified
percentage of the full replacement cost of such improvements. Since the amount
of hazard  insurance  the Master  Servicer may cause to be  maintained  on the
improvements  securing the Mortgage Loans  declines as the principal  balances
owing  thereon  decrease,   and  since  improved  real  estate  generally  has
appreciated in value over time in the past, the effect of this  requirement in
the  event of  partial  loss may be that  hazard  insurance  proceeds  will be
insufficient  to restore  fully the  damaged  property.  If  specified  in the
related  Prospectus  Supplement,  a special  hazard  insurance  policy will be
obtained to insure against certain of the uninsured risks described above. SEE
"Credit Enhancement--Special Hazard Insurance Policies".

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


REALIZATION UPON DEFAULTED MORTGAGE LOANS

     PRIMARY MORTGAGE INSURANCE POLICIES. The Master Servicer will maintain or
cause each  Sub-Servicer  to  maintain,  as the case may be, in full force and
effect,  to the extent  specified  in the  related  Prospectus  Supplement,  a
Primary  Mortgage  Insurance Policy with regard to each Single Family Loan for
which such coverage is required. The Master Servicer will not cancel or refuse
to renew any such Primary  Mortgage  Insurance Policy in effect at the time of
the initial  issuance of a Series of Certificates  that is required to be kept
in force  under  the  applicable  Agreement  unless  the  replacement  Primary
Mortgage   Insurance  Policy  for  such  cancelled  or  nonrenewed  policy  is
maintained  with an  insurer  whose  claims-paying  ability is  sufficient  to
maintain the current rating of the classes of Certificates of such Series that
have been rated.

     Although the terms and conditions of primary mortgage insurance vary, the
amount  of a claim for  benefits  under a Primary  Mortgage  Insurance  Policy
covering a Mortgage Loan will consist of the insured  percentage of the unpaid
principal  amount of the covered Mortgage Loan and accrued and unpaid interest
thereon and  reimbursement  of certain  expenses,  less (i) all rents or other
payments  collected  or received by the  insured  (other than the  proceeds of
hazard insurance) that are derived from or in any way related to the Mortgaged
Property,  (ii) hazard insurance  proceeds in excess of the amount required to
restore the Mortgaged  Property and which have not been applied to the payment
of the Mortgage Loan, (iii) amounts expended but not approved by the issuer of
the related Primary Mortgage  Insurance Policy (the "PRIMARY  INSURER"),  (iv)
claim payments previously made by the Primary Insurer and (v) unpaid premiums.

     Primary Mortgage Insurance Policies reimburse certain losses sustained by
reason of  defaults  in  payments by  borrowers.  Primary  Mortgage  Insurance
Policies will not insure against,  and exclude from coverage, a loss sustained
by reason of a default arising from or involving  certain  matters,  including
(i) fraud or  negligence  in  origination  or servicing of the Mortgage  Loan,
including  misrepresentation  by the  originator,  borrower  or other  persons
involved in the  origination of the Mortgage  Loan,  (ii) failure to construct
the  Mortgaged  Property  subject  to the  Mortgage  Loan in  accordance  with
specified plans, (iii) physical damage to the Mortgaged Property and (iv) lack
of approval by the Primary Insurer of the related Servicer as a servicer.

     RECOVERIES  UNDER A PRIMARY  MORTGAGE  INSURANCE  POLICY.  As  conditions
precedent  to the  filing of or payment  of a claim  under a Primary  Mortgage
Insurance Policy covering a Mortgage Loan, the insured will be required to (i)
advance or  discharge  (a) all hazard  insurance  policy  premiums  and (b) as
necessary  and  approved  in advance by the Primary  Insurer,  (1) real estate
property taxes,  (2) all expenses  required to maintain the related  Mortgaged
Property in at least as good a condition as existed at the  effective  date of
such Primary Mortgage Insurance Policy,  ordinary wear and tear excepted,  (3)
Mortgaged  Property sales expenses,  (4) any outstanding  liens (as defined in
such Primary  Mortgage  Insurance  Policy) on the  Mortgaged  Property and (5)
foreclosure costs,  including court costs and reasonable attorneys' fees; (ii)
in the event of any physical loss or damage to the Mortgaged Property, to have
the Mortgaged  Property  restored and repaired to at least as good a condition
as existed at the effective date of such Primary  Mortgage  Insurance  Policy,
ordinary wear and tear excepted;  and (iii) tender to the Primary Insurer good
and merchantable title to and possession of the Mortgaged Property.

     In  those  cases  in  which  a  Single  Family  Loan  is  serviced  by  a
Sub-Servicer,   the  Sub-Servicer,  on  behalf  of  itself,  the  Trustee  and
Certificateholders,  will  present  claims  to the  Primary  Insurer,  and all
collections  thereunder will be deposited in the Sub-Servicing Account. In all
other cases,  the Master  Servicer,  on behalf of itself,  the Trustee and the
Certificateholders,  will  present  claims to the insurer  under each  Primary
Mortgage Insurance Policy and will take such reasonable steps as are necessary
to receive payment or to permit recovery  thereunder with respect to defaulted
Mortgage  Loans.  As set forth above,  all  collections by or on behalf of the
Master  Servicer  under any Primary  Mortgage  Insurance  Policy and, when the
Mortgaged  Property has not been restored,  the hazard insurance policy are to
be deposited in the Certificate  Account,  subject to withdrawal as heretofore
described.

     If the Mortgaged  Property securing a defaulted  Mortgage Loan is damaged
and  proceeds,   if  any,  from  the  related  hazard   insurance  policy  are
insufficient  to  restore  the  damaged  Mortgaged  Property  to  a  condition
sufficient to permit  recovery under the related  Primary  Mortgage  Insurance
Policy, if any, the Master Servicer is not required to expend its own funds to
restore the damaged  Mortgaged  Property  unless it  determines  (i) that such
restoration will increase the proceeds to Certificateholders on liquidation of
the Mortgage Loan after  reimbursement of the Master Servicer for its expenses
and (ii) that such expenses will be recoverable  by it from related  Insurance
Proceeds or Liquidation Proceeds.

     If  recovery  on a  defaulted  Mortgage  Loan under any  related  Primary
Mortgage  Insurance  Policy is not  available for the reasons set forth in the
preceding  paragraph,  or if the  defaulted  Mortgage Loan is not covered by a
Primary Mortgage  Insurance  Policy,  the Master Servicer will be obligated to
follow or cause to be followed  such normal  practices  and  procedures  as it
deems  necessary or advisable to realize upon the defaulted  Mortgage Loan. If
the  proceeds  of any  liquidation  of the  Mortgaged  Property  securing  the
defaulted  Mortgage Loan are less than the principal  balance of such Mortgage
Loan plus interest accrued thereon that is payable to Certificateholders,  the
Trust  Fund will  realize a loss in the  amount  of such  difference  plus the
aggregate of expenses  incurred by the Master Servicer in connection with such
proceedings which are reimbursable under the Agreement.  In the unlikely event
that  any  such  proceedings  result  in a  total  recovery  which  is,  after
reimbursement  to the  Master  Servicer  of its  expenses,  in  excess  of the
principal  balance of such Mortgage Loan plus interest accrued thereon that is
payable  to  Certificateholders,  the  Master  Servicer  will be  entitled  to
withdraw or retain  from the  Certificate  Account  amounts  representing  its
normal servicing  compensation  with respect to such Mortgage Loan and, unless
otherwise specified in the related Prospectus Supplement, amounts representing
the  balance of such  excess,  exclusive  of any amount  required by law to be
forwarded to the related mortgagor, as additional servicing compensation.

     If the Master Servicer or its designee recovers Insurance Proceeds which,
when added to any related Liquidation  Proceeds and after deduction of certain
expenses reimbursable to the Master Servicer,  exceed the principal balance of
such  Mortgage  Loan  plus  interest   accrued  thereon  that  is  payable  to
Certificateholders, the Master Servicer will be entitled to withdraw or retain
from  the  Certificate  Account  amounts  representing  its  normal  servicing
compensation  with respect to such Mortgage Loan. In the event that the Master
Servicer has expended its own funds to restore the damaged Mortgaged  Property
and such funds have not been  reimbursed  under the related  hazard  insurance
policy,  it will be entitled to withdraw from the  Certificate  Account out of
related  Liquidation  Proceeds or  Insurance  Proceeds an amount equal to such
expenses  incurred  by it, in which event the Trust Fund may realize a loss up
to the amount so charged.  Since Insurance  Proceeds cannot exceed  deficiency
claims and certain expenses  incurred by the Master Servicer,  no such payment
or  recovery  will  result in a recovery  to the Trust Fund which  exceeds the
principal  balance  of the  defaulted  Mortgage  Loan  together  with  accrued
interest thereon. SEE "Credit Enhancement".


SERVICING AND OTHER COMPENSATION AND PAYMENT OF EXPENSES

     The Master Servicer's  primary  servicing  compensation with respect to a
Series of  Certificates  will come from the monthly payment to it, out of each
interest  payment on a Mortgage Loan, of an amount equal to the percentage per
annum  specified  in the  related  Prospectus  Supplement  of the  outstanding
principal balance thereof. Since the Master Servicer's primary compensation is
a percentage of the outstanding  principal balance of each Mortgage Loan, such
amounts will decrease as the Mortgage Loans  amortize.  In addition to primary
compensation,  the Master  Servicer or the  Sub-Servicers  will be entitled to
retain all assumption fees and late payment  charges,  to the extent collected
from Mortgagors, and, if so provided in the related Prospectus Supplement, any
prepayment  penalties  and any interest or other income which may be earned on
funds held in the Certificate  Account or any  Sub-Servicing  Account.  Unless
otherwise  specified in the related  Prospectus  Supplement,  any Sub-Servicer
will receive a portion of the Master  Servicer's  primary  compensation as its
sub-servicing compensation.

     In addition to amounts payable to any  Sub-Servicer,  the Master Servicer
will, unless otherwise  specified in the related  Prospectus  Supplement,  pay
from its servicing  compensation  certain expenses incurred in connection with
its servicing of the Mortgage Loans, including, without limitation, payment of
any premium for any insurance policy, guaranty, surety or other form of credit
enhancement as specified in the related Prospectus Supplement,  payment of the
fees and disbursements of the Trustee and independent accountants,  payment of
expenses   incurred  in   connection   with   distributions   and  reports  to
Certificateholders  and payment of any other expenses described in the related
Prospectus Supplement.


EVIDENCE AS TO COMPLIANCE

     Each  Agreement  will provide that, on or before a specified date in each
year, a firm of independent public accountants will furnish a statement to the
Trustee  to the  effect  that,  on the basis of the  examination  by such firm
conducted  substantially  in compliance  with the Uniform Single Audit Program
for Mortgage  Bankers or the Audit Program for  Mortgages  serviced for FHLMC,
the  servicing  by or on behalf of the  Master  Servicer  of  mortgage  loans,
private  mortgage-backed  securities or agency  securities,  under pooling and
servicing  agreements  substantially  similar  to each  other  (including  the
related  Agreement),  was conducted in compliance with such agreements  except
for any  significant  exceptions  or errors in records that, in the opinion of
the firm,  the Audit Program for  Mortgages  serviced for FHLMC or the Uniform
Single Audit Program for Mortgage Bankers requires it to report.  In rendering
its  statement  such firm may  rely,  as to  matters  relating  to the  direct
servicing of mortgage  loans,  private  mortgage-backed  securities  or agency
securities by  Sub-Servicers,  upon  comparable  statements  for  examinations
conducted  substantially  in compliance  with the Uniform Single Audit Program
for Mortgage  Bankers or the Audit  Program for  Mortgages  serviced for FHLMC
(rendered  within one year of such  statement) of firms of independent  public
accountants with respect to the Sub-Servicers.

     Each  Agreement  will also  provide for  delivery to the  Trustee,  on or
before a specified  date in each year,  of an annual  statement  signed by two
officers of the Master  Servicer to the effect  that the Master  Servicer  has
fulfilled its obligations under the Agreement throughout the preceding year.

     Copies of the annual accountants' statement and the statement of officers
of the Master  Servicer may be obtained by  Certificateholders  of the related
Series  without  charge  upon  written  request to the Master  Servicer at the
address set forth in the related Prospectus Supplement.


CERTAIN MATTERS REGARDING THE MASTER SERVICER AND THE DEPOSITOR

     The Master  Servicer  under each  Agreement  will be named in the related
Prospectus  Supplement.  The entity serving as Master Servicer may have normal
business relationships with the Depositor or the Depositor's affiliates.

     Each Agreement will provide that the Master  Servicer may not resign from
its  obligations  and duties under the Agreement  except upon a  determination
that its duties thereunder are no longer  permissible under applicable law. No
such  resignation  will  become  effective  until the  Trustee or a  successor
servicer has assumed the Master  Servicer's  obligations  and duties under the
Agreement.

     Each Agreement will further provide that none of the Master Servicer, the
Depositor or any director,  officer,  employee or agent of the Master Servicer
or of the  Depositor  will be under any liability to the related Trust Fund or
the  Certificateholders for any action taken or for refraining from the taking
of any  action in good  faith  pursuant  to the  Agreement,  or for  errors in
judgment;  PROVIDED,  HOWEVER, that none of the Master Servicer, the Depositor
any such person will be protected  against any liability which would otherwise
be imposed by reason of willful  misfeasance,  bad faith or  negligence in the
performance  of  duties  thereunder  or by  reason of  reckless  disregard  of
obligations  and duties  thereunder.  Each Agreement will further provide that
the Master  Servicer,  the Depositor and any  director,  officer,  employee or
agent  of the  Master  Servicer  or of  the  Depositor  will  be  entitled  to
indemnification  by the related Trust Fund and will be held  harmless  against
any loss,  liability or expense  incurred in connection  with any legal action
relating to the Agreement or the Certificates,  other than any loss, liability
or expense related to any specific Mortgage Loan or the Mortgage Loans (except
any such loss,  liability or expense  otherwise  reimbursable  pursuant to the
Agreement)  and any loss,  liability or expense  incurred by reason of willful
misfeasance,  bad faith or negligence in the performance of duties  thereunder
or by reason of reckless  disregard of obligations and duties  thereunder.  In
addition, each Agreement will provide that neither the Master Servicer nor the
Depositor will be under any  obligation to appear in,  prosecute or defend any
legal action which is not incidental to its respective  responsibilities under
the  Agreement  and which in its  opinion  may  involve  it in any  expense or
liability.  The  Master  Servicer  or  the  Depositor  may,  however,  in  its
discretion  undertake any such action which it may deem necessary or desirable
with respect to the Agreement and the rights and duties of the parties thereto
and the interests of the  Certificateholders  thereunder.  In such event,  the
legal expenses and costs of such action and any liability  resulting therefrom
will be  expenses,  costs and  liabilities  of the Trust  Fund and the  Master
Servicer  or the  Depositor,  as the  case  may  be,  will be  entitled  to be
reimbursed    therefor    out   of   funds    otherwise    distributable    to
Certificateholders.

     Any person into which the Master Servicer may be merged or  consolidated,
or any person  resulting from any merger or  consolidation to which the Master
Servicer is a party,  or any person  succeeding  to the business of the Master
Servicer,  will be the successor of the Master  Servicer under each Agreement,
provided that such person is qualified to sell mortgage  loans to, and service
mortgage  loans on behalf of,  FNMA or FHLMC and  further  provided  that such
merger, consolidation or succession does not adversely affect the then current
rating or ratings of the class or classes of  Certificates of such Series that
have been rated.


EVENTS OF DEFAULT

     Unless otherwise specified in the related Prospectus  Supplement,  Events
of Default (each,  an "EVENT OF DEFAULT") under each Agreement will consist of
(i)  any  failure  by  the  Master  Servicer  to  distribute  or  cause  to be
distributed  to  Certificateholders  of any class any required  payment (other
than an Advance) which  continues  unremedied for five business days after the
giving of written notice of such failure to the Master Servicer by the Trustee
or the Depositor,  or to the Master Servicer, the Depositor and the Trustee by
the holders of Certificates of such class  evidencing not less than 25% of the
aggregate  percentage  interests  evidenced by such class; (ii) any failure by
the Master Servicer to make an Advance as required under the Agreement, unless
cured as specified  therein;  (iii) 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 30 days after the
giving of written notice of such failure to the Master Servicer by the Trustee
or the Depositor,  or to the Master Servicer, the Depositor and the Trustee by
the holders of Certificates  of any class  evidencing not less than 25% of the
aggregate  percentage  interests  constituting  such class;  and (iv)  certain
events  of  insolvency,  readjustment  of  debt,  marshalling  of  assets  and
liabilities or similar  proceeding and certain  actions by or on behalf of the
Master Servicer indicating its insolvency,  reorganization or inability to pay
its obligations.

     If specified in the related  Prospectus  Supplement,  the Agreement  will
permit the  Trustee to sell the  Mortgage  Assets and the other  assets of the
Trust Fund in the event that payments in respect  thereto are  insufficient to
make payments required in the Agreement.  The assets of the Trust Fund will be
sold only under the  circumstances  and in the manner specified in the related
Prospectus Supplement.


RIGHTS UPON EVENT OF DEFAULT

     So long as an Event of Default under an Agreement remains unremedied, the
Depositor or the Trustee may, and, at the direction of holders of Certificates
of any  class  evidencing  not  less  than  51% of  the  aggregate  percentage
interests constituting such class and under such other circumstances as may be
specified in such  Agreement,  the Trustee shall,  terminate all of the rights
and  obligations of the Master  Servicer under the Agreement  relating to such
Trust  Fund and in and to the  Mortgage  Loans,  whereupon  the  Trustee  will
succeed to all of the  responsibilities,  duties and liabilities of the Master
Servicer  under  the  Agreement,   including,  if  specified  in  the  related
Prospectus  Supplement,  the obligation to make advances, and will be entitled
to  similar  compensation  arrangements.  In the  event  that the  Trustee  is
unwilling  or  unable  so to act,  it may  appoint,  or  petition  a court  of
competent  jurisdiction  for the  appointment  of, a mortgage  loan  servicing
institution  with a net worth of at least  $10,000,000  to act as successor to
the Master Servicer under the Agreement. Pending such appointment, the Trustee
is obligated to act in such  capacity.  The Trustee and any such successor may
agree upon the  servicing  compensation  to be paid,  which in no event may be
greater  than the  compensation  payable  to the  Master  Servicer  under  the
Agreement.

     No  Certificateholder,  solely  by virtue  of such  holder's  status as a
Certificateholder,  will have any right under any  Agreement to institute  any
proceeding with respect to such Agreement,  unless (i) such holder  previously
has given to the  Trustee  written  notice of  default,  (ii) the  holders  of
Certificates  of any class of such Series  evidencing not less than 25% of the
aggregate  percentage  interests  constituting  such class  have made  written
request  upon the  Trustee to  institute  such  proceeding  in its own name as
Trustee thereunder and have offered to the Trustee reasonable  indemnity,  and
(iii) the Trustee for 60 days has  neglected or refused to institute  any such
proceeding.


AMENDMENT

     Unless otherwise  specified in the related  Prospectus  Supplement,  each
Agreement  may be  amended  by the  Depositor,  the  Master  Servicer  and the
Trustee, without the consent of any of the Certificateholders, (i) to cure any
ambiguity,  (ii) to correct or supplement  any provision  therein which may be
defective or inconsistent  with any other  provision  therein or (iii) to make
any other  revisions  with respect to matters or questions  arising  under the
Agreement which are not inconsistent  with the provisions  thereof;  PROVIDED,
HOWEVER,  that such action will not adversely  affect in any material  respect
the interests of any Certificateholder. In addition, to the extent provided in
the related Agreement,  an Agreement may be amended without the consent of any
of the  Certificateholders  to change  the  manner  in which  the  Certificate
Account  is  maintained,  PROVIDED,  HOWEVER,  that any such  change  does not
adversely  affect  the  then  current  rating  on  the  class  or  classes  of
Certificates  of such  Series that have been rated.  In  addition,  if a REMIC
election is made with respect to a Trust Fund,  the related  Agreement  may be
amended to modify, eliminate or add to any of its provisions to such extent as
may be necessary to maintain the  qualification of the related Trust Fund as a
REMIC, PROVIDED,  HOWEVER, that the Trustee has received an opinion of counsel
to the effect  that such  action is  necessary  or helpful  to  maintain  such
qualification.   Unless   otherwise   specified  in  the  related   Prospectus
Supplement,  each Agreement may also be amended by the  Depositor,  the Master
Servicer  and the  Trustee  with  consent of holders of  Certificates  of such
Series evidencing not less than 66% of the aggregate  percentage  interests of
each class  affected  thereby for the purpose of adding any  provisions to, or
changing in any manner or  eliminating  any of the provisions of the Agreement
or of  modifying  in any  manner  the  rights of the  holders  of the  related
Certificates;  PROVIDED, HOWEVER, that no such amendment may (i) reduce in any
manner the amount of, or delay the timing of,  payments  received  on Mortgage
Loans which are  required to be  distributed  on any  Certificate  without the
consent  of the  holder  of such  Certificate  or (ii)  reduce  the  aforesaid
percentage of  Certificates  of any class the holders of which are required to
consent  to any such  amendment  without  the  consent  of the  holders of all
Certificates  of such class covered by such Agreement then  outstanding.  If a
REMIC  election is made with respect to a Trust Fund,  the Trustee will not be
entitled to consent to an amendment to the related  Agreement  without  having
first  received an opinion of counsel to the effect that such  amendment  will
not cause such Trust Fund to fail to qualify as a REMIC.


TERMINATION; OPTIONAL TERMINATION

     Unless  otherwise  specified in the related  Agreement,  the  obligations
created by each Agreement for each Series of Certificates  will terminate upon
the  payment to the  related  Certificateholders  of all  amounts  held in the
Certificate  Account or by the Master Servicer and required to be paid to them
pursuant to such  Agreement  following  the later of (i) the final  payment or
other  liquidation of the last of the Mortgage  Assets subject  thereto or the
disposition  of all property  acquired upon  foreclosure  of any such Mortgage
Assets  remaining  in the Trust Fund and (ii) the  purchase  from the  related
Trust Fund by the Master  Servicer or, if REMIC treatment has been elected and
if  specified  in the  related  Prospectus  Supplement,  by the  holder of the
residual   interest   in  the  REMIC   (SEE   "Certain   Federal   Income  Tax
Consequences"),  of all of the  remaining  Mortgage  Assets  and all  property
acquired in respect of such Mortgage Assets.

     Unless otherwise specified in the related Prospectus Supplement, any such
purchase  of  Mortgage  Assets and  property  acquired  in respect of Mortgage
Assets evidenced by a Series of Certificates will be made at the option of the
Master Servicer or, if applicable, such holder of the REMIC residual interest,
at a price,  and in accordance with the  procedures,  specified in the related
Prospectus Supplement. The exercise of such right will effect early retirement
of the  Certificates of that Series,  but the right of the Master Servicer or,
if applicable,  such holder of the REMIC residual interest,  to so purchase is
subject to the aggregate  principal  balance of the related Mortgage Assets as
of  such  date  being  less  than  the  percentage  specified  in the  related
Prospectus  Supplement  of the  aggregate  principal  balances of the Mortgage
Assets as of the Cut-off Date for the Series;  PROVIDED,  HOWEVER,  that, if a
REMIC election is made with respect to a Trust Fund,  any repurchase  pursuant
to  clause  (ii)  above  will be made  only in  connection  with a  "qualified
liquidation"  of the REMIC  within the  meaning of Section  860F(g)(4)  of the
Code.


THE TRUSTEE

     The  Trustee  under  each  Agreement  will  be  named  in the  applicable
Prospectus Supplement. The commercial bank or trust company serving as Trustee
may have normal banking relationships with the Depositor,  the Master Servicer
and any of their respective affiliates.


                  CERTAIN LEGAL ASPECTS OF THE MORTGAGE LOANS

     The following discussion contains summaries, which are general in nature,
of certain legal matters  relating to the Mortgage  Loans.  Because such legal
aspects are governed  primarily by applicable state law (which laws may differ
substantially),  the summaries do not purport to be complete or to reflect the
laws of any  particular  state or to encompass the laws of all states in which
security for the Mortgage  Loans may be situated.  The summaries are qualified
in their entirety by reference to the appropriate  laws of the states in which
Mortgage Loans may be originated.


GENERAL

     SINGLE FAMILY LOANS AND  MULTIFAMILY  LOANS.  The Single Family Loans and
Multifamily Loans will be secured by deeds of trust, mortgages, security deeds
or deeds to secure debt,  depending upon the prevailing  practice in the state
in which the  property  subject to the loan is located.  A mortgage  creates a
lien  upon  the  real  property  encumbered  by the  mortgage,  which  lien is
generally  not  prior  to the  lien for real  estate  taxes  and  assessments.
Priority between  mortgages  depends on their terms and generally on the order
of  recording  with a state or  county  office.  There  are two  parties  to a
mortgage:  the  mortgagor,  who is the  borrower  and  owner of the  mortgaged
property, and the mortgagee, who is the lender. Under the mortgage instrument,
the  mortgagor  delivers  to the  mortgagee  a note or bond and the  mortgage.
Although a deed of trust is similar to a  mortgage,  a deed of trust  formally
has three parties: the borrower-property  owner called the trustor (similar to
a mortgagor), a lender (similar to a mortgagee) called the beneficiary,  and a
third-party  grantee called the trustee.  Under a deed of trust,  the borrower
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 to the
grantee  title to, as opposed to merely  creating  a lien  upon,  the  subject
property  until  such time as the  underlying  debt is repaid.  The  trustee's
authority under a deed of trust,  the  mortgagee's  authority under a mortgage
and the grantee's  authority  under a security deed or deed to secure debt are
governed by law and,  with respect to some deeds of trust,  the  directions of
the beneficiary.

     COOPERATIVES. Certain of the Mortgage Loans may be Cooperative Loans. The
Cooperative  owns all the real  property that  comprises the related  project,
including  the  land,  separate  dwelling  units  and all  common  areas.  The
Cooperative is directly responsible for project management and, in most cases,
payment of real estate  taxes and hazard and  liability  insurance.  If, as is
generally  the case,  there is a blanket  mortgage on the  Cooperative  and/or
underlying land, the Cooperative,  as project  mortgagor,  is also responsible
for meeting  these  mortgage  obligations.  A blanket  mortgage is  ordinarily
incurred by the Cooperative in connection with the construction or purchase of
the  Cooperative's  apartment  building.  The interest of the  occupant  under
proprietary leases or occupancy agreements to which the Cooperative is a party
are  generally  subordinate  to the  interest  of the  holder  of the  blanket
mortgage in that  building.  If the  Cooperative is unable to meet the payment
obligations  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.  In addition,  the
blanket  mortgage  on a  Cooperative  may provide  financing  in the form of a
mortgage that does not fully amortize with a significant  portion of principal
being due in one lump sum at final maturity.  The inability of the Cooperative
to refinance  this  mortgage and its  consequent  inability to make such final
payment could lead to foreclosure by the mortgagee providing the financing.  A
foreclosure  in either  event by the  holder  of the  blanket  mortgage  could
eliminate or  significantly  diminish the value of any collateral  held by the
lender who financed  the  purchase by an  individual  tenant-  stockholder  of
Cooperative  shares  or,  in the case of a Trust  Fund  including  Cooperative
Loans, the collateral securing the Cooperative Loans.

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

     CONTRACTS. Each Contract evidences both (a) the obligation of the obligor
to repay the loan evidenced  thereby and (b) the grant of a security  interest
in the  Manufactured  Home to secure  repayment  of such loan.  The  Contracts
generally are "chattel  paper" as defined in the Uniform  Commercial Code (the
"UCC") in effect in the states in which the Manufactured  Homes initially were
registered. Pursuant to the UCC, the rules governing the sale of chattel paper
are  similar to those  governing  the  perfection  of a security  interest  in
chattel paper.  Under the Agreement,  the Depositor will transfer or cause the
transfer  of  physical  possession  of the  Contracts  to the  Trustee  or its
custodian.  In  addition  the  Depositor  will  make  or  cause  to be made an
appropriate filing of UCC-1 financing  statements in the appropriate states to
give notice of the  Trustee's  ownership of the  Contracts.  Under the laws of
most states, manufactured housing constitutes personal property and is subject
to the motor vehicle  registration laws of the state or other  jurisdiction in
which the unit is located.  In a few states,  where  certificates of title are
not required for Manufactured  Homes,  security interests are perfected by the
filing  of a  financing  statement  under  Article 9 of the UCC which has been
adopted  by  all  states  except  Louisiana.  Such  financing  statements  are
effective  for five years and must be  renewed at the end of each five  years.
The  certificate  of title laws adopted by the majority of states provide that
ownership of motor vehicles and  manufactured  housing shall be evidenced by a
certificate  of title issued by the motor  vehicles  department  (or a similar
entity) of such state.  In the states 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 such interest on the  certificate  of
title to the unit in the appropriate motor vehicle  registration  office or by
delivery  of the  required  documents  and  payment  of a fee to such  office,
depending on state law.

     Unless  otherwise  specified in the related  Prospectus  Supplement,  the
Master  Servicer  will be required to effect such  notation or delivery of the
required  documents and fees and to obtain  possession of the  certificate  of
title,  as appropriate  under the laws of the state in which any  Manufactured
Home is  registered.  If the Master  Servicer fails to effect such notation or
delivery, due to clerical errors or otherwise,  or files the security interest
under the wrong law (for example,  under a motor vehicle title statute  rather
than  under  the  UCC,  in a few  states),  the  Trustee  may not have a first
priority  security  interest in the  Manufactured  Home  securing the affected
Contract.  As  Manufactured  Homes  have  become  larger  and have  often 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 claiming an interest in the home
under  applicable  state  real  estate  law.  In order to  perfect a  security
interest  in a  Manufactured  Home under real estate  laws,  the holder of the
security  interest must file either a "fixture filing" under the provisions of
the UCC or a real  estate  mortgage  under the real  estate  laws of the state
where the Manufactured Home is located. These filings must be made in the real
estate  records office of the county where the  Manufactured  Home is located.
Generally,  Contracts  will contain  provisions  prohibiting  the obligor from
permanently  attaching  the  Manufactured  Home  to its  site.  So long as the
obligor  does  not  violate  this  agreement,   a  security  interest  in  the
Manufactured  Home will be  governed by the  certificate  of title laws or the
UCC, and the notation of the security  interest on the certificate of title or
the filing of a UCC  financing  statement  will be  effective  to maintain the
priority of the security  interest in the  Manufactured  Home. If, however,  a
Manufactured  Home is  permanently  attached to its site,  other parties could
obtain an interest  in the  Manufactured  Home which is prior to the  security
interest originally retained by the Seller and transferred to the Depositor.

     The  Depositor  will assign or cause to be assigned  to the  Trustee,  on
behalf of the  Certificateholders,  a security  interest  in the  Manufactured
Homes. Unless otherwise specified in the related Prospectus  Supplement,  none
of  the  Depositor,  the  Master  Servicer  or  the  Trustee  will  amend  the
certificates   of  title  to   identify   the   Trustee,   on  behalf  of  the
Certificateholders,  as the new secured party and, accordingly,  the Depositor
or  the  Seller  will  continue  to be  named  as  the  secured  party  on the
certificates of title relating to the Manufactured Homes. In most states, such
assignment  is an  effective  conveyance  of such  security  interest  without
amendment  of any lien noted on the related  certificate  of title and the new
secured  party  succeeds  to the  Depositor's  rights  as the  secured  party.
However,  in some  states  there  exists a risk  that,  in the  absence  of an
amendment  to the  certificate  of  title,  such  assignment  of the  security
interest  might not be held  effective  against  creditors of the Depositor or
Seller.

     In  the  absence  of  fraud,  forgery  or  permanent  affixation  of  the
Manufactured   Home  to  its  site  by  the   Manufactured   Home  owner,   or
administrative error by state recording officials, the notation of the lien of
the Trustee on the certificate of title or delivery of the required  documents
and fees will be  sufficient  to protect  the  Trustee  against  the rights of
subsequent  purchasers of a Manufactured Home or subsequent lenders who take a
security  interest in the  Manufactured  Home. In the case of any Manufactured
Home as to which the  security  interest  assigned  to the  Depositor  and the
Trustee is not perfected,  such security  interest  would be  subordinate  to,
among others, subsequent purchasers for value of Manufactured Home and holders
of perfected security interests therein. There also exists a risk that, in not
identifying  the  Trustee,  on  behalf of the  Certificateholders,  as the new
secured  party on the  certificate  of title,  the  security  interest  of the
Trustee could be released through fraud or negligence.

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

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


FORECLOSURE/REPOSSESSION

     SINGLE FAMILY LOANS AND MULTIFAMILY LOANS. Foreclosure of a deed of trust
is generally accomplished by a non-judicial sale under a specific provision in
the deed of trust which  authorizes the trustee to sell the property at public
auction upon any default by the  borrower  under the terms of the note or deed
of trust. In some states, such as California, the trustee must record a notice
of  default  and send a copy to the  borrower-trustor,  to any  person who has
recorded a request for a copy of any notice of default and notice of sale,  to
any successor in interest to the  borrower-trustor,  to the beneficiary of any
junior deed of trust and to certain other  persons.  Before such  non-judicial
sale takes place,  typically a notice of sale must be posted in a public place
and  published  during a  specific  period of time in one or more  newspapers,
posted on the property and sent to parties having an interest of record in the
property.

     Foreclosure of a mortgage is generally  accomplished by judicial  action.
The action is  initiated  by the service of legal  pleadings  upon all parties
having  an  interest  in  the  real  property.  Delays  in  completion  of the
foreclosure may occasionally  result from  difficulties in locating  necessary
parties.  Judicial  foreclosure  proceedings are often not contested by any of
the parties. When the mortgagee's right to foreclosure is contested, the legal
proceedings  necessary to resolve the issue can be time  consuming.  After the
completion of a judicial foreclosure proceeding,  the court generally issues a
judgment  of  foreclosure  and  appoints a referee or other  court  officer to
conduct the sale of the  property.  In  general,  the  borrower,  or any other
person  having  a  junior  encumbrance  on the  real  estate,  may,  during  a
statutorily prescribed reinstatement period, cure a monetary default by paying
the entire amount in arrears plus other designated costs and expenses incurred
in  enforcing  the  obligation.  Generally,  state law  controls the amount of
foreclosure  expenses  and  costs,  including  attorneys'  fees,  which may be
recovered by a lender.  After the reinstatement period has expired without the
default having been cured, the borrower or junior lienholder no longer has the
right to  reinstate  the loan  and  must pay the loan in full to  prevent  the
scheduled  foreclosure sale. If the deed of trust is not reinstated,  a notice
of sale must be posted in a public place and, in most states,  published for a
specific  period of time in one or more  newspapers.  In addition,  some state
laws  require  that a copy of the notice of sale be posted on the property and
sent to all parties having an interest in the real property.

     Although  foreclosure  sales are typically  public  sales,  frequently no
third-party  purchaser  bids in excess of the  lender's  lien  because  of the
difficulty  of  determining  the exact  status of title to the  property,  the
possible deterioration of the property during the foreclosure  proceedings and
a requirement  that the purchaser pay for the property in cash or by cashier's
check.  Thus the  foreclosing  lender often  purchases  the property  from the
trustee or referee for an amount  equal to the  principal  amount  outstanding
under  the  loan  plus  accrued  and  unpaid  interest  and  the  expenses  of
foreclosure.  Thereafter,  the lender  will  assume  the burden of  ownership,
including  obtaining  hazard  insurance  and  making  such  repairs at its own
expense as are necessary to render the property  suitable for sale. The lender
will commonly obtain the services of a real estate broker and pay the broker's
commission in connection with the sale of the property.  Depending upon market
conditions,  the  ultimate  proceeds of the sale of the property may not equal
the lender's investment in the property.

     Courts have imposed general equitable principles upon foreclosure,  which
are generally  designed to mitigate the legal  consequences to the borrower of
the borrower's defaults under the loan documents.  Some courts have been faced
with  the  issue  of  whether  federal  or  state  constitutional   provisions
reflecting due process  concerns for fair notice require that borrowers  under
deeds of trust receive notice longer than that prescribed by statute.  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  does not
involve  sufficient  state action to afford  constitutional  protection to the
borrower.

     COOPERATIVE LOANS. The Cooperative shares owned by the tenant-stockholder
and pledged to the lender are, in almost all cases, subject to restrictions on
transfer  as set forth in the  Cooperative's  articles  of  incorporation  and
by-laws, as well as in the proprietary lease or occupancy  agreement,  and may
be cancelled by the Cooperative if the tenant-stockholder fails to pay rent or
other  obligations  or charges owed,  including  mechanics'  liens against the
cooperative  apartment  building  incurred  by  such  tenant-stockholder.  The
proprietary lease or occupancy  agreement generally permits the Cooperative to
terminate  such  lease or  agreement  in the  event an  obligor  fails to make
payments or defaults in the  performance  of  covenants  required  thereunder.
Typically,  the lender and the Cooperative enter into a recognition  agreement
which establishes the rights and obligations of both parties in the event of a
default by the  tenant-stockholder  on its  obligations  under the proprietary
lease or occupancy agreement.  A default by the  tenant-stockholder  under the
proprietary  lease or occupancy  agreement  will usually  constitute a default
under the security agreement between the lender and the tenant-stockholder.

     The recognition  agreement generally provides that, in the event that the
tenant-stockholder  has  defaulted  under the  proprietary  lease or occupancy
agreement,  the  Cooperative  will take no action to  terminate  such lease or
agreement  until the lender has been provided with an  opportunity to cure the
default. The recognition agreement typically provides, that if the proprietary
lease or occupancy agreement is terminated, the Cooperative will recognize the
lender's  lien against  proceeds from the sale of the  Cooperative  apartment,
subject,   however,  to  the  Cooperative's  right  to  sums  due  under  such
proprietary  lease  or  occupancy  agreement.  The  total  amount  owed to the
Cooperative  by the  tenant-stockholder,  which the  lender  generally  cannot
restrict and does not monitor,  could reduce the value of the collateral below
the  outstanding  principal  balance of the  Cooperative  Loan and accrued and
unpaid interest thereon.

     Recognition  agreements  also provide that, in the event of a foreclosure
on a Cooperative  Loan,  the lender must obtain the approval or consent of the
Cooperative  as required by the  proprietary  lease  before  transferring  the
Cooperative shares or assigning the proprietary lease. Generally,  lenders are
not limited in any rights they may have to dispossess tenant-stockholders.

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

     Article  9 of the UCC  provides  that the  proceeds  of the sale  will be
applied  first to pay the costs and  expenses  of the sale and then to satisfy
the indebtedness  secured by the lender's security  interest.  The recognition
agreement,   however,   generally   provides   that  the  lender's   right  to
reimbursement  is subject to the right of the  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.

     In the case of  foreclosure  on a  building  which was  converted  from a
rental  building to a building  owned by a  Cooperative  under a  non-eviction
plan,  some states  require  that a purchaser at a  foreclosure  sale take the
property  subject to rent control and rent  stabilization  laws which apply to
certain tenants who elected to remain in the building but who did not purchase
shares in the Cooperative when the building was so converted.

     CONTRACTS.  The Master Servicer,  on behalf of the Trustee, to the extent
required by the related  agreement,  may take action to enforce the  Trustee's
security  interest  with respect to Contracts in default by  repossession  and
resale of the Manufactured  Homes securing such Contracts in default.  So long
as a  Manufactured  Home has not  become  subject  to the real  estate  law, a
creditor can repossess the Manufactured  Home securing a Contract by voluntary
surrender,  by  "self-help"  repossession  that is "peaceful"  (I.E.,  without
breach of the peace) or, in the absence of voluntary surrender and the ability
to repossess without breach of the peace, by judicial process. The holder of a
Contract must give the debtor a number of days' notice,  which varies from ten
to 30 days depending on the state,  prior to commencement of any repossession.
The UCC and  consumer  protection  laws in most states place  restrictions  on
repossession  sales,  including  requiring  prior  notice  to the  debtor  and
commercial  reasonableness  in effecting  such a sale.  The law in most states
also  requires  that the debtor be given notice of any sale prior to resale of
the unit so that the debtor may redeem at or before such resale.  In the event
of such  repossession and resale of a Manufactured  Home, the Trustee would be
entitled to be paid out of the sale  proceeds  before such  proceeds  could be
applied to the payment of the claims of unsecured  creditors or the holders of
subsequently perfected security interests or, thereafter, to the debtor.

     Under the laws  applicable  in most  states,  a creditor  is  entitled to
obtain a deficiency  judgment from a debtor for any deficiency on repossession
and resale of the  Manufactured  Home securing such a debtor's loan.  However,
some states impose prohibitions or limitations on deficiency judgments.

     Certain  other  statutory   provisions,   including   federal  and  state
bankruptcy and insolvency laws and general equitable principles,  may limit or
delay the ability of a lender to repossess and resell  collateral or enforce a
deficiency judgment.


ENVIRONMENTAL RISKS

     Real  property  pledged  as  security  to a  lender  may  be  subject  to
unforeseen   environmental   risks.   Under  the  laws  of   certain   states,
contamination  of a property may give rise to a lien on the property to assure
the  payment  of the costs of  clean-up.  In  several  states  such a lien has
priority  over the lien of an existing  mortgage  against  such  property.  In
addition, under the federal Comprehensive Environmental Response, Compensation
and  Liability  Act  of  1980  ("CERCLA"),  the  United  States  Environmental
Protection Agency ("EPA") may impose a lien on property where EPA has incurred
clean-up  costs.  However,  a  CERCLA  lien is  subordinate  to  pre-existing,
perfected security interests.

     Under the laws of some states,  and under CERCLA,  there is a possibility
that a lender  may be held  liable  as an  "owner  or  operator"  for costs of
addressing  releases or  threatened  releases  of  hazardous  substances  at a
property,  regardless of whether or not the environmental damage or threat was
caused by a current  or prior  owner or  operator.  CERCLA and some state laws
provide an exemption  from the definition of "owner or operator" for a secured
creditor who, without  "participating in the management" of a facility,  holds
indicia  of  ownership  primarily  to protect  its  security  interest  in the
facility. The Solid Waste Disposal Act ("SWDA") provides similar protection to
secured  creditors in connection with liability for releases of petroleum from
certain underground storage tanks.  However, if a lender  "participates in the
management"  of the  facility  in  question  or is found  not to have held its
interest primarily to protect a security interest,  the lender may forfeit its
secured creditor exemption status.

     A regulation  promulgated  by the U.S.  Environmental  Protection  Agency
("EPA") in April 1992  attempted to clarify the  activities  in which  lenders
could  engage  both  prior to and  subsequent  to  foreclosure  of a  security
interest without  forfeiting the secured creditor  exemption under CERCLA. The
rule was struck  down in 1994 by the United  States  Court of Appeals  for the
District  of  Columbia   Circuit  in  KELLEY  EX  REL  STATE  OF  MICHIGAN  V.
ENVIRONMENTAL  PROTECTION  AGENCY, 15 F.3d 1100 (D.C Cir. 1994), REH'G DENIED,
25 F.3d 1088, CERT. DENIED SUB NOM. AM. BANKERS ASS'N V. KELLEY, 115 S.Ct. 900
(1995). Another EPA regulation promulgated in 1995 clarifies the activities in
which lenders may engage  without  forfeiting the secured  creditor  exemption
under the underground storage tank provisions of the SWDA. That regulation has
not been struck down.

     On  September  30,  1996,  Congress  amended  both CERCLA and the SWDA to
provide additional  clarification  regarding the scope of the lender liability
exemptions  under the two statutes.  Among other things,  the 1996  amendments
specify the circumstances under which a lender will be protected by the CERCLA
and SWDA  exemptions,  both while the borrower is still in  possession  of the
secured property and following foreclosure on the secured property.

     Generally,  the  amendments  state  that a lender  who holds  indicia  of
ownership primarily to protect a security interest in a facility encumbered by
the security interest, the lender (i) exercises  decision-making  control over
environmental  compliance  related  to the  facility  such that the lender has
undertaken   responsibility  for  hazardous  substance  handling  or  disposal
practices  related  to the  facility  or  (ii)  exercises  control  at a level
comparable  to that of a manager of the facility  encompassing  daily-decision
making  with   respect  to   environmental   compliance   or  (y)  overall  or
substantially  all  of  the  operational   functions  (as  distinguished  from
financial or administrative functions) of the facility other than the function
of environmental  compliance.  The amendments also specify certain  activities
that  are  not  considered  to be  "participation  in  management",  including
monitoring  or  enforcing  the terms of the  extension  of credit or  security
interest,  inspecting the facility, and requiring a lawful means of addressing
the release or threatened release of a hazardous substance.

     The 1996 amendments also specify that a lender who did not participate in
management of a facility prior to foreclosure will not be considered an "owner
or  operator",  even  if the  lender  forecloses  on the  facility  and  after
foreclosure sells or liquidates the facility,  maintains business  activities,
winds up operations,  undertakes an appropriate  response action, or takes any
other measure to preserve,  protect,  or prepare the facility prior to sale or
disposition,  if the lender seeks to sell or otherwise  divest the facility at
the  earliest  practicable,  commercially  reasonable  time,  on  commercially
reasonable  terms,  taking  into  account  market  conditions  and  legal  and
regulatory requirements.

     The CERCLA and SWDA lender liability amendments  specifically address the
potential  liability  of lenders who hold  mortgages  or similar  conventional
security interests in real property, such as the Trust Fund does in connection
with the Mortgage  Loans.  The amendments do not clearly address the potential
liability  of lenders who retain  legal title to a property  and enter into an
agreement  with the  purchaser  for the  payment  of the  purchase  price  and
interest  over  the  term of the  contract,  such as the  Trust  Fund  does in
connection with the Mortgage Loans.

     If a lender becomes liable under CERCLA,  it may be authorized to bring a
statutory action for  contribution  against any other  "responsible  parties",
including a previous owner or operator.  However, such persons or entities may
be  bankrupt  or  otherwise  judgment  proof,  and the costs  associated  with
environmental cleanup and related actions may be substantial.  Moreover,  some
state laws  imposing  liability  for  addressing  hazardous  substances do not
contain exemptions from liability for lenders. Whether the costs of addressing
a release or threatened release at a property pledged as collateral for one of
the Loans (or at a property  subject  to an  Installment  Contract),  would be
imposed on the Trust Fund,  and thus  occasion a loss to the  Securityholders,
therefore depends on the specific factual and legal circumstances at issue.

     Except as otherwise specified in the applicable Prospectus Supplement, at
the time the Mortgage Loans were originated,  no environmental assessment or a
very limited environment assessment of the Mortgage Properties was conducted.

     The Agreement will provide that the Master Servicer,  acting on behalf of
the Trust Fund, may not acquire title to a multifamily residential property or
mixed residential/commercial  property underlying a Mortgage Loan or take over
its operation unless the Master Servicer has previously determined, based upon
a report  prepared by a person who regularly  conducts  environmental  audits,
that the Mortgaged  Property is in compliance  with  applicable  environmental
laws and regulations or that such  acquisition  would not be more  detrimental
than  beneficial  to the value of the Mortgaged  Properties  and the interests
therein of the Certificateholders.


RIGHTS OF REDEMPTION

     SINGLE FAMILY LOANS AND  MULTIFAMILY  LOANS.  In some states,  after sale
pursuant to a deed of trust or  foreclosure  of a mortgage,  the  borrower and
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
upon payment of the entire principal balance of the loan plus 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 would defeat the title of any purchaser from the
lender subsequent to foreclosure or sale under a deed of trust.  Consequently,
the practical  effect of the redemption right is to force the lender to retain
the property and pay the expenses of ownership until the redemption period has
run.

     CONTRACTS.  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 a Manufacture  Home so that the owner may redeem at or before
resale.  In addition,  the sale must comply with the  requirements of the UCC.
Manufactured Homes are most often resold through private sale.


ANTI-DEFICIENCY LEGISLATION AND OTHER LIMITATIONS ON LENDERS

     Certain states, including California, have adopted statutory prohibitions
restricting  the right of the  beneficiary or mortgagee to obtain a deficiency
judgment  against  borrowers  financing  the  purchase of their  residence  or
following sale under a deed of trust or certain other foreclosure proceedings.
A deficiency  judgment is a personal  judgment  against the borrower  equal in
most cases to the difference between the amount due to the lender and the fair
market value of the real property sold at the foreclosure sale. As a result of
these  prohibitions,  it is  anticipated  that in many  instances  the  Master
Servicer will not seek deficiency  judgments  against  defaulting  mortgagors.
Under the laws  applicable in most states,  a creditor is entitled to obtain a
deficiency  judgment for any deficiency  following  possession and resale of a
Manufactured Home. However,  some states impose prohibitions or limitations on
deficiency judgments in such cases.

     In addition to anti-deficiency  and related  legislation,  numerous other
federal and state  statutory  provisions,  including the Bankruptcy  Code, the
federal  Soldiers'  and  Sailors'  Civil  Relief  Act of 1940 and  state  laws
affording  relief to debtors,  may interfere with or affect the ability of the
secured  mortgage  lender to realize  upon its  security.  For  example,  in a
proceeding  under the  Bankruptcy  Code,  a lender  may not  foreclose  on the
Mortgaged  Property  without the  permission of the bankruptcy  court.  If the
Mortgaged Property is not the debtor's principal  residence and the bankruptcy
court  determines  that the value of the  Mortgaged  Property is less than the
principal  balance of the mortgage loan, the  rehabilitation  plan proposed by
the debtor may reduce the secured  indebtedness  to the value of the Mortgaged
Property as of the date of the  commencement of the bankruptcy  (rendering the
lender a general  unsecured  creditor for the difference),  reduce the monthly
payments due under such mortgage  loan,  change the rate of interest and alter
the mortgage loan repayment schedule. The effect of any such proceedings under
the Bankruptcy  Code,  including but not limited to any automatic stay,  could
result in delays in  receiving  payments on the  Mortgage  Loans  underlying a
Series of Certificates and possible reductions in the aggregate amount of such
payments.

     The federal tax laws provide  priority to certain tax liens over the lien
of a mortgage or secured party. Numerous federal and state consumer protection
laws impose  substantive  requirements  upon mortgage lenders and manufactured
housing lenders in connection with the origination,  servicing and enforcement
of Single Family Loans and Contracts.  These laws include the federal Truth in
Lending Act, Real Estate Settlement  Procedures Act, Equal Credit  Opportunity
Act, Fair Credit Billing Act, Fair Credit  Reporting Act and related  statutes
and  regulations.  These  federal  and state laws  impose  specific  statutory
liabilities upon lenders who fail to comply with the provisions of the law. In
some cases, this liability may affect assignees of the loans or contracts.

     The so-called "Holder-in-Due-Course" Rule of the Federal Trade Commission
(the "FTC RULE") has the effect of  subjecting a seller (and  certain  related
creditors  and their  assignees)  in a  consumer  credit  transaction  and any
assignee of the  creditor to all claims and  defenses  which the debtor in the
transaction could assert against the seller of the goods.  Liability under the
FTC Rule is limited to the amounts paid by a debtor on the  Contract,  and the
holder  of the  Contract  may also be  unable  to  collect  amounts  still due
thereunder.

     Most  of  the  Contracts  in a  Mortgage  Pool  will  be  subject  to the
requirements  of the FTC  Rule.  Accordingly,  the  Trustee,  as holder of the
Contracts, will be subject to any claims or defenses that the purchaser of the
related  Manufactured  Home may assert against the seller of the  Manufactured
Home,  subject to a maximum liability equal to the amounts paid by the obligor
on the  Contract.  If an obligor is  successful in asserting any such claim or
defense,  and if the Seller had or should have had  knowledge of such claim or
defense,  the Master  Servicer  will have the right to  require  the Seller to
repurchase the Contract because of a breach of its representation and warranty
that no claims or defenses  exist which would affect the obligor's  obligation
to make the required payments under the Contract.

     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.


DUE-ON-SALE CLAUSES

     Unless  otherwise  provided in the related  Prospectus  Supplement,  each
conventional  Mortgage  Loan will  contain a  due-on-sale  clause  which  will
generally  provide  that,  if the  mortgagor  or obligor  sells,  transfers or
conveys the Mortgaged Property, the loan or contract may be accelerated by the
mortgagee or secured party. The Garn-St Germain Depository Institutions Act of
1982 (the "GARN-ST  GERMAIN ACT"),  subject to certain  exceptions,  pre-empts
state  constitutional,  statutory and case law  prohibiting the enforcement of
due-on-sale  clauses.  With  respect  to loans  secured  by an  owner-occupied
residence  (which would include a Manufactured  Home), the Garn-St Germain Act
sets forth nine specific instances in which a mortgagee covered by the Act may
not exercise its rights under a due-on-sale  clause,  notwithstanding the fact
that a transfer of the property may have occurred.  The inability to enforce a
due-on-sale clause may result in transfer of the related Mortgaged Property to
an  uncreditworthy  person,  which could increase the likelihood of default or
may result in a mortgage  bearing an interest  rate below the  current  market
rate being  assumed by a new home buyer,  which may affect the average life of
the  Mortgage  Loans and the  number of  Mortgage  Loans  which may  extend to
maturity.


PREPAYMENT CHARGES

     Under certain state laws,  prepayment charges with respect to prepayments
on loans secured by liens encumbering  owner-occupied  residential  properties
may not be imposed after a certain period of time following the origination of
Single Family Loans or Contracts.  Since many of the Mortgaged Properties will
be  owner-occupied,  it is  anticipated  that  prepayment  charges  may not be
imposed with respect to many of the Single  Family  Loans and  Contracts.  The
absence of such a restraint on prepayment,  particularly with respect to fixed
rate Single Family Loans or Contracts  having higher  Mortgage  Rates or APRs,
may increase the likelihood of  refinancing or other early  retirement of such
Loans or Contracts.  Legal restrictions,  if any, on prepayment of Multifamily
Loans will be described in the related Prospectus Supplement.


APPLICABILITY OF USURY LAWS

     Title V of the Depository Institutions  Deregulation and Monetary Control
Act of 1980 ("TITLE V") provides that state usury  limitations shall not apply
to certain types of residential  first  mortgage  loans  originated by certain
lenders after March 31, 1980. The Office of Thrift  Supervision,  as successor
to the  Federal  Home  Loan  Bank  Board,  is  authorized  to issue  rules and
regulations and to publish interpretations  governing  implementation of Title
V. The statute authorized any state to reimpose  limitations on interest rates
and finance charges by adopting  before April 1, 1983 a law or  constitutional
provision  which  expressly  rejects  application of the federal law.  Fifteen
states  adopted such a law prior to the April 1, 1983  deadline.  In addition,
even where Title V was not so  rejected,  any state is  authorized  to adopt a
provision  limiting discount points or other charges on loans covered by Title
V. No Contract  secured by a  Manufactured  Home located in any state in which
application of Title V was expressly rejected or a provision limiting discount
points or other charges has been adopted will be included in any Trust File if
such  Contract  imposes  finance  charges or provides for  discount  points or
charges in excess of permitted levels.

     Title V also provides that,  subject to the following  conditions,  state
usury  limitations will not apply to any loan which is secured by a first lien
on certain kinds of  manufactured  housing.  The Contracts would be covered if
they satisfy certain  conditions  governing,  among other things, the terms of
any prepayment,  balloon payment, late charges and deferral fees and requiring
a 30-day notice period prior to instituting any action leading to repossession
of or foreclosure with respect to the related unit.


SOLDIERS' AND SAILORS' CIVIL RELIEF ACT

     Generally, under the terms of the Soldiers' and Sailors' Civil Relief Act
of 1940, as amended (the "RELIEF ACT"), a borrower who enters military service
after the origination of such  borrower's  Mortgage Loan (including a borrower
who is a member of the National  Guard or is in reserve  status at the time of
the  origination  of the Mortgage Loan and is later called to active duty) may
not be charged  interest  above an annual rate of 6% during the period of such
borrower's   active  duty  status,   unless  a  court  orders  otherwise  upon
application of the lender.  It is possible that such interest rate  limitation
could have an effect,  for an indeterminate  period of time, on the ability of
the Master  Servicer to collect full amounts of interest on affected  Mortgage
Loans.  Unless otherwise  provided in the related Prospectus  Supplement,  any
shortfall in interest collections resulting from the application of the Relief
Act could  result in losses to the holders of the  Certificates.  In addition,
the Relief Act  imposes  limitations  which  would  impair the  ability of the
Master  Servicer  to  foreclose  on  an  affected  Mortgage  Loan  during  the
borrower's  period of  active  duty  status.  Thus,  in the event  that such a
Mortgage Loan goes into default,  there may be delays and losses occasioned by
the  lender's  inability to realize  upon the  mortgaged  property in a timely
fashion.


                    CERTAIN FEDERAL INCOME TAX CONSEQUENCES

     The following  summary of the  anticipated  material  federal  income tax
consequences  of the purchase,  ownership and  disposition of  Certificates is
based on the  advice  of Brown & Wood  LLP,  counsel  to the  Depositor.  This
summary  is  based on  laws,  regulations,  including  the  REMIC  regulations
promulgated  by the Treasury  Department  on December  23, 1992 and  generally
effective  for REMICs with start-up  dates on or after  November 12, 1991 (the
"REMIC REGULATIONS"),  rulings and decisions now in effect or (with respect to
regulations) proposed, all of which are subject to change either prospectively
or  retroactively.  This  summary  does not  address  the  federal  income tax
consequences of an investment in Certificates  applicable to all categories of
investors,  some of which (for example,  banks and insurance companies) may be
subject to special  rules.  Prospective  investors  should  consult  their tax
advisors regarding the federal, state, local and any other tax consequences to
them of the purchase, ownership and disposition of Certificates.


GENERAL

     The  federal  income tax  consequences  to  Certificateholders  will vary
depending on whether an election is made to treat the Trust Fund relating to a
particular Series of Certificates as a real estate mortgage investment conduit
("REMIC")  under the Internal  Revenue Code of 1986,  as amended (the "CODE").
The Prospectus Supplement for each Series of Certificates will specify whether
a REMIC election will be made. In the discussion that follows,  all references
to a "Section" or "Sections"  shall be understood to refer,  unless  otherwise
specifically indicated, to a Section or Sections of the Code.


NON-REMIC CERTIFICATES

     If a REMIC  election  is not  made,  Brown & Wood  LLP will  deliver  its
opinion that the Trust Fund will not be classified as an  association  taxable
as a corporation and that each such Trust Fund will be classified as a grantor
trust  under  subpart  E, Part I of  subchapter  J of the Code.  In this case,
owners of  Certificates  will be treated  for federal  income tax  purposes as
owners of a portion of the Trust Fund's assets as described below.


SINGLE CLASS OF SENIOR CERTIFICATES

     CHARACTERIZATION.  The Trust Fund may be created with one class of Senior
Certificates  and one class of Subordinated  Certificates.  In this case, each
Senior  Certificateholder will be treated as the owner of a PRO RATA undivided
interest in the interest and principal  portions of the Trust Fund represented
by that Senior Certificate and will be considered the equitable owner of a PRO
RATA undivided interest in each of the Mortgage Loans in the Pool. Any amounts
received by a Senior  Certificateholder in lieu of amounts due with respect to
any  Mortgage  Loan  because of a default or  delinquency  in payment  will be
treated for federal  income tax  purposes as having the same  character as the
payments they replace.

     Each  holder of a Senior  Certificate  will be  required to report on its
federal  income tax return  its PRO RATA share of the entire  income  from the
Mortgage  Loans in the Trust  Fund  represented  by that  Senior  Certificate,
including  interest,   original  issue  discount,  if  any,  prepayment  fees,
assumption  fees,  any gain  recognized  upon an  assumption  and late payment
charges  received  by the  Master  Servicer  in  accordance  with such  Senior
Certificateholder's  method of  accounting.  Under  Sections 162 or 212,  each
Senior  Certificateholder  will be  entitled  to deduct  its PRO RATA share of
servicing fees,  prepayment fees, assumption fees, any loss recognized upon an
assumption and late payment charges retained by the Master Servicer,  provided
that such amounts are  reasonable  compensation  for services  rendered to the
Trust Fund. A Senior Certificateholder that is an individual,  estate or trust
will be  entitled  to deduct its share of  expenses  only to the  extent  such
expenses,  plus all other  Section  212  expenses,  exceed  2% of such  Senior
Certificateholder's  adjusted gross income. A Senior  Certificateholder  using
the cash  method of  accounting  must take into  account its PRO RATA share of
income and deductions as and when collected by or paid to the Master Servicer.
A Senior  Certificateholder  using an accrual  method of accounting  must take
into account its PRO RATA share of income and deductions as they become due or
are paid to the Master Servicer,  whichever is earlier.  If the servicing fees
paid to the  Master  Servicer  were  deemed  to  exceed  reasonable  servicing
compensation,  the amount of such  excess  could be  considered  as a retained
ownership  interest by the Master  Servicer  (or any person to whom the Master
Servicer  assigned  for  value all or a portion  of the  servicing  fees) in a
portion of the interest  payments on the Mortgage  Loans.  The Mortgage  Loans
might then be subject to the "coupon  stripping"  rules of the Code  discussed
below.

     Unless otherwise specified in the related Prospectus Supplement,  Brown &
Wood LLP will have  advised  the  Depositor  with  respect  to each  Series of
Certificates that:

     (i)  a  Senior  Certificate  owned  by  a  "domestic  building  and  loan
association" within the meaning of Section 7701(a)(19)  representing principal
and interest payments on Mortgage Loans will be considered to represent "loans
 . . . secured  by an  interest  in real  property  which is . . .  residential
property" within the meaning of Section  7701(a)(19)(C)(v)  to the extent that
the  Mortgage  Loans  represented  by that  Senior  Certificate  are of a type
described in such Section;

     (ii) a  Senior  Certificate  owned  by a  real  estate  investment  trust
representing  an interest in Mortgage  Loans will be  considered  to represent
"real estate assets" within the meaning of Section  856(c)(4)(A)  and interest
income on the  Mortgage  Loans will be  considered  "interest  on  obligations
secured  by  mortgages  on  real  property"  within  the  meaning  of  Section
856(c)(3)(B) to the extent that the Mortgage Loans  represented by that Senior
Certificate are of a type described in such Section; and

     (iii) a Senior  Certificate owned by a REMIC will be an "obligation . . .
which is  principally  secured by an  interest  in real  property"  within the
meaning of Section 860G(a)(3)(A) of the Code.

     The Small  Business Job  Protection Act of 1996, as part of the repeal of
the bad debt reserve method for thrift institutions,  repealed the application
of Section 593(d) to any taxable year beginning after December 31, 1995.

     The  assets  constituting  certain  Trust  Funds  may  include  "buydown"
Mortgage Loans. The  characterization  of any investment in "buydown" Mortgage
Loans will depend upon the precise terms of the related buydown agreement, but
to the extent that such "buydown" Mortgage Loans are secured in part by a bank
account or other personal property,  they may not be treated in their entirety
as assets  described  in the  foregoing  sections  of the  Code.  There are no
directly  applicable  precedents  with  respect  to  the  federal  income  tax
treatment or the  characterization of investments in "buydown" Mortgage Loans.
Accordingly,  holders  of Senior  Certificates  should  consult  their own tax
advisors  with  respect  to   characterization   of   investments   in  Senior
Certificates  representing an interest in a Trust Fund that includes "buydown"
Mortgage Loans.

     PREMIUM.  The price  paid for a Senior  Certificate  by a holder  will be
allocated to such holder's  undivided  interest in each Mortgage Loan based on
each  Mortgage  Loan's  relative  fair  market  value,  so that such  holder's
undivided interest in each Mortgage Loan will have its own tax basis. A Senior
Certificateholder that acquires an interest in Mortgage Loans at a premium may
elect to amortize such premium under a constant interest method, provided that
such Mortgage Loan was originated after September 27, 1985.  Premium allocable
to a Mortgage  Loan  originated  on or before  September  27,  1985  should be
allocated among the principal  payments on the Mortgage Loan and allowed as an
ordinary  deduction as principal  payments are made.  Amortizable bond premium
will be treated as an offset to interest  income on such  Senior  Certificate.
The basis for such  Senior  Certificate  will be reduced  to the  extent  that
amortizable premium is applied to offset interest payments.

     It is not clear whether a reasonable prepayment assumption should be used
in  computing   amortization  of  premium   allowable  under  Section  171.  A
Certificateholder  that makes this election for a Certificate that is acquired
at a premium will be deemed to have made an election to amortize  bond premium
with respect to all debt instruments having amortizable bond premium that such
Certificateholder acquires during the year of the election or thereafter.

     If a premium is not subject to amortization using a reasonable prepayment
assumption,  the holder of a Senior  Certificate  acquired at a premium should
recognize a loss, if a Mortgage Loan prepays in full,  equal to the difference
between the portion of the prepaid  principal amount of the Mortgage Loan that
is allocable to the Senior  Certificate  and the portion of the adjusted basis
of the  Senior  Certificate  that is  allocable  to the  Mortgage  Loan.  If a
reasonable  prepayment assumption is used to amortize such premium, it appears
that such a loss  would be  available,  if at all,  only if  prepayments  have
occurred at a rate faster than the reasonable  assumed  prepayment rate. It is
not  clear  whether  any  other  adjustments  would  be  required  to  reflect
differences  between  an  assumed  prepayment  rate  and  the  actual  rate of
prepayments.

     On December 30, 1997,  the Internal  Revenue  Service (the "IRS")  issued
final regulations (the "Amortizable  Bond Premium  Regulations")  dealing with
amortizable bond premium. These regulations, which generally are effective for
bonds issued or acquired on or after March 2, 1998 (or, for holders  making an
election for the taxable year that  included  March 2, 1998 or any  subsequent
taxable  year,  shall  apply to bonds  held on or after  the  first day of the
taxable  year of the  election).  The  Amortizable  Bond  Premium  Regulations
specifically do not apply to prepayable  debt  instruments or any pool of debt
instruments,  such as the Trust  Fund,  the yield on which may be  affected by
prepayments which are subject to Section  1272(a)(6).  Absent further guidance
from  the  IRS  and  unless  otherwise  specified  in the  related  Prospectus
Supplement,  the Trustee  will  account for  amortizable  bond  premium in the
manner  described  above.  Prospective  purchasers  should  consult  their tax
advisors  regarding  amortizable bond premium and the Amortizable Bond Premium
Regulations.

     Original Issue Discount. The IRS has stated in published rulings that, in
circumstances similar to those described herein, the special rules of the Code
relating to "original  issue discount"  (currently  Sections 1271 through 1273
and Section 1275) will be applicable to a Senior Certificateholder's  interest
in those Mortgage Loans meeting the conditions necessary for these sections to
apply.  Accordingly,  the  following  discussion  is based in part on Treasury
regulations  issued on February 2, 1994 under  Sections  1271 through 1273 and
Section  1275 (the  "OID  Regulations").  Certificateholders  should be aware,
however,  that the OID  Regulations do not adequately  address  certain issues
relevant to prepayable securities,  such as the Certificates.  Rules regarding
periodic  inclusion  of  original  issue  discount  income are  applicable  to
mortgages  of  corporations  originated  after  May  27,  1969,  mortgages  of
noncorporate  mortgagors  (other than  individuals)  originated  after July 1,
1982,  and  mortgages  of  individuals  originated  after March 2, 1984.  Such
original  issue  discount  could  arise by the  financing  of  points or other
charges  by the  originator  of the  mortgages  in an  amount  greater  than a
statutory de minimis exception to the extent that the points are not currently
deductible  under  applicable  provisions  of the Code or are not for services
provided by the lender.  Original issue discount generally must be reported as
ordinary  gross income as it accrues  under a constant  interest  method.  See
"--Multiple   Classes   of   Senior   Certificates--B.   Senior   Certificates
Representing  Interests  in Loans  Other than ARM  Loans--Accrual  of Original
Issue Discount" below.

     Market Discount.  A Senior  Certificateholder  that acquires an undivided
interest  in  Mortgage  Loans may be subject to the market  discount  rules of
Sections  1276 through 1278 to the extent an undivided  interest in a Mortgage
Loan is considered to have been purchased at a "market  discount".  Generally,
the  excess of the  portion  of the  principal  amount of such  Mortgage  Loan
allocable to such holder's  undivided interest over such holder's tax basis in
such interest.  Market discount with respect to a Senior  Certificate  will be
considered  to be zero if the amount  allocable to the Senior  Certificate  is
less  than  0.25%  of the  Senior  Certificate's  stated  redemption  price at
maturity  multiplied by the weighted average maturity remaining after the date
of purchase.  Treasury regulations implementing the market discount rules have
not yet  been  issued;  therefore,  investors  should  consult  their  own tax
advisors  regarding the  application  of these rules and the  advisability  of
making any of the elections allowed under Sections 1276 through 1278.

     The Code provides that any principal payment (whether a scheduled payment
or a prepayment) or any gain on disposition of a market discount bond acquired
by the taxpayer after October 22, 1986 shall be treated as ordinary  income to
the extent that it does not exceed the accrued market  discount at the time of
such  payment.   The  amount  of  accrued  market  discount  for  purposes  of
determining the tax treatment of subsequent principal payments or dispositions
of the  market  discount  bond is to be  reduced  by the  amount so treated as
ordinary income.

     The Code also grants to the  Department of the Treasury (the  "Treasury")
authority to issue regulations providing for the computation of accrued market
discount on debt  instruments,  the principal of which is payable in more than
one installment.  Although the Treasury has not yet issued regulations,  rules
described in the relevant  legislative  history will apply. Under those rules,
the  holder of a market  discount  bond may elect to  accrue  market  discount
either on the basis of a constant  interest  rate or  according  to one of the
following  methods.  If a Senior  Certificate  is issued with  original  issue
discount, the amount of market discount that accrues during any accrual period
is equal to the product of (i) the total remaining  market discount and (ii) a
fraction,  the  numerator of which is the  original  issue  discount  accruing
during the period and the denominator of which is the total remaining original
issue discount at the beginning of the accrual period. For Senior Certificates
issued without  original issue  discount,  the amount of market  discount that
accrues  during a period is equal to the  product  of (i) the total  remaining
market  discount and (ii) a fraction,  the numerator of which is the amount of
stated interest paid during the accrual period and the denominator of which is
the total amount of stated  interest  remaining to be paid at the beginning of
the accrual period.  For purposes of calculating  market discount under any of
the above methods in the case of instruments (such as the Senior Certificates)
which provide for payments  which may be  accelerated by reason of prepayments
of other obligations securing such instruments, the same prepayment assumption
applicable to  calculating  the accrual of original issue discount will apply.
Because the regulations described above have not been issued, it is impossible
to predict what effect those  regulations might have on the tax treatment of a
Senior Certificate purchased at a discount or premium in the secondary market.

     A holder who acquires a Senior  Certificate at a market discount also may
be required to defer,  until the maturity date of such Senior  Certificate  or
its earlier disposition in a taxable  transaction,  the deduction of a portion
of the amount of interest  that the holder paid or accrued  during the taxable
year on  indebtedness  incurred or  maintained to purchase or carry the Senior
Certificate in excess of the aggregate amount of interest  (including original
issue discount)  includible in such holder's gross income for the taxable year
with  respect to such  Senior  Certificate.  The  amount of such net  interest
expense  deferred  in a  taxable  year may not  exceed  the  amount  of market
discount  accrued on the Senior  Certificate  for the days  during the taxable
year on which the holder held the Senior Certificate and, in general, would be
deductible  when such market  discount is includible in income.  The amount of
any  remaining  deferred  deduction is to be taken into account in the taxable
year in which the Senior  Certificate  matures or is  disposed of in a taxable
transaction.  In the  case  of a  disposition  in  which  gain  or loss is not
recognized  in whole or in part,  any  remaining  deferred  deduction  will be
allowed to the extent of gain  recognized  on the  disposition.  This deferral
rule does not apply if the Senior  Certificateholder  elects to  include  such
market  discount  in income  currently  as it accrues  on all market  discount
obligations acquired by such Senior  Certificateholder in that taxable year or
thereafter.

     Election  to Treat All  Interest  as  Original  Issue  Discount.  The OID
Regulations  permit  a  Certificateholder  to elect to  accrue  all  interest,
discount  (including de minimis market or original issue discount) and premium
in income as  interest,  based on a constant  yield  method  for  Certificates
acquired on or after April 4, 1994.  If such an election is made with  respect
to a Mortgage Loan with market discount,  the Certificateholder will be deemed
to have made an election to include in income  currently  market discount with
respect  to all  other  debt  instruments  having  market  discount  that such
Certificateholder  acquires  during the year of the  election  or  thereafter.
Similarly, a Certificateholder that makes this election for a Certificate that
is acquired  at a premium  will be deemed to have made an election to amortize
bond premium  with respect to all debt  instruments  having  amortizable  bond
premium  that  such   Certificateholder   owns  or  acquires.  See  "--Regular
Certificates--Original  Issue  Discount  and Premium"  below.  The election to
accrue interest,  discount and premium on a constant yield method with respect
to a Certificate is irrevocable.

     Anti-abuse  Rule.  The IRS is  permitted  apply or depart  from the rules
contained in the OID  Regulations  as necessary  or  appropriate  to achieve a
reasonable  result where a principal  purpose in structuring a Mortgage Asset,
Mortgage Loan or Senior  Certificate,  or the effect of applying the otherwise
applicable  rules, is to achieve a result that is unreasonable in light of the
purposes of the applicable  statutes (which  generally are intended to achieve
the  clear  reflection  of  income  for  both  issuers  and  holders  of  debt
instruments).

Multiple Classes of Senior Certificates

     A.  Stripped Bonds and Stripped Coupons

     Pursuant to Section  1286,  the  separation  of ownership of the right to
receive some or all of the interest  payments on an obligation  from ownership
of the right to receive some or all of the principal  payments  results in the
creation of "stripped bonds" with respect to principal  payments and "stripped
coupons"  with respect to interest  payments.  For  purposes of Sections  1271
through 1288,  Section 1286 treats a stripped bond or a stripped  coupon as an
obligation  issued on the date that such  stripped  interest is created.  If a
Trust Fund is created  with two classes of Senior  Certificates,  one class of
Senior  Certificates  will  represent the right to principal and interest,  or
principal  only, on all or a portion of the Mortgage Loans (the "Stripped Bond
Certificates"),  while the second class of Senior  Certificates will represent
the right to some or all of the interest on such portion (the "Stripped Coupon
Certificates").

     Servicing   fees  in  excess  of  reasonable   servicing   fees  ("excess
servicing")  will be treated  under the  stripped  bond  rules.  If the excess
servicing fee is less than 100 basis points (i.e., 1% interest on the Mortgage
Loan  principal  balance) or the  Certificates  are  initially  sold with a de
minimis discount (assuming no prepayment  assumption is required),  any non-de
minimis discount arising from a subsequent transfer of the Certificates should
be treated as market  discount.  The IRS  appears to require  that  reasonable
servicing fees be calculated on a Mortgage Loan by Mortgage Loan basis,  which
could  result in some  Mortgage  Loans  being  treated as having more than 100
basis points of interest stripped off.

     Although not entirely clear, a Stripped Bond Certificate generally should
be treated as a single debt  instrument  issued on the day it is purchased for
purposes  of  calculating  any  original  issue  discount.  Generally,  if the
discount on a Stripped Bond Certificate is larger than a de minimis amount (as
calculated for purposes of the original issue discount  rules), a purchaser of
such a certificate  will be required to accrue the discount under the original
issue   discount   rules  of  the  Code.   See   "--Single   Class  of  Senior
Certificates--Original  Issue  Discount"  above.  However,  a  purchaser  of a
Stripped Bond  Certificate will be required to account for any discount on the
certificate as market  discount  rather than original issue discount if either
(i) the amount of original issue discount with respect to the  certificate was
treated as zero under the  original  issue  discount de minimis  rule when the
certificate was stripped or (ii) no more than 100 basis points  (including any
amount of servicing in excess of  reasonable  servicing)  are stripped off the
Trust Fund's  Mortgage  Loans.  Pursuant to Revenue  Procedure 91-49 issued on
August 8, 1991, purchasers of Stripped Bond Certificates using an inconsistent
method of accounting  must change their method of  accounting  and request the
consent of the IRS to the  change in their  accounting  method on a  statement
attached to their first timely tax return filed after August 8, 1991.

     The  precise  tax   treatment   of  Stripped   Coupon   Certificates   is
substantially  uncertain.  The Code could be read  literally  to require  that
original issue discount  computations  be made on a Mortgage Loan by Mortgagee
Loan basis. However,  based on recent IRS guidance, it appears that a Stripped
Coupon  Certificate  should  be  treated  as a single  installment  obligation
subject to the original  issue  discount  rules of the Code. As a result,  all
payments  on  a  Stripped  Coupon   Certificate   would  be  included  in  the
certificate's  stated redemption price at maturity for purposes of calculating
income on such  certificate  under the original  issue  discount  rules of the
Code.

     It is  unclear  under  what  circumstances,  if any,  the  prepayment  of
Mortgage  Loans  will give rise to a loss to the  holder  of a  Stripped  Bond
Certificate  purchased at a premium or a Stripped Coupon Certificate.  If such
Certificate  is treated as a single  instrument  (rather  than an  interest in
discrete  mortgage  loans) and the effect of prepayments is taken into account
in computing yield with respect to such Senior Certificate, it appears that no
loss  may be  available  as a  result  of  any  particular  prepayment  unless
prepayments occur at a rate faster than the assumed prepayment rate.  However,
if such Certificate is treated as an interest in discrete Mortgage Loans or if
no prepayment  assumption is used, then, when a Mortgage Loan is prepaid,  the
holder of such  Certificate  should be able to  recognize  a loss equal to the
portion of the adjusted issue price of such  Certificate  that is allocable to
such Mortgage Loan.

     Holders of Stripped Bond  Certificates  and Stripped Coupon  Certificates
are  urged to  consult  with  their  own tax  advisors  regarding  the  proper
treatment of these Certificates for federal income tax purposes.

     Treatment  of  Certain  Owners.  Several  Sections  of the  Code  provide
beneficial treatment to certain taxpayers that invest in mortgage loans of the
type that make up the Trust Fund. With respect to these Sections,  no specific
legal  authority  exists  regarding   whether  the  character  of  the  Senior
Certificates, for federal income tax purposes, will be the same as that of the
underlying  Mortgage Loans. While Section 1286 treats a stripped obligation as
a separate  obligation for purposes of the  provisions of the Code  addressing
original issue discount, it is not clear whether such  characterization  would
apply with regard to these other Sections. Although the issue is not free from
doubt,  based on policy  considerations,  each  class of  Senior  Certificates
should be considered to represent  "real estate  assets" within the meaning of
Section 856(c)(4)(A) and "loans . . . secured by, an interest in real property
which is . . .  residential  real  property"  within  the  meaning  of Section
7701(a)(19)(C)(v),  and interest income  attributable  to Senior  Certificates
should  be  considered  to  represent  "interest  on  obligations  secured  by
mortgages  on real  property"  within the  meaning  of  Section  856(c)(3)(B),
provided that in each case the underlying  Mortgage Loans and interest on such
Mortgage  Loans qualify for such  treatment.  Prospective  purchasers to which
such  characterization  of an  investment in Senior  Certificates  is material
should consult their own tax advisors  regarding the  characterization  of the
Senior  Certificates and the income  therefrom.  Senior  Certificates  will be
"obligations   (including  any  participation  or  certificate  of  beneficial
ownership  therein)  which are  principally  secured  by an  interest  in real
property" within the meaning of Section 860G(a)(3)(A).

B.  Senior Certificates Representing Interests in Loans Other Than ARM Loans

     The original  issue  discount rules of Sections 1271 through 1275 will be
applicable to a Senior Certificateholder'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  in  income  are
applicable  to  mortgages  of  corporations  originated  after  May 27,  1969,
mortgages of noncorporate mortgagors (other than individuals) originated after
July 1, 1982,  and mortgages of  individuals  originated  after March 2, 1984.
Under the OID  Regulations,  such original  issue  discount could arise by the
charging of points by the originator of the mortgage in an amount greater than
the  statutory  de minimis  exception,  including  a payment of points that is
currently deductible by the borrower under applicable  provisions of the Code,
or, under  certain  circumstances,  by the  presence of "teaser"  rates on the
Mortgage  Loans.  Original issue discount on each Senior  Certificate  must be
included in the owner's  ordinary income for federal income tax purposes as it
accrues, in accordance with a constant interest method that takes into account
the compounding of interest, in advance of receipt of the cash attributable to
such income.  The amount of original issue discount required to be included in
an owner's  income in any taxable  year with  respect to a Senior  Certificate
representing  an  interest in Mortgage  Loans other than  Mortgage  Loans with
interest rates that adjust  periodically ("ARM Loans") likely will be computed
as described under "--Accrual of Original Issue Discount" below. The following
discussion  is  based  in  part  on the  OID  Regulations  and in  part on the
provisions of the Tax Reform Act of 1986, as amended (the "1986 Act"). The OID
Regulations  generally are effective for debt  instruments  issued on or after
April 4,  1994,  but may be relied  upon as  authority  with  respect  to debt
instruments  such as the Senior  Certificates  issued after December 21, 1992.
Alternatively,  proposed Treasury  regulations issued December 21, 1992 may be
treated as authority for debt  instruments  issued after December 21, 1992 and
prior to April 4, 1994, and proposed Treasury  regulations  issued in 1986 and
1991 may be treated as authority for  instruments  issued before  December 21,
1992. In applying these dates,  the issue date of the Mortgage Loans should be
used  or,  in the  case of  Stripped  Bond  Certificates  or  Stripped  Coupon
Certificates,  the date such Certificates are acquired. The holder of a Senior
Certificate  should  be  aware,   however,   that  neither  the  proposed  OID
Regulations nor the OID Regulations adequately address certain issues relevant
to prepayable securities.

     Under the Code, the Mortgage  Loans  underlying  each Senior  Certificate
will be treated as having been issued on the date they were originated with an
amount of original issue discount equal to the excess of such Mortgage  Loan's
stated redemption price at maturity over its issue price. The issue price of a
Mortgage  Loan is  generally  the amount lent to the  mortgagee,  which may be
adjusted  to take into  account  certain  loan  origination  fees.  The stated
redemption  price at maturity of a Mortgage Loan is the sum of all payments to
be made on such  Mortgage  Loan  other  than  payments  that  are  treated  as
qualified  stated  interest  payments.  The  accrual  of this  original  issue
discount,  as described under  "--Accrual of Original Issue  Discount"  below,
will, unless otherwise specified in the related Prospectus Supplement, utilize
the original yield to maturity of the Senior Certificate calculated based on a
reasonable  assumed  prepayment  rate for the Mortgage  Loans  underlying  the
Senior  Certificates (the "Prepayment  Assumption") and will take into account
events that occur during the  calculation  period.  The Prepayment  Assumption
will be determined in the manner  prescribed by regulations  that have not yet
been  issued.  The  legislative  history  of the 1986  Act  (the  "Legislative
History")  provides,  however,  that the  regulations  will  require  that the
Prepayment Assumption be the prepayment assumption that is used in determining
the offering price of such  Certificate.  No  representation  is made that any
Certificate will prepay at the Prepayment Assumption or at any other rate. The
prepayment  assumption  contained in the Code  literally  only applies to debt
instruments  collateralized  by other  debt  instruments  that are  subject to
prepayment  rather than direct ownership  interests in such debt  instruments,
such as the Certificates represent. However, no other legal authority provides
guidance with regard to the proper method for accruing original issue discount
on obligations that are subject to prepayment,  and, until further guidance is
issued,  the Master  Servicer  intends to calculate and report  original issue
discount under the method described below.

     Accrual of  Original  Issue  Discount.  Generally,  the owner of a Senior
Certificate must include in gross income the sum of the "daily  portions",  as
defined below,  of the original issue discount on such Senior  Certificate for
each day on which it owns a Senior Certificate, including the date of purchase
but excluding the date of disposition.  In the case of an original owner,  the
daily  portions of original  issue  discount  with  respect to each  component
generally  will be determined as follows under the  Amendments.  A calculation
will be made by the Master  Servicer  or such other  entity  specified  in the
related  Prospectus  Supplement of the portion of original issue discount that
accrues during each successive  monthly accrual period (or shorter period from
the  date  of  original  issue)  that  ends on the  day in the  calendar  year
corresponding to each of the Distribution  Dates on the Senior Certificate (or
the day prior to each such date).  This will be done, in the case of each full
month  accrual  period,  by  adding  (i) the  present  value at the end of the
accrual period (determined by using as a discount factor the original yield to
maturity of the respective component,  under the Prepayment Assumption) of all
remaining  payments  to be received  under the  Prepayment  Assumption  on the
respective  component,  and (ii) any  payments  received  during such  accrual
period (other than a payment of qualified  stated  interest),  and subtracting
from that total the "adjusted issue price" of the respective  component at the
beginning  of such  accrual  period.  The  "adjusted  issue price" of a Senior
Certificate  at the beginning of the first accrual  period is its issue price;
the  "adjusted  issue  price" of a Senior  Certificate  at the  beginning of a
subsequent  accrual  period is the "adjusted  issue price" at the beginning of
the  immediately  preceding  accrual  period plus the amount of original issue
discount allocable to that accrual period reduced by the amount of any payment
(other  than a payment of  qualified  stated  interest)  made at the end of or
during that accrual period.  The original issue discount  accruing during such
accrual  period  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 monthly
accrual  period,  the  daily  portions  of  original  issue  discount  must be
determined according to an appropriate allocation under any reasonable method.

     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 as it accrues rather than when received.  However,
the amount of original issue discount  includible in the income of a holder of
an  obligation is reduced when the  obligation  is acquired  after its initial
issuance at a price  greater than the sum of the original  issue price and the
previously accrued original issue discount,  less prior payments of principal.
Accordingly,  if such  Mortgage  Loans  acquired  by a  Certificateholder  are
purchased  at a price  equal  to the  then  unpaid  principal  amount  of such
Mortgage  Loan, no original  issue  discount  attributable  to the  difference
between the issue price and the  original  principal  amount of such  Mortgage
Loan (i.e.,  points) will be includible by such holder.  Other  original issue
discount on the Mortgage Loans (e.g., that arising from a "teaser" rate) would
still need to be accrued.

C. Senior Certificates Representing Interests in ARM Loans

     The OID Regulations do not address the treatment of instruments,  such as
the Senior Certificates (if the related Trust Fund includes ARM Loans),  which
represent  interests  in ARM  Loans.  Additionally,  the IRS  has  not  issued
guidance  under the coupon  stripping  rules of the Code with  respect to such
instruments.  In the absence of any authority, the Master Servicer will report
original  issue  discount  on Senior  Certificates  attributable  to ARM Loans
("Stripped  ARM  Obligations")  to  holders  in a  manner  it  believes  to be
consistent  with  the  rules   described   under  the  heading  "--B.   Senior
Certificates  Representing  Interests in Loans Other than ARM Loans" above and
with the OID Regulations.  In general,  application of these rules may require
inclusion of income on a Stripped ARM  Obligation in advance of the receipt of
cash attributable to such income.  Further,  the addition of interest deferred
by reason of negative  amortization  ("Deferred  Interest")  to the  principal
balance of an ARM Loan may require the  inclusion of such amount in the income
of the Senior  Certificateholder  when such amount accrues.  Furthermore,  the
addition of Deferred  Interest to the Senior  Certificate's  principal balance
will result in additional income  (including  possibly original issue discount
income) to the Senior Certificateholder over the remaining life of such Senior
Certificates.

     Because the treatment of Stripped ARM Obligations is uncertain, investors
are  urged  to  consult  their  tax  advisors  regarding  how  income  will be
includible with respect to such Certificates.

Possible   Application  of  Contingent  Payment  Regulations  to  Certain
Non-REMIC Certificates

     Final regulations  issued on June 11, 1996 with respect to original issue
discount under Section 1275 include rules for obligations that provide for one
or more contingent payments (the "Contingent Payment Regulations").  Rights to
interest  payments on a mortgage  loan might be  considered  to be  contingent
within the meaning of the  Contingent  Payment  Regulations  if such  interest
would not be paid if the borrower  exercised  its right to prepay the mortgage
loan.  However,  in the case of an  investor  having a right to  shares of the
interest  and  principal  payments  on such a mortgage  loan when the share of
interest  is not  substantially  greater  than  the  share of  principal,  the
possibility of prepayment  should not be considered to characterize  otherwise
noncontingent  interest  payments  as  contingent  payments.  The  absence  of
interest  payments  following a prepayment would be the normal  consequence of
the return of such investor's capital in the form of a principal  payment.  On
the other hand, a right to interest on such a mortgage  loan is more likely to
be regarded  as  contingent  if held by an investor  that does not also hold a
right to the related principal. Such an investor would not recover its capital
through  receipt of a principal  payment at the time of the  prepayment of the
mortgage loan.

     Applying  these  principles  to  the  Senior  Certificates,  because  the
Mortgage  Loans are subject to prepayment at any time,  payments on a class of
Senior  Certificates  representing  a right to interest on the Mortgage  Loans
could be  considered  to be  contingent  within the meaning of the  Contingent
Payment  Regulations,  at least if such  Senior  Certificate  was  issued at a
premium.  The  likelihood  that such payments  will be  considered  contingent
increases the greater the amount of such premium.

     In the event that payments on a Senior Certificate in respect of interest
on the  Mortgage  Loans  are  considered  contingent,  then the  holder  would
generally  report  income  or  loss  as  described  above  under  the  heading
"--A.Stripped Bonds and Stripped Coupons";  provided,  however, that the yield
that  would be used in  calculating  interest  income  would not be the actual
yield but would  instead  equal the  "applicable  Federal  rate"  (the  "AFR",
generally,  an average of current yields of Treasury  securities  computed and
published  monthly  by the IRS),  in effect  at the time of  purchase  of such
Senior  Certificate by such holder.  In addition,  once such Holder's adjusted
basis in such Senior  Certificate has been reduced (by prior  distributions or
losses)  to  an  amount  equal  to  the  aggregate  amount  of  the  remaining
noncontingent payments of the Mortgage Loans that are allocable to such Senior
Certificate (or to zero if such Senior Certificate does not share in principal
payments),  then such holder would recognize  income in each subsequent  month
equal to the full  amount of interest on the  Mortgage  Loans that  accrues in
that  month and is  allocable  to such  Senior  Certificate.  It is  uncertain
whether, under the Contingent Payment regulations, any other adjustments would
be made to take account of prepayments of the Mortgage Loans.

Sale or Exchange of a Senior Certificate

     Sale or  exchange  of a Senior  Certificate  prior to its  maturity  will
result in gain or loss equal to the  difference,  if any,  between  the amount
received  and the  seller's  adjusted  basis in the Senior  Certificate.  Such
adjusted basis generally will equal the seller's purchase price for the Senior
Certificate, increased by the original issue discount included in the seller's
gross income with respect to the Senior Certificate,  and reduced by principal
payments on the Senior  Certificate  previously  received by the seller.  Such
gain or loss  will be  capital  gain or loss to a  seller  for  which a Senior
Certificate is a "capital  asset" within the meaning of Section 1221, and will
be long-term or  short-term  depending on whether the Senior  Certificate  has
been owned for the long-term  capital gain holding period (currently more than
one year).

     The Taxpayer  Relief Act of 1997 (the "1997 Tax Act") reduces the maximum
rates  on  long-term  capital  gains  recognized  on  capital  assets  held by
individuals  taxpayers  for more than 18 months as of the date of  disposition
(and would further reduce the maximum rates on such gains in the year 2001 and
thereafter for certain  individual  taxpayers who meet specified  conditions).
The capital  gains rate for capital  assets held by  individual  taxpayers for
more than 12 months  but less than 18 months  was not  changed by the 1997 Tax
Act. The 1997 Tax Act does not change the capital gain rates for corporations.
Prospective  investors should consult their own tax advisors  concerning these
tax law changes.

     It is  possible  that  capital  gain  realized  by  holders of the Senior
Certificates  could  be  considered  gain  realized  upon the  disposition  of
property  that  was  part of a  "conversion  transaction".  A sale of a Senior
Certificate will be part of a conversion  transaction if substantially  all of
the holder's expected return is attributable to the time value of the holder's
net  investment,  and (i) the holder  entered the  contract to sell the Senior
Certificate   substantially   contemporaneously   with  acquiring  the  Senior
Certificate,  (ii) the Senior  Certificate  is part of a  straddle,  (iii) the
Senior Certificate is marketed or sold as producing capital gain or (iv) other
transactions  to be specified in Treasury  regulations  that have not yet been
issued. If the sale or other disposition of a Senior  Certificate is part of a
conversion transaction,  all or any portion of the gain realized upon the sale
or other  disposition  would be treated as ordinary  income instead of capital
gain.

     Senior  Certificates  will be  "evidences  of  indebtedness"  within  the
meaning of Section 582(c)(1), so that gain or loss recognized from the sale of
a Senior  Certificate by a bank or a thrift  institution to which such Section
applies will be ordinary income or loss.

Non-U.S. Persons

     Generally, to the extent that a Senior Certificate 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
Section  1441 or 1442 to (i) an owner that is not a U.S.  Person  (as  defined
below) or (ii) a Senior  Certificateholder  holding on behalf of an owner that
is not a U.S.  Person,  will be subject to federal  income tax,  collected  by
withholding,  at a rate  of 30% or such  lower  rate  as may be  provided  for
interest  by  an  applicable  tax  treaty.  Accrued  original  issue  discount
recognized  by the owner on the sale or exchange of such a Senior  Certificate
also will be subject to federal income tax at the same rate.  Generally,  such
payments  would not be subject  to  withholding  to the  extent  that a Senior
Certificate  evidences ownership in Mortgage Loans issued after July 18, 1984,
if (i) such Senior  Certificateholder  does not actually or constructively own
10% or more of the  combined  voting  power of all  classes  of  equity in the
issuer (which for purposes of this discussion may be defined as the Trust Fund
(the  "issuer"));  (ii)  such  Senior  Certificateholder  is not a  controlled
foreign corporation (within the meaning of Section 957) related to the issuer;
and (iii) such Senior  Certificateholder  complies with certain identification
requirements  (including  delivery  of  a  statement,  signed  by  the  Senior
Certificateholder  under  penalties  of perjury,  certifying  that such Senior
Certificateholder  is not a U.S.  Person and providing the name and address of
such Senior Certificateholder).

     For  purposes  of this  discussion,  a "U.S.  Person"  means a citizen or
resident of the United States,  a corporation  or a partnership  (including an
entity  treated as a corporation or  partnership  for U.S.  federal income tax
purposes)  organized in or under the laws of the United  States,  or any State
thereof or the  District  of  Columbia  (unless  in the case of a  partnership
Treasury  regulations  are adopted that provide  otherwise) or an estate whose
income from sources  outside the United  States is  includible in gross income
for federal income tax purposes  regardless of its connection with the conduct
of a trade or business within the United States,  or a trust if a court within
the  United   States  is  able  to  exercise   primary   supervision   of  the
administration of the trust and one or more U.S. Persons have the authority to
control all substantial  decisions of the trust.  In addition,  certain trusts
that would not qualify as U.S. Persons under the foregoing definition but that
are  eligible to and make an election to be treated as U.S.  Persons will also
be treated as U.S. Persons.

Information Reporting and Backup Withholding

     The Master Servicer will furnish or make  available,  within a reasonable
time after the end of each  calendar  year, to each  Certificateholder  at any
time  during  such  year,  such  information  as may be  deemed  necessary  or
desirable to assist  Certificateholders  in preparing their federal income tax
returns, or to enable holders to make such information  available to owners or
other  financial  intermediaries  of holders  that hold such  Certificates  as
nominees.  If a holder,  owner or other recipient of a payment on behalf of an
owner fails to supply a  certified  taxpayer  identification  number or if the
Secretary  of the  Treasury  determines  that such person has not reported all
interest and dividend  income  required to be shown on its federal  income tax
return,  31% backup  withholding may be required with respect to any payments.
Any amounts  deducted and withheld from a distribution to a recipient would be
allowed as a credit against such recipient's federal income tax liability.


New Withholding Regulations

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

REMIC CERTIFICATES

     The  Trust  Fund  relating  to a Series of  Certificates  may elect to be
treated as a REMIC.  Qualification as a REMIC requires ongoing compliance with
certain  conditions.  Although  a REMIC is not  generally  subject  to federal
income tax (see, however,  "--Prohibited Transactions and Other Taxes") below,
if a Trust Fund with respect to which a REMIC election is made fails to comply
with one or more of the  ongoing  requirements  of the Code for  REMIC  status
during any taxable year (including the  implementation  of restrictions on the
purchase and transfer of the residual  interest in a REMIC as described  under
"--Residual Certificates" below), the Code provides that a Trust Fund will not
be treated as a REMIC for such year and thereafter. In that event, such entity
may be taxable as a separate  corporation,  and the related REMIC Certificates
may not be accorded  the status or given the tax  treatment  described  below.
While the Code authorizes the Treasury to issue  regulations  providing relief
in the event of an  inadvertent  termination  of  status  as a REMIC,  no such
regulations have been issued.  Moreover, any such relief may be accompanied by
sanctions such as the imposition of a corporate tax on all or a portion of the
REMIC's  income for the period in which the  requirements  for such status are
not satisfied.  With respect to each such Trust Fund that elects REMIC status,
Brown & Wood LLP will deliver its opinion  generally to the effect that, under
then existing law and assuming  compliance  with all provisions of the related
Agreement,   such  Trust  Fund  will  qualify  as  a  REMIC  and  the  related
Certificates   will  be   considered   to  be  regular   interests   ("Regular
Certificates") or residual interests  ("Residual  Certificates") in the REMIC.
The  related  Prospectus  Supplement  for each  Series  of  Certificates  will
indicate whether the Trust Fund will make a REMIC election and whether a class
of  Certificates  will be  treated as a regular or  residual  interest  in the
REMIC.

     In general, with respect to each Series of Certificates for which a REMIC
election is made, (i)  Certificates  held by a thrift  institution  taxed as a
"domestic  building and loan  association" will constitute assets described in
Section  7701(a)(19)(C);  (ii)  Certificates  held by a real estate investment
trust will  constitute  "real  estate  assets"  within the  meaning of Section
856(c)(4)(A);  and  (iii)  interest  on  Certificates  held  by a real  estate
investment  trust  will be  considered  "interest  on  obligations  secured by
mortgages on real  property"  within the meaning of Section  856(c)(3)(B).  If
less than 95% of the  REMIC's  assets are assets  qualifying  under any of the
foregoing  Sections,  the Certificates  will be qualifying  assets only to the
extent that the REMIC's assets are qualifying assets. In addition, payments on
Mortgage Loans held pending  distribution  on the REMIC  Certificates  will be
considered to be qualifying assets under the foregoing Sections.

     In some  instances,  the  Mortgage  Loans may not be treated  entirely as
assets  described  in  the  foregoing  sections.  See,  in  this  regard,  the
discussion   of   "buydown"   Mortgage   Loans   contained   in   "--NON-REMIC
CERTIFICATES--Single  Class of Senior  Certificates" above. REMIC Certificates
held  by a real  estate  investment  trust  will  not  constitute  "Government
Securities" within the meaning of Section  856(c)(5)(A) and REMIC Certificates
held  by a  regulated  investment  company  will  not  constitute  "Government
Securities" within the meaning of Section 851(b)(4)(A)(ii). REMIC Certificates
held  by  certain  financial   institutions  will  constitute   "evidences  of
indebtedness" within the meaning of Section 582(c)(1).

     A "qualified  mortgage" for REMIC purposes is any  obligation  (including
certificates  of  participation  in such an  obligation)  that is  principally
secured by an interest in real property and that is  transferred  to the REMIC
within a prescribed time period in exchange for regular or residual  interests
in the REMIC.  The REMIC  Regulations  provide  that  manufactured  housing or
mobile  homes  (not  including  recreational  vehicles,   campers  or  similar
vehicles) which are "single family  residences"  under Section  25(e)(10) will
qualify as real property  without regard to state law  classifications.  Under
Section  25(e)(10),  a single family residence  includes any manufactured home
which has a minimum of 400 square feet of living space and a minimum  width in
excess  of 102  inches  and  which  is of a kind  customarily  used at a fixed
location.

Tiered REMIC Structures

     For certain Series of Certificates, two separate elections may be made to
treat designated  portions of the related Trust Fund as REMICs  (respectively,
the  "Subsidiary  REMIC"  and the  "Master  REMIC")  for  federal  income  tax
purposes.  Upon the issuance of any such Series of Certificates,  Brown & Wood
LLP,  counsel to the  Depositor,  will  deliver its opinion  generally  to the
effect that, assuming compliance with all provisions of the related Agreement,
the Master REMIC as well as any Subsidiary  REMIC will each qualify as a REMIC
and the REMIC  Certificates  issued  by the  Master  REMIC and the  Subsidiary
REMIC,  respectively,  will be  considered  to evidence  ownership  of Regular
Certificates or Residual  Certificates in the related REMIC within the meaning
of the REMIC provisions.

     Only  REMIC  Certificates  issued by the  Master  REMIC  will be  offered
hereunder.  The  Subsidiary  REMIC and the Master REMIC will be treated as one
REMIC solely for purposes of  determining  (a) whether the REMIC  Certificates
will be (i) "real estate assets" within the meaning of Section 856(c)(4)(A) or
(ii)  "loans  secured  by  an  interest  in  real   property"   under  Section
7701(a)(19)(C);  and (b) whether the income on such  Certificates  is interest
described in Section 856(c)(3)(B).

Regular Certificates

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

     Original  Issue  Discount and Premium.  The Regular  Certificates  may be
issued with "original issue discount"  within the meaning of Section  1273(a).
Generally,  such original  issue  discount,  if any, will equal the difference
between the "stated redemption price at maturity" of a Regular Certificate and
its "issue price".  Holders of any class of Certificates  issued with original
issue  discount  will be required to include such original  issue  discount in
gross income for federal income tax purposes as it accrues, in accordance with
a constant interest method based on the compounding of interest, in advance of
receipt of the cash attributable to such income.  The following  discussion is
based in part on the OID Regulations and in part on the provisions of the 1986
Act. Holders of Regular Certificates (the "Regular Certificateholders") should
be aware,  however, that the OID Regulations do not adequately address certain
issues relevant to prepayable securities such as the Regular Certificates.

     Rules  governing  original  issue discount are set forth in Sections 1271
through 1273 and Section 1275. These rules require that the amount and rate of
accrual  of  original  issue  discount  be  calculated  based on a  Prepayment
Assumption and prescribe a method for adjusting the amount and rate of accrual
of such discount where the actual  prepayment rate differs from the Prepayment
Assumption.  Under the Code, the Prepayment  Assumption  must be determined in
the manner  prescribed  by  regulations  which have not yet been  issued.  The
Legislative History provides,  however, that Congress intended the regulations
to require that the Prepayment Assumption be the prepayment assumption that is
used in determining the initial  offering price of such Regular  Certificates.
The Prospectus Supplement for each Series of Regular Certificates will specify
the Prepayment Assumption to be used for the purpose of determining the amount
and rate of accrual of original issue discount.

No  representation  is made that the Regular  Certificates  will prepay at the
Prepayment Assumption or at any other rate.

     In  general,  each  Regular  Certificate  will  be  treated  as a  single
installment  obligation issued with an amount of original issue discount equal
to the excess of its "stated  redemption  price at  maturity"  over its "issue
price". The issue price of a Regular Certificate is the first price at which a
substantial  amount  of  Regular  Certificates  of that  class are sold to the
public (excluding bond houses, brokers,  underwriters or wholesalers). If less
than a substantial  amount of a particular  class of Regular  Certificates  is
sold for cash on or prior to the date of their initial  issuance (the "Closing
Date"),  the issue  price for such class  will be  treated as the fair  market
value  of such  class on the  Closing  Date.  The  issue  price  of a  Regular
Certificate   also   includes   the  amount   paid  by  an   initial   Regular
Certificateholder  for accrued  interest that relates to a period prior to the
issue date of the Regular Certificate. The stated redemption price at maturity
of a Regular Certificate includes the original principal amount of the Regular
Certificate,  but generally will not include distributions of interest if such
distributions   constitute  "qualified  stated  interest".   Qualified  stated
interest  generally means interest payable at a single fixed rate or qualified
variable rate (as described  below)  provided that such interest  payments are
unconditionally  payable at  intervals  of one year or less  during the entire
term of the Regular  Certificate.  Interest is payable at a single  fixed rate
only if the rate  appropriately  takes into account the length of the interval
between  payments.  Distributions  of  interest on Regular  Certificates  with
respect to which deferred  interest will accrue will not constitute  qualified
stated  interest  payments,  in which  case  the  stated  redemption  price at
maturity of such Regular  Certificates  includes all distributions of interest
as well as principal thereon.

     Where the interval between the issue date and the first Distribution Date
on a  Regular  Certificate  is longer  than the  interval  between  subsequent
Distribution  Dates, the greater of any original issue discount  (disregarding
the rate in the first  period)  and any  interest  foregone  during  the first
period  is  treated  as the  amount by which the  stated  redemption  price at
maturity of the  Certificate  exceeds  its issue price for  purposes of the de
minimis rule described below. The OID Regulations suggest that all interest on
a long first period  Regular  Certificate  that is issued with non-de  minimis
original  issue  discount,  as determined  under the foregoing  rule,  will be
treated as original issue discount.  Where the interval between the issue date
and the first  Distribution Date on a Regular  Certificate is shorter than the
interval  between  subsequent  Distribution  Dates,  interest due on the first
Distribution Date in excess of the amount that accrued during the first period
would  be added  to the  Certificates  stated  redemption  price at  maturity.
Regular  Certificateholders should consult their own tax advisors to determine
the  issue  price  and  stated  redemption  price  at  maturity  of a  Regular
Certificate.

     Under  the  de  minimis  rule,  original  issue  discount  on  a  Regular
Certificate  will be considered to be zero if such original  issue discount is
less than 0.25% of the stated  redemption  price at  maturity  of the  Regular
Certificate  multiplied  by the  weighted  average  maturity  of  the  Regular
Certificate.  For this purpose,  the weighted  average maturity of the Regular
Certificate  is computed as the sum of the amounts  determined by  multiplying
the number of full years (i.e.,  rounding  down partial  years) from the issue
date  until each  distribution  in  reduction  of stated  redemption  price at
maturity is scheduled to be made by a fraction,  the numerator of which is the
amount  of each  distribution  included  in the  stated  redemption  price  at
maturity of the Regular Certificate and the denominator of which is the stated
redemption price at maturity of the Regular  Certificate.  Although  currently
unclear,  it  appears  that  the  schedule  of such  distributions  should  be
determined in  accordance  with the assumed rate of prepayment of the Mortgage
Loans and the anticipated  reinvestment  rate, if any, relating to the Regular
Certificates  (the "Prepayment  Assumption").  The Prepayment  Assumption with
respect to a Series of Regular  Certificates  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 such income will be
capital gain if the Regular  Certificate is held as a capital asset.  However,
accrual  method  holders  may elect to accrue  all de minimis  original  issue
discount as well as market discount under a constant interest method.

     The  Prospectus  Supplement  with respect to a Trust Fund may provide for
certain Regular  Certificates to be issued at prices  significantly  exceeding
their  principal  amounts  or  based  on  notional   principal  balances  (the
"Super-Premium  Certificates").  The  income  tax  treatment  of such  Regular
Certificates is not entirely certain. For information reporting purposes,  the
Trust Fund intends to take the position  that the stated  redemption  price at
maturity of such Regular Certificates is the sum of all payments to be made on
such Regular Certificates determined under the Prepayment Assumption, with the
result that such  Regular  Certificates  would be issued with  original  issue
discount.  The  calculation  of income in this manner could result in negative
original  issue  discount  (which  delays  future  accruals of original  issue
discount rather than being  immediately  deductible)  when  prepayments on the
Mortgage Loans exceed those estimated under the Prepayment Assumption. The IRS
might contend,  however,  that the Contingent Payment Regulations should apply
to such Certificates.

     Although  the  Contingent  Payment  Regulations  are  not  applicable  to
instruments  governed by Section 1272(a)(6),  they represent the only guidance
regarding  the  current  view of the IRS with  respect to  contingent  payment
instruments.  In the  alternative,  the  IRS  could  assert  that  the  stated
redemption price at maturity of such Regular Certificates should be limited to
their principal amount (subject to the discussion  under  "--Accrued  Interest
Certificates"  below), so that such Regular  Certificates  would be considered
for U.S.  federal  income  tax  purposes  to be issued at a  premium.  If such
position were to prevail,  the rules described under  "--Premium"  below would
apply. It is unclear when a loss may be claimed for any unrecovered  basis for
a Super-Premium  Certificate.  It is possible that a holder of a Super-Premium
Certificate may only claim a loss when its remaining basis exceeds the maximum
amount of future payments,  assuming no further prepayments, or when the final
payment is received with respect to such Super-Premium Certificate.

     Under the REMIC Regulations,  if the issue price of a Regular Certificate
(other than Regular  Certificate  based on a notional  amount) does not exceed
125% of its actual  principal  amount,  the  interest  rate is not  considered
disproportionately  high.  Accordingly,  such  Regular  Certificate  generally
should not be treated as a  Super-Premium  Certificate and the rules described
below under  "--Premium"  below should  apply.  However,  it is possible  that
holders of Regular  Certificates  issued at a premium,  even if the premium is
less than 25% of such Certificate's actual principal balance, will be required
to amortize the premium under an original issue discount  method or contingent
interest  method even though no election under Section 171 is made to amortize
such premium.

     Generally,  a Regular  Certificateholder must include in gross income the
"daily  portions," as determined  below,  of the original  issue discount that
accrues on a Regular  Certificate  for each day the Regular  Certificateholder
holds the Regular  Certificate,  including the purchase date but excluding the
disposition date. In the case of an original holder of a Regular  Certificate,
a calculation  will be made of the portion of the original issue discount that
accrues during each successive  period ("an accrual  period") that ends on the
day  in  the  calendar  year  corresponding  to a  Distribution  Date  (or  if
Distribution  Dates  are  on  the  first  day  or  first  business  day of the
immediately  preceding  month,  interest may be treated as payable on the last
day of the immediately preceding month) and begins on the day after the end of
the immediately  preceding accrual period (or on the issue date in the case of
the first accrual period). This will be done, in the case of each full accrual
period,  by (i) adding (a) the present value at the end of the accrual  period
(determined  by using as a discount  factor the original  yield to maturity of
the Regular Certificates as calculated under the Prepayment Assumption) of all
remaining  payments  to be  received  on the  Regular  Certificate  under  the
Prepayment Assumption,  and (b) any payments included in the stated redemption
price at maturity  received during such accrual period,  and (ii)  subtracting
from that total the "adjusted issue price" of the Regular  Certificates at the
beginning  of such accrual  period.  The  "adjusted  issue price" of a Regular
Certificate  at the beginning of the first accrual  period is its issue price;
the  "adjusted  issue price" of a Regular  Certificate  at the  beginning of a
subsequent  accrual  period is the "adjusted  issue price" at the beginning of
the  immediately  preceding  accrual  period plus the amount of original issue
discount  allocable to that accrual period and reduced by the accrual  period.
The original  issue  discount  accrued  during an accrual  period 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 accrual period. The calculation of
original  issue  discount  under the  method  described  above  will cause the
accrual of original issue  discount to either  increase or decrease (but never
below zero) in a given accrual period to reflect the fact that prepayments are
occurring faster or slower than under the Prepayment Assumption.  With respect
to an initial  accrual  period shorter than a full accrual  period,  the daily
portions  of  original  issue  discount  may  be  determined  according  to an
appropriate allocation under any reasonable method.

     A subsequent  purchaser  of a Regular  Certificate  issued with  original
issue  discount who purchases the Regular  Certificate at a cost less than the
remaining stated redemption price at maturity will also be required to include
in gross income the sum of the daily  portions of original  issue  discount on
that Regular  Certificate.  In computing the daily  portions of original issue
discount for such a purchaser (as well as an initial  purchaser that purchases
at a price  higher  than the  adjusted  issue  price but less than the  stated
redemption  price at maturity),  however,  the daily portion is reduced by the
amount that would be the daily  portion for such day  (computed in  accordance
with the rules set forth above)  multiplied  by a fraction,  the  numerator of
which is the  amount,  if any, by which the price paid by such holder for that
Regular  Certificate  exceeds the following  amount:  (a) the sum of the issue
price plus the  aggregate  amount of original  issue  discount that would have
been includible in the gross income of an original  Regular  Certificateholder
(who purchased the Regular Certificate at its issue price), less (b) any prior
payments  included  in the  stated  redemption  price  at  maturity,  and  the
denominator  of  which  is the sum of the  daily  portions  for  that  Regular
Certificate  for all days  beginning on the date after the  purchase  date and
ending on the maturity date computed under the Prepayment Assumption. A holder
who pays an  acquisition  premium  instead may elect to accrue  original issue
discount by treating the purchase as original issue.

     Variable Rate Regular  Certificate.  Regular Certificates may provide for
interest  based on a variable  rate.  Interest  based on a variable  rate will
constitute   qualified  stated  interest  and  not  contingent   interest  if,
generally,  (i) such interest is  unconditionally  payable at least  annually,
(ii) the  issue  price of the  debt  instrument  does  not  exceed  the  total
noncontingent  principal  payments and (iii) interest is based on a "qualified
floating rate", an "objective  rate", a combination of a single fixed rate and
one or more "qualified floating rates", one "qualified inverse floating rate",
or a combination of "qualified floating rates" that do not operate in a manner
that  significantly  accelerates or defers  interest  payments on such Regular
Certificate.

     The  amount  of  original  issue  discount  with  respect  to  a  Regular
Certificate  bearing a variable  rate of  interest  will  accrue in the manner
described  under  "--Original  Issue  Discount and Premium"  above by assuming
generally  that the  index  used  for the  variable  rate  will  remain  fixed
throughout the term of the Certificate.

Appropriate adjustments are made for the actual variable rate.

     Although unclear at present, the Depositor intends to treat interest on a
Regular  Certificate  that is a weighted  average of the net interest rates on
Mortgage  Loans as  qualified  stated  interest.  In such case,  the  weighted
average  rate used to compute  the  initial  pass-through  rate on the Regular
Certificates  will be deemed to be the index in effect through the life of the
Regular Certificates.  It is possible, however, that the IRS may treat some or
all of the interest on Regular  Certificates  with a weighted  average rate as
taxable  under the rules  relating to  obligations  providing  for  contingent
payments.  Such  treatment  may effect the timing of income  accruals  on such
Regular Certificates.

     Market Discount.  A purchaser of a Regular  Certificate may be subject to
the market  discount  provisions of Sections  1276 through  1278.  Under these
provisions and the OID Regulations,  "market  discount" equals the excess,  if
any, of (i) the Regular  Certificate's stated principal amount or, in the case
of a Regular  Certificate  with original  issue  discount,  the adjusted issue
price  (determined  for this purpose as if the purchaser  had  purchased  such
Regular  Certificate  from an  original  holder)  over (ii) the price for such
Regular Certificate paid by the purchaser.  A Certificateholder that purchases
a Regular  Certificate at a market discount will recognize income upon receipt
of each  distribution  representing  stated  redemption  price. In particular,
under Section 1276 such a holder  generally  will be required to allocate each
such principal  distribution  first to accrued market  discount not previously
included  in  income  and to  recognize  ordinary  income  to that  extent.  A
Certificateholder  may elect to include market discount in income currently as
it accrues rather than including it on a deferred basis in accordance with the
foregoing.  If made,  such  election will apply to all market  discount  bonds
acquired  by such  Certificateholder  on or after  the  first day of the first
taxable year to which such election applies. In addition,  the OID Regulations
permit a Certificateholder  using the accrual method of accounting to elect to
accrue all interest,  discount  (including de minimis market or original issue
discount) and premium in income as interest, based on a constant yield method.
If such an election is made with respect to a Regular  Certificate with market
discount,  the  Certificateholder  will be deemed to have made an  election to
include in income  currently  market  discount  with respect to all other debt
instruments having market discount that such Certificateholder acquires during
the year of the election or thereafter.  Similarly,  a Certificateholder  that
makes this  election for a  Certificate  that is acquired at a premium will be
deemed to have made an election to amortize  bond  premium with respect to all
debt instruments having  amortizable bond premium that such  Certificateholder
owns or acquires.  See "--Original  Issues  Discount and Premium"  above.  The
election to accrue  interest,  discount and premium on a constant yield method
with respect to a Certificate is irrevocable.

     Market discount with respect to a Regular  Certificate will be considered
to be zero if the amount  allocable  to the Regular  Certificate  is less than
0.25%  of the  Regular  Certificate's  stated  redemption  price  at  maturity
multiplied by the Regular  Certificate's  weighted average maturity  remaining
after the date of purchase.  If market  discount on a Regular  Certificate  is
considered to be zero under this rule,  the actual  amount of market  discount
must  be  allocated  to  the  remaining  principal  payments  on  the  Regular
Certificate  and gain equal to such allocated  amount will be recognized  when
the corresponding principal payment is made. Treasury regulations implementing
the market  discount  rules  have not yet been  issued;  therefore,  investors
should consult their own tax advisors regarding the application of these rules
and the  advisability  of  making  any of the  elections  allowed  under  Code
Sections 1276 through 1278.

     The Code provides that any principal payment (whether a scheduled payment
or a prepayment) or any gain on disposition of a market discount bond acquired
by the taxpayer after October 22, 1986, shall be treated as ordinary income to
the extent that it does not exceed the accrued market  discount at the time of
such  payment.   The  amount  of  accrued  market  discount  for  purposes  of
determining the tax treatment of subsequent principal payments or dispositions
of the  market  discount  bond is to be  reduced  by the  amount so treated as
ordinary income.

     The Code also  grants  authority  to the  Treasury  to issue  regulations
providing for the computation of accrued market discount on debt  instruments,
the  principal  of which is payable in more than one  installment.  Until such
time as  regulations  are  issued  by the  Treasury,  rules  described  in the
Legislative  History  will apply.  Under those  rules,  the holder of a market
discount  bond may elect to accrue  market  discount  either on the basis of a
constant  interest  rate or according  to one of the  following  methods.  For
Regular Certificates issued with original issue discount, the amount of market
discount that accrues during a period is equal to the product of (i) the total
remaining  market  discount,  multiplied by (ii) a fraction,  the numerator of
which is the  original  issue  discount  accruing  during  the  period and the
denominator  of which is the total  remaining  original  issue discount at the
beginning of the period.  For Regular  Certificates  issued  without  original
issue discount,  the amount of market discount that accrues during a period is
equal to the  product of (a) the total  remaining  market  discount  and (b) a
fraction,  the numerator of which is the amount of stated interest paid during
the accrual period and the  denominator of which is the total amount of stated
interest  remaining to be paid at the beginning of the period. For purposes of
calculating  market  discount  under any of the above  methods  in the case of
instruments  (such as the Regular  Certificates)  which  provide for  payments
which  may be  accelerated  by  reason  of  prepayments  of other  obligations
securing  such  instruments,  the same  Prepayment  Assumption  applicable  to
calculating the accrual of original issue discount will apply.

     A holder of a Regular  Certificate that acquires such Regular Certificate
at a market discount also may be required to defer, until the maturity date of
such Regular Certificate or its earlier disposition in a taxable  transaction,
the  deduction of a portion of the amount of interest  that the holder paid or
accrued  during the taxable year on  indebtedness  incurred or  maintained  to
purchase or carry the Regular Certificate in excess of the aggregate amount of
interest (including original issue discount) includible in such holder's gross
income for the taxable  year with  respect to such  Regular  Certificate.  The
amount of such net interest  expense deferred in a taxable year may not exceed
the amount of market discount accrued on the Regular  Certificate for the days
during the taxable year on which the holder held the Regular  Certificate and,
in general,  would be  deductible  when such market  discount is includible in
income.  The amount of any  remaining  deferred  deduction is to be taken into
account in the  taxable  year in which the Regular  Certificate  matures or is
disposed of in a taxable  transaction.  In the case of a disposition  in which
gain or loss is not  recognized in whole or in part,  any  remaining  deferred
deduction will be allowed to the extent of gain recognized on the disposition.
This deferral rule does not apply if the Regular  Certificateholder  elects to
include such market  discount in income  currently as it accrues on all market
discount  obligations  acquired  by  such  Regular  Certificateholder  in that
taxable year or thereafter.

     Premium. A purchaser of a Regular  Certificate that purchases the Regular
Certificate  at a cost  (not  including  accrued  qualified  stated  interest)
greater  than  its  remaining  stated  redemption  price at  maturity  will be
considered  to have  purchased  the Regular  Certificate  at a premium and may
elect  to  amortize   such  premium   under  a  constant   yield   method.   A
Certificateholder  that makes this election for a Certificate that is acquired
at a premium will be deemed to have made an election to amortize  bond premium
with respect to all debt instruments having amortizable bond premium that such
Certificateholder  acquires during the year of the election or thereafter.  It
is not clear whether the Prepayment  Assumption would be taken into account in
determining the life of the Regular Certificate for this purpose. However, the
Legislative History states that the same rules that apply to accrual of market
discount  (which  rules  require use of a  Prepayment  Assumption  in accruing
market discount with respect to Regular Certificates without regard to whether
such  Certificates have original issue discount) will also apply in amortizing
bond premium  under  Section  171. The Code  provides  that  amortizable  bond
premium  will be  allocated  among  the  interest  payments  on  such  Regular
Certificates and will be applied as an offset against such interest payment.

     On June 27,  1996,  the IRS  published in the Federal  Register  proposed
regulations on the amortization of bond premium.  The foregoing  discussion is
based in part on such  proposed  regulations.  On December 30,  1997,  the IRS
issued the Amortizable Bond Premium  Regulations which generally are effective
for  bonds  acquired  on or after  March 2,  1998 or,  for  holders  making an
election to amortize  bond premium as described  above,  the taxable year that
includes  March 2, 1998 or any  subsequent  taxable year,  will apply to bonds
held on or after the first day of taxable year in which such election is made.
Neither the proposed  regulations nor the final regulations,  by their express
terms, apply to prepayable  securities described in Section 1272(a)(6) such as
the Regular Certificates. Holders of Regular Certificates should consult their
tax advisors  regarding the  possibility of making an election to amortize any
such bond premium.

     Deferred Interest.  Certain classes of Regular  Certificates will provide
for the accrual of interest when one or more ARM Loans are adding  interest to
their  principal  balance  by  reason  of  negative  amortization   ("Deferred
Interest").  Any  Deferred  Interest  that  accrues with respect to a class of
Regular   Certificates   will  constitute   income  to  the  holders  of  such
Certificates  prior to the time  distributions  of cash with  respect  to such
Deferred Interest are made. It is unclear, under the OID Regulations,  whether
any of the interest on such  Certificates  will  constitute  qualified  stated
interest  or  whether  all  or a  portion  of  the  interest  payable  on  the
Certificates  must be included in the stated  redemption  price at maturity of
the  Certificates  and accounted for as original issue  discount  (which could
accelerate such inclusion). Interest on Regular Certificates must in any event
be accounted for under an accrual method by the holders of such  Certificates.
Applying the latter analysis  therefore may result only in a slight difference
in the  timing  of the  inclusion  in  income  of  interest  on  such  Regular
Certificates.

     Effects of Defaults and Delinquencies. Certain Series of Certificates may
contain  one or more  classes of  Subordinate  Certificates  and, in the event
there are defaults or delinquencies on the Mortgage Loans,  amounts that would
otherwise  be  distributed  on the  Subordinate  Certificates  may  instead be
distributed on the Senior  Certificates.  Holders of Subordinate  Certificates
nevertheless   will  be  required  to  report  income  with  respect  to  such
Certificates  under an  accrual  method  without  giving  effect to delays and
reductions in distributions on such Subordinate  Certificates  attributable to
defaults and delinquencies on the Mortgage Loans, except to the extent that it
can be  established  that such  amounts are  uncollectible.  As a result,  the
amount of income  reported  by a holder of a  Subordinate  Certificate  in any
period  could  significantly  exceed  the amount of cash  distributed  to such
holder in that period.  The holder will  eventually be allowed a loss (or will
be  allowed  to  report a lesser  amount of  income)  to the  extent  that the
aggregate amount of distributions on the Subordinate Certificate is reduced as
a result of defaults and  delinquencies  on the Mortgage Loans.  However,  the
timing and  character of such losses or  reductions  in income are  uncertain.
Accordingly,  holders of Subordinate Certificates should consult their own tax
advisors on this point.

     Sale,  Exchange  or  Redemption.   If  a  Regular  Certificate  is  sold,
exchanged,  redeemed or retired,  the seller will recognize gain or loss equal
to  the  difference  between  the  amount  realized  on  the  sale,  exchange,
redemption,  or  retirement  and the  seller's  adjusted  basis in the Regular
Certificate.  Such adjusted basis generally will equal the cost of the Regular
Certificate to the seller, increased by any original issue discount and market
discount  included in the  seller's  gross  income with respect to the Regular
Certificate,  and reduced  (but not below  zero) by  payments  included in the
stated redemption price at maturity  previously  received by the seller and by
any  amortized  premium.  Similarly,  a holder who receives a payment which is
part of the stated redemption price at maturity of a Regular  Certificate will
recognize gain equal to the excess,  if any, of the amount of the payment over
the holder's adjusted basis in the Regular Certificate.  A holder of a Regular
Certificate  that  receives a final  payment  which is less than the  holder's
adjusted basis in the Regular  Certificate  will  generally  recognize a loss.
Except as provided in the following  paragraph and as provided under "--Market
Discount" above, any such gain or loss will be capital gain or loss,  provided
that the Regular Certificate is held as a "capital asset" (generally, property
held for investment) within the meaning of Section 1221.

     Gain from the sale or other  disposition  of a Regular  Certificate  that
might  otherwise  be capital  gain will be treated as  ordinary  income to the
extent  that such gain does not exceed the  excess,  if any, of (i) the amount
that would have been  includible in such  holder's  income with respect to the
Regular  Certificate had income accrued thereon at a rate equal to 110% of the
AFR as defined in Section  1274(d)  determined  as of the date of  purchase of
such Regular  Certificate,  over (ii) the amount  actually  includible in such
holder's income.

     Gain from the sale or other  disposition  of a Regular  Certificate  that
might otherwise be capital gain will be treated as ordinary income, (i) if the
Regular  Certificate is held as part of a "conversion  transaction" as defined
in Section  1258(c),  up to the amount of interest  that would have accrued at
the  applicable  federal rate under 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 such transaction,  or (ii) if the Regular  Certificate is held
as part of a straddle.  Potential  investors should consult their tax advisors
with  respect to the tax  consequences  of  ownership  and  disposition  of an
investment in Regular Certificates in their particular circumstances.

     Regular  Certificates  will be  "evidences  of  indebtedness"  within the
meaning of Section  582(c)(1) so that gain or loss recognized from the sale of
a Regular  Certificate by a bank or a thrift institution to which such section
applies will be ordinary income or loss.

     The Regular  Certificate  information reports will include a statement of
the adjusted  issue price of the Regular  Certificate at the beginning of each
accrual period. In addition, the reports will include information necessary to
compute  the  accrual of any  market  discount  that may arise upon  secondary
trading of Regular  Certificates.  Because exact computation of the accrual of
market discount on a constant yield method would require information  relating
to the holder's  purchase  price which the REMIC may not have, it appears that
the  information  reports  will only  require  information  pertaining  to the
appropriate proportionate method of accruing market discount.

     Accrued  Interest  Certificates.  Certain  of  the  Regular  Certificates
("Payment Lag  Certificates")  may provide for payments of interest based on a
period that  corresponds to the interval between  Distribution  Dates but that
ends prior to each such Distribution Date. The period between the Closing Date
for Payment Lag Certificates and their first  Distribution Date may or may not
exceed such  interval.  Purchasers of Payment Lag  Certificates  for which the
period  between  the  Closing  Date and the first  Distribution  Date does not
exceed such  interval  could pay upon  purchase  of the  Regular  Certificates
accrued  interest in excess of the accrued  interest that would be paid if the
interest paid on the Distribution Date were interest accrued from Distribution
Date to  Distribution  Date. If a portion of the initial  purchase  price of a
Regular  Certificate  is allocable to interest  that has accrued  prior to the
issue date  ("pre-issuance  accrued  interest"),  and the Regular  Certificate
provides for a payment of stated  interest on the first  payment date (and the
first  payment  date,  is within one year of the issue  date)  that  equals or
exceeds  the amount of the  pre-issuance  accrued  interest,  then the Regular
Certificate's  issue price may be computed by subtracting from the issue price
the amount of pre-issuance accrued interest,  rather than as an amount payable
on the Regular  Certificate.  However, it is unclear under this method how the
Proposed  OID  Regulations  treat  interest  on Payment  Lag  Certificates  as
described  above.  Therefore,  in the case of a Payment Lag  Certificate,  the
REMIC  intends  to  include  accrued  interest  in the issue  price and report
interest payments made on the first  Distribution Date as interest only to the
extent  such  payments  represent  interest  for the  number  of days that the
Certificateholder  has held such  Payment  Lag  Certificate  during  the first
accrual period.

     Investors should consult their own tax advisors  concerning the treatment
for federal income tax purposes of Payment Lag Certificates.

     Non-Interest Expenses of the REMIC. Under temporary Treasury regulations,
if the REMIC is  considered  to be a  "single-class  REMIC",  a portion of the
REMIC's  servicing,  administrative  and other  noninterest  expenses  will be
allocated  as a separate  item to those  Regular  Certificateholders  that are
"pass-through interest holders". Generally, a single-class REMIC is defined as
(i) a REMIC that would be treated as a fixed  investment  trust under Treasury
regulations  but for its  qualification  as a  REMIC  or (ii) a REMIC  that is
substantially  similar  to an  investment  trust  but is  structured  with the
principal  purpose of  avoiding  this  allocation  requirement  imposed by the
temporary  regulations.  Such a pass-through interest holder would be required
to add its allocable  share,  if any, of such expenses to its gross income and
to treat  the same  amount as an item of  investment  expense.  An  individual
generally   would  be  allowed  a  deduction  for  such  expenses  only  as  a
miscellaneous  itemized deduction subject to the limitations under Section 67.
That Section allows such  deductions  only to the extent that in the aggregate
such expenses  exceed 2% of the holder's  adjusted gross income.  In addition,
Section 68 provides that the amount of itemized deductions otherwise allowable
for an individual  whose  adjusted  gross income exceeds a certain amount (the
"Applicable  Amount") will be reduced by the lesser of (i) 3% of the excess of
the individual's  adjusted gross income over the Applicable Amount or (ii) 80%
of the amount of itemized deductions otherwise allowable for the taxable year.
The   amount   of   additional   taxable   income   recognized   by   Residual
Certificateholders  who are subject to the limitations of either Section 67 or
Section  68 may be  substantial.  The  REMIC is  required  to  report  to each
pass-through  interest holder and to the IRS such holder's allocable share, if
any, of the REMIC's  non-interest  expenses.  The term "pass-through  interest
holder"  generally  refers to  individuals,  entities taxed as individuals and
certain pass-through  entities including regulated investment  companies,  but
does not include real estate investment  trusts.  Certificateholders  that are
"pass-through  interest  holders"  should consult their own tax advisors about
the impact of these rules on an investment in the Regular Certificates.

     Treatment of Realized  Losses.  Although not entirely  clear,  it appears
that holders of REMIC Regular  Certificates  that are  corporations  should in
general be allowed to deduct as an ordinary loss any loss sustained during the
taxable year on account of any such Certificates  becoming wholly or partially
worthless  and  that,  in  general,  holders  of  Certificates  that  are  not
corporations should be allowed to deduct as a short-term capital loss any loss
sustained during the taxable year on account of any such Certificates becoming
wholly  worthless.  Although the matter is not entirely  clear,  non-corporate
holders of Certificates  may be allowed a bad debt deduction at such time that
the principal  balance of any such  Certificate is reduced to reflect realized
losses resulting from any liquidated  Mortgage Loans. The IRS, however,  could
take the  position  that  non-corporate  holders  will be  allowed  a bad debt
deduction to reflect  realized  losses only after all Mortgage Loans remaining
in the related  Trust Fund have been  liquidated  or the  Certificates  of the
related  Series have been  otherwise  retired.  Prospective  investors  in and
holders  of the  Certificates  are urged to  consult  their  own tax  advisors
regarding the appropriate  timing,  amount and character of any loss sustained
with  respect to such  Certificates,  including  any loss  resulting  from the
failure to recover  previously  accrued interest or discount  income.  Special
loss rules are applicable to banks and thrift  institutions,  including  rules
regarding  reserves for bad debts. Such taxpayers are advised to consult their
tax advisors regarding the treatment of losses on Certificates.

     Non-U.S. Persons. Generally,  payments of interest (including any payment
with respect to accrued  original issue discount) on the Regular  Certificates
to a Regular Certificateholder who is a non-U.S. Person not engaged in a trade
or  business  within  the  United  States  will  not  be  subject  to  federal
withholding  tax if (i) such  Regular  Certificateholder  does not actually or
constructively  own 10% or more of the combined voting power of all classes of
equity in the issuer (which for purposes of this  discussion may be defined as
the Trust Fund or the beneficial  owners of the related Residual  Certificates
(the  "issuer"));  (ii) such  Regular  Certificateholder  is not a  controlled
foreign corporation (within the meaning of Section 957) related to the issuer;
and (iii) such Regular Certificateholder  complies with certain identification
requirements  (including  delivery  of a  statement,  signed  by  the  Regular
Certificateholder  under  penalties of perjury,  certifying  that such Regular
Certificateholder  is a foreign  person and  providing the name and address of
such Regular Certificateholder).  If a Regular Certificateholder is not exempt
from  withholding,  distributions  of  interest,  including  distributions  in
respect of accrued  original issue  discount,  such holder may be subject to a
30% withholding tax, subject to reduction under any applicable tax treaty.

     Further,  it  appears  that a  REMIC  Regular  Certificate  would  not be
included  in the estate of a  nonresident  alien  individual  and would not be
subject to United  States estate taxes.  However,  Certificateholders  who are
non-resident  alien individuals  should consult their tax advisors  concerning
this question.

     Regular  Certificateholders who are non-U.S.  Persons and persons related
to such  holders  should not acquire any Residual  Certificates,  and Residual
Certificateholders and persons related to Residual  Certificateholders  should
not acquire any Regular  Certificates without consulting their tax advisors as
to the possible adverse tax consequences of doing so.

     Information  Reporting and Backup  Withholding.  The Master Servicer will
furnish  or make  available,  within a  reasonable  time after the end of each
calendar year, to each Regular Certificateholder at any time during such year,
such  information  as may be deemed  necessary or desirable to assist  Regular
Certificateholders  in preparing their federal income tax returns or to enable
holders  to make such  information  available  to  owners  or other  financial
intermediaries  of holders that hold such Regular  Certificates.  If a holder,
owner or other  recipient of a payment on behalf of an owner fails to supply a
certified taxpayer  identification  number or if the Secretary of the Treasury
determines  that such person has not reported all interest and dividend income
required to be shown on its federal income tax return, 31 % backup withholding
may be  required  with  respect to any  payments.  Any  amounts  deducted  and
withheld  from a  distribution  to a  recipient  would be  allowed as a credit
against such recipient's federal income tax liability.

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


Residual Certificates

     Allocation of the Income of the REMIC to the Residual  Certificates.  The
REMIC will not be subject to federal  income tax except with respect to income
from prohibited transactions and certain other transactions. See "--Prohibited
Transactions  and Other  Taxes"  below.  Instead,  each  original  holder of a
Residual Certificate will report on its federal income tax return, as ordinary
income,  its share of the taxable  income of the REMIC for each day during the
taxable year on which such holder owns any Residual Certificates.  The taxable
income of the REMIC for each day will be determined by allocating  the taxable
income of the  REMIC  for each  calendar  quarter  ratably  to each day in the
quarter.  Such holder's  share of the taxable income of the REMIC for each day
will be based on the portion of the  outstanding  Residual  Certificates  that
such  holder  owns on that  day.  The  taxable  income  of the  REMIC  will be
determined  under an  accrual  method  and  will be  taxable  to the  Residual
Certificateholders   without   regard  to  the   timing  or  amounts  of  cash
distributions by the REMIC. Ordinary income derived from Residual Certificates
will be "portfolio  income" for purposes of the taxation of taxpayers  subject
to the  limitations  on the  deductibility  of "passive  losses".  As residual
interests,  the Residual Certificates will be subject to tax rules,  described
below,  that differ from those that would apply if the  Residual  Certificates
were treated for federal income tax purposes as direct ownership  interests in
the Certificates or as debt instruments issued by the REMIC.

     A Residual  Certificateholder  may be required to include  taxable income
from the Residual Certificate in excess of the cash distributed.  For example,
a  structure  where  principal  distributions  are made  serially  on  regular
interests  (i.e.,  a  fast-pay,   slow-pay  structure)  may  generate  such  a
mismatching of income and cash distributions  (i.e.,  "phantom income").  This
mismatching  may be  caused  by the use of  certain  required  tax  accounting
methods by the REMIC,  variations  in the  prepayment  rate of the  underlying
Mortgage  Loans and certain other  factors.  Depending upon the structure of a
particular  transaction,  the aforementioned  factors may significantly reduce
the after-tax yield of a Residual Certificate to a Residual Certificateholder.
Investors should consult their own tax advisors  concerning the federal income
tax treatment of a Residual  Certificate  and the impact of such tax treatment
on the after-tax yield of a Residual Certificate.

     A subsequent Residual  Certificateholder  also will report on its federal
income tax return amounts  representing a daily share of the taxable income of
the REMIC for each day that such Residual Certificateholder owns such Residual
Certificate.  Those daily amounts generally would equal the amounts that would
have   been   reported   for   the   same   days  by  an   original   Residual
Certificateholder,  as described above. The Legislative History indicates that
certain adjustments may be appropriate to reduce (or increase) the income of a
subsequent  holder of a Residual  Certificate  that  purchased  such  Residual
Certificate  at a price  greater than (or less than) the  adjusted  basis such
Residual  Certificate  would  have  in  the  hands  of  an  original  Residual
Certificateholder. See "--Sale or Exchange of Residual Certificates" below. It
is not clear,  however,  whether such adjustments will in fact be permitted or
required  and,  if so, how they would be made.  The REMIC  Regulations  do not
provide for any such adjustments.

     Taxable  Income of the REMIC  Attributable  to  Residual  Interests.  The
taxable  income of the REMIC will reflect a netting of (i) the income from the
Mortgage Loans and the REMIC's other assets and (ii) the deductions allowed to
the REMIC for interest and original issue discount on the Regular Certificates
and, except as described under  "--Non-Interest  Expenses of the REMIC" below,
other expenses.

     For purposes of determining  its taxable  income,  the REMIC will have an
initial aggregate tax basis in its assets equal to the sum of the issue prices
of the Regular and Residual  Certificates  (or, if a class of  Certificates is
not sold initially,  their fair market  values).  Such aggregate basis will be
allocated among the Mortgage Loans and other assets of the REMIC in proportion
to their respective fair market values. A Mortgage Loan will be deemed to have
been  acquired  with  discount or premium to the extent that the REMIC's basis
therein is less or greater,  respectively than its principal balance. Any such
discount  (whether  market  discount  or  original  issue  discount)  will  be
includible in the income of the REMIC as it accrues,  in advance of receipt of
the cash  attributable  to such income,  under a method  similar to the method
described   above  for  accruing   original  issue  discount  on  the  Regular
Certificates.  The REMIC  expects to elect under  Section 171 to amortize  any
premium on the  Mortgage  Loans.  Premium on any  Mortgage  Loan to which such
election  applies  would be amortized  under a constant  yield  method.  It is
likely that the yield of a Mortgage Loan would be calculated  for this purpose
taking account of the Prepayment  Assumption.  However, such an election would
not apply to any Mortgage  Loan  originated  on or before  September 27, 1985.
Instead,  premium  on such a  Mortgage  Loan  would  be  allocated  among  the
principal  payments  thereon  and  would be  deductible  by the REMIC as those
payments become due.

     The REMIC will be allowed a deduction  for interest  and  original  issue
discount  on the  Regular  Certificates.  The  amount and method of accrual of
original issue discount will be calculated for this purpose in the same manner
as described above with respect to Regular  Certificates except that the 0.25%
per annum de minimis rule and  adjustments  for subsequent  holders  described
therein will not apply.

     A Residual  Certificateholder  will not be permitted to amortize the cost
of the Residual  Certificate as an offset to its share of the REMIC's  taxable
income.  However,  such taxable  income will not include cash  received by the
REMIC that  represents a recovery of the REMIC's basis in its assets,  and, as
described above, the issue price of the Residual Certificates will be added to
the issue price of the Regular Certificates in determining the REMIC's initial
basis in its assets. See "--Sale or Exchange of Residual  Certificates" below.
For a discussion of possible adjustments to income of a subsequent holder of a
Residual Certificate to reflect any difference between the actual cost of such
Residual  Certificate  to such  holder and the  adjusted  basis such  Residual
Certificate would have in the hands of an original Residual Certificateholder,
see  "--Allocation  of the Income of the REMIC to the  Residual  Certificates"
above.

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

     Net Losses of the REMIC.  The REMIC will have a net loss for any calendar
quarter in which its deductions  exceed its gross income.  Such net loss would
be allocated among the Residual  Certificateholders  in the same manner as the
REMIC's  taxable  income.  The net loss allocable to any Residual  Certificate
will not be  deductible by the holder to the extent that such net loss exceeds
such holder's adjusted basis in such Residual  Certificate.  Any net loss that
is not currently  deductible by reason of this  limitation may only be used by
such  Residual  Certificateholder  to offset its share of the REMIC's  taxable
income  in  future  periods  (but not  otherwise).  The  ability  of  Residual
Certificateholders that are individuals or closely held corporations to deduct
net losses may be subject to additional limitations under the Code.

     Mark-to-Market   Regulations.   Prospective   purchasers  of  a  Residual
Certificate   should  be  aware  that  the  IRS  finalized   regulations  (the
"Mark-to-Market  Regulations")  which  provide  that  a  Residual  Certificate
acquired after January 3, 1995 cannot be marked to market.  The Mark-to-Market
Regulations  replaced  the  temporary  regulations  which  allowed a  Residual
Certificate to be marked to market provided that it was not a "negative value"
residual interest.

     Non-Interest  Expenses of the REMIC.  The REMIC's  taxable income will be
determined in the same manner as if the REMIC were an individual. However, all
or a portion of the REMIC's  servicing,  administrative and other non-interest
expenses will be allocated as a separate  item to Residual  Certificateholders
that are "pass-through  interest holders".  Such a holder would be required to
add an amount equal to its  allocable  share,  if any, of such expenses to its
gross  income and to treat the same amount as an item of  investment  expense.
Individuals are generally  allowed a deduction for such an investment  expense
only as a miscellaneous  itemized  deduction  subject to the limitations under
Section  67 which  allows  such  deduction  only to the  extent  that,  in the
aggregate,  all such  expenses  exceed 2% of an  individual's  adjusted  gross
income.  In addition,  the personal  exemptions  and  itemized  deductions  of
individuals with adjusted gross incomes above particular levels are subject to
certain  limitations  which reduce or eliminate the benefit of such items. The
REMIC is required to report to each  pass-through  interest  holder and to the
IRS  such  holder's  allocable  share,  if any,  of the  REMIC's  non-interest
expenses.   The  term  "pass-through  interest  holder"  generally  refers  to
individuals,  entities taxed as individuals and certain pass-through entities,
but   does   not   include   real   estate   investment    trusts.    Residual
Certificateholders  that are  "pass-through  interest  holders" should consult
their own tax advisors about the impact of these rules on an investment in the
Residual Certificates. See "--Regular  Certificates--Non-Interest  Expenses of
the REMIC" above.

     Excess  Inclusions.  A portion of the  income on a  Residual  Certificate
(referred to in the Code as an "excess  inclusion")  for any calendar  quarter
will, with an exception  discussed below for certain thrift  institutions,  be
subject to federal  income tax in all events.  Thus,  for  example,  an excess
inclusion (i) may not,  except as described  below, be offset by any unrelated
losses,  deductions or loss carryovers of a Residual  Certificateholder;  (ii)
will be treated as "unrelated  business  taxable income" within the meaning of
Section 512 if the Residual  Certificateholder  is a pension fund or any other
organization  that is subject to tax only on its  unrelated  business  taxable
income (see "Tax-Exempt  Investors"  below); and (iii) is not eligible for any
reduction  in  the  rate  of  withholding  tax  in  the  case  of  a  Residual
Certificateholder that is a foreign investor. See "--Non-U.S.  Persons" below.
The exception for thrift  institutions  is available  only to the  institution
holding the Residual  Certificate and not to any affiliate of the institution,
unless the affiliate is a subsidiary all the stock of which, and substantially
all the  indebtedness  of  which,  is held by the  institution,  and  which is
organized and operated  exclusively in connection  with the  organization  and
operation of one or more REMICs.

     Except as  discussed  in the  following  paragraph,  with  respect to any
Residual Certificateholder,  the excess inclusions for any calendar quarter is
the excess, if any, of (i) the income of such Residual  Certificateholder  for
that calendar  quarter from its Residual  Certificate over (ii) the sum of the
"daily  accruals" (as defined below) for all days during the calendar  quarter
on which the Residual  Certificateholder holds such Residual Certificate.  For
this purpose,  the daily accruals with respect to a Residual  Certificate  are
determined  by  allocating  to each day in the  calendar  quarter  its ratable
portion of the product of the "adjusted issue price" (as defined below) of the
Residual  Certificate at the beginning of the calendar quarter and 120% of the
"Federal  long-term  rate" in effect at the time the Residual  Certificate  is
issued. For this purpose, the "adjusted issue price" of a Residual Certificate
at the  beginning  of any  calendar  quarter  equals  the  issue  price of the
Residual Certificate,  increased by the amount of daily accruals for all prior
quarters,  and  decreased  (but not  below  zero) by the  aggregate  amount of
payments  made  on the  Residual  Certificate  before  the  beginning  of such
quarter.  The  "Federal  long-term  rate" is an average  of current  yields on
Treasury securities with a remaining term of greater than nine years, computed
and published monthly by the IRS.

     In the case of any Residual Certificates held by a real estate investment
trust,  the  aggregate  excess   inclusions  with  respect  to  such  Residual
Certificates, reduced (but not below zero) by the real estate investment trust
taxable  income  (within the meaning of Section  857(b)(2),  excluding any net
capital  gain),  will be  allocated  among the  shareholders  of such trust in
proportion to the dividends received by such shareholders from such trust, and
any amount so allocated will be treated as an excess inclusion with respect to
a Residual  Certificate  as if held  directly by such  shareholder.  Regulated
investment companies,  common trust funds and certain cooperatives are subject
to similar rules.

     The Small  Business Job Protection Act 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 REMIC  residual  certificates  that have  "significant
value"  within the  meaning of the REMIC  Regulations,  effective  for taxable
years  beginning  after  December  31, 1995  except  with  respect to residual
certificates continuously held by a thrift institution since November 1, 1995.

     In addition, the Small Business Job Protection Act of 1996 provides three
rules for  determining  the  effect of excess  inclusions  on the  alternative
minimum taxable income of a Residual Certificateholder. First, the alternative
minimum  taxable  income for such  Residual  Certificateholder  is  determined
without  regard to the special  rule that taxable  income  cannot be less than
excess  inclusion.  Second,  the  amount of any  alternative  minimum  tax net
operating  loss  deductions  must be  computed  without  regard to any  excess
inclusions.  Third,  the  Residual  Certificateholder's   alternative  minimum
taxable  income for a tax year cannot be less than excess  inclusions  for the
year.  The effect of this last  statutory  amendment  is to prevent the use of
nonrefundable  tax  credits  to  reduce a  taxpayer's  income  tax  below  its
tentative  minimum tax  computed  only on excess  inclusions.  These rules are
effective for tax years beginning  after December 31, 1996,  unless a residual
holder  elects to have such  rules  apply  only to tax years  beginning  after
August 20, 1996.

     Payments.  Any distribution made on a Residual  Certificate to a Residual
Certificateholder  will be treated as a  non-taxable  return of capital to the
extent it does not exceed the Residual  Certificateholder's  adjusted basis in
such Residual Certificate.  To the extent a distribution exceeds such adjusted
basis, it will be treated as gain from the sale of the Residual Certificate.

     Pass-Through of  Miscellaneous  Itemized  Deductions . As a general rule,
all of the fees and  expenses of a REMIC will be taken into account by holders
of the Residual Interests. In the case of a "single class REMIC", however, the
expenses and a matching amount of additional  income will be allocated,  under
temporary Treasury regulations,  among the holders of the Regular Certificates
and the holders of the Residual Certificates on a daily basis in proportion to
the relative amounts of income accruing to each Certificateholder on that day.
In the case of  individuals  (or trusts,  estates or other persons who compute
their  income in the same  manner as  individuals)  who own an  interest  in a
Regular  Certificate  directly  or  through  a  pass-through  entity  which is
required to pass  miscellaneous  itemized  deductions through to its owners or
beneficiaries (e.g., a partnership, an S corporation or a grantor trust), such
expenses will be deductible only to the extent that such expenses,  plus other
"miscellaneous  itemized  deductions"  of the  individual,  exceed  2% of such
individual's  adjusted  gross income.  The reduction or  disallowance  of this
deduction  coupled  with  the  allocation  of  additional  income  may  have a
significant  impact on the yield of the Regular  Certificate to such a holder.
Further,  holders (other than corporations) subject to the alternative minimum
tax may not deduct  miscellaneous  itemized  deductions  in  determining  such
holders'  alternative minimum taxable income. In general terms, a single class
REMIC  is  one  that  either  (i)  would  qualify,   under  existing  Treasury
regulations, as a grantor trust if it were not a REMIC (treating all interests
as ownership  interests,  even if they would be classified as debt for federal
income tax purposes) or (ii) is similar to such a trust and is structured with
the  principal  purpose of  avoiding  the single  class  REMIC  rules.  Unless
otherwise stated in the applicable Prospectus Supplement,  the expenses of the
REMIC will be allocated  to holders of the related  Residual  Certificates  in
their entirety and not to holders of the related Regular Certificates.

     Sale or Exchange of Residual  Certificates.  If a Residual Certificate is
sold or exchanged,  the seller will generally  recognize gain or loss equal to
the  difference  between the amount  realized on the sale or exchange  and its
adjusted  basis in the Residual  Certificate  (except that the  recognition of
loss may be limited under the "wash sale" rules described  below).  A holder's
adjusted  basis in a Residual  Certificate  generally  equals the cost of such
Residual  Certificate  to such  Residual  Certificateholder,  increased by the
taxable  income of the REMIC that was included in the income of such  Residual
Certificateholder  with respect to such  Residual  Certificate,  and decreased
(but not below zero) by the net losses that have been allowed as deductions to
such Residual  Certificateholder with respect to such Residual Certificate and
by the distributions received thereon by such Residual  Certificateholder.  In
general,  any such  gain or loss will be  capital  gain or loss  provided  the
Residual   Certificate  is  held  as  a  capital  asset.   However,   Residual
Certificates will be "evidences of indebtedness" within the meaning of Section
582(c)(1), so that gain or loss recognized from sale of a Residual Certificate
by a bank or  thrift  institution  to  which  such  Section  applies  would be
ordinary income or loss.

     Except as  provided  in  Treasury  regulations  yet to be issued,  if the
seller of a Residual  Certificate  reacquires  such  Residual  Certificate  or
acquires any other  Residual  Certificate,  any  residual  interest in another
REMIC or similar interest in a "taxable  mortgage pool" (as defined in Section
7701(i)) during the period beginning six months before,  and ending six months
after,  the date of such sale,  such sale will be  subject to the "wash  sale"
rules of Section  1091.  In that  event,  any loss  realized  by the  Residual
Certificateholder  on the  sale  will  not be  deductible,  but  instead  will
increase  such  Residual  Certificateholder's  adjusted  basis  in  the  newly
acquired asset.

     The 1997 Tax Act reduces the maximum  rates on  long-term  capital  gains
recognized on capital  assets held by  individuals  taxpayers for more than 18
months as of the date of  disposition  (and would  further  reduce the maximum
rates on such gains in the year 2001 and  thereafter  for  certain  individual
taxpayers who meet specified  conditions).  The capital gains rate for capital
assets held by  individual  taxpayers for more than 12 months but less than 18
months was not  changed by the 1997 Tax Act.  The 1997 Tax Act does not change
the capital gain rates for corporations.  Prospective investors should consult
their own tax advisors concerning these tax law changes.

Prohibited Transactions and Other Taxes

     The REMIC is  subject  to a tax at a rate equal to 100% of the net income
derived from "prohibited  transactions".  In general, a prohibited transaction
means the  disposition  of a  Mortgage  Loan other  than  pursuant  to certain
specified  exceptions,  the receipt of  investment  income from a source other
than a Mortgage Loan or certain other permitted investments or the disposition
of an asset  representing  a temporary  investment of payments on the Mortgage
Loans pending payment on the Residual Certificates or Regular Certificates. In
addition,  the assumption of a Mortgage Loan by a subsequent  purchaser  could
cause the REMIC to recognize  gain which would also be subject to the 100% tax
on prohibited transactions.

     In addition, certain contributions to a REMIC made after the Closing Date
could  result in the  imposition  of a tax on the  REMIC  equal to 100% of the
value of the contributed property.

     It is not  anticipated  that the  REMIC  will  engage  in any  prohibited
transactions or receive any contributions  subject to the  contributions  tax.
However,  in the event  that the  REMIC is  subject  to any such  tax,  unless
otherwise  disclosed in the related Prospectus  Supplement,  such tax would be
borne  first by the  Residual  Certificateholders,  to the  extent of  amounts
distributable to them, and then by the Master Servicer.

Liquidation and Termination

     If the REMIC adopts a plan of complete liquidation, within the meaning of
Section  860F(a)(4)(A)(i),  which may be  accomplished  by  designating in the
REMIC's final tax return a date on which such adoption is deemed to occur, and
sells all of its assets (other than cash) within a 90-day period  beginning on
such date,  the REMIC will not be subject to any prohibited  transaction  tax,
provided that the REMIC credits or distributes in liquidation  all of the sale
proceeds  plus its cash (other than the  amounts  retained to meet  claims) to
holders of Regular and Residual Certificates within the 90-day period.

     The REMIC will terminate  shortly following the retirement of the Regular
Certificates. If a Residual Certificateholder's adjusted basis in the Residual
Certificate   exceeds  the  amount  of  cash   distributed  to  such  Residual
Certificateholder  in final liquidation of its interest,  it would appear that
the Residual Certificateholder would be entitled to a loss equal to the amount
of such  excess.  It is unclear  whether  such a loss,  if allowed,  will be a
capital loss or an ordinary loss.

Administrative Matters

     Solely for the purpose of the administrative  provisions of the Code, the
REMIC will be treated as a  partnership  and the  Residual  Certificateholders
will be treated as the partners.  Under  Temporary  Regulations,  however,  if
there  is  at  no  time  during  the  taxable  year  more  than  one  Residual
Certificateholder,  a REMIC shall not be subject to the rules of  Subchapter C
of Chapter 63 of the Code relating to the treatment of partnership items for a
taxable  year.  Accordingly,  the REMIC will file an annual tax return on Form
1066,  U.S. Real Estate  Mortgage  Investment  Conduit  Income Tax Return.  In
addition,  certain  other  information  will be  furnished  quarterly  to each
Residual  Certificateholder  who held such Residual  Certificate on any day in
the previous calendar quarter.

     Each Residual  Certificateholder is required to treat items on its return
consistently  with their treatment on the REMIC's return,  unless the Residual
Certificateholder  either files a statement  identifying the  inconsistency or
establishes  that  the  inconsistency   resulted  from  incorrect  information
received  from the REMIC.  The IRS may assert a  deficiency  resulting  from a
failure to comply with the  consistency  requirement  without  instituting  an
administrative  proceeding  at the REMIC  level.  The REMIC does not intend to
register  as a tax  shelter  pursuant  to  Section  6111  because  it  is  not
anticipated  that the REMIC  will  have a net loss for any of the  first  five
taxable years of its existence.  Any person that holds a Residual  Certificate
as a nominee  for another  person may be  required to furnish the REMIC,  in a
manner to be provided in  Treasury  regulations,  with the name and address of
such person and other information.

Tax-Exempt Investors

     Any  Residual  Certificateholder  that is a pension  fund or other entity
that is subject to federal  income  taxation only on its  "unrelated  business
taxable  income" within the meaning of Section 512 will be subject to such tax
on that portion of the distributions  received on a Residual  Certificate that
is  considered an "excess  inclusion."  See  "--Residual  Certificates--Excess
Inclusions" above.

Non-U.S. Persons

     Amounts paid to Residual Certificateholders who are not U.S. Persons (see
"--Regular Certificates--Non- U.S. Persons" above) are treated as interest for
purposes of the 30% (or lower  treaty  rate) United  States  withholding  tax.
Amounts   distributed  to  Residual   Certificateholders   should  qualify  as
"portfolio  interest",  subject  to the  conditions  described  in  "--Regular
Certificates"  above,  but only to the  extent  that the  Mortgage  Loans were
originated  after July 18, 1984.  Furthermore,  the rate of withholding on any
income on a Residual  Certificate  that is excess inclusion income will not be
subject to  reduction  under any  applicable  tax  treaties.  See  "--Residual
Certificates--Excess Inclusions" above. If the portfolio interest exemption is
unavailable, such amount will be subject to United States withholding tax when
paid or otherwise  distributed  (or when the Residual  Certificate is disposed
of) under rules  similar to those for  withholding  upon  disposition  of debt
instruments that have original issue discount.  The Code, however,  grants the
Treasury authority to issue regulations  requiring that those amounts be taken
into  account  earlier  than  otherwise  provided  where  necessary to prevent
avoidance  of  tax  (e.g.,  where  the  Residual   Certificates  do  not  have
significant value). See "--Residual Certificates--Excess Inclusions" above. If
the amounts paid to Residual  Certificateholders that are not U.S. Persons are
effectively  connected  with their  conduct of a trade or business  within the
United States,  the 30% (or lower treaty rate) withholding tax will not apply.
Instead,  the amounts  paid to such  non-U.S.  Person will be subject to U. S.
federal income taxation at regular  graduated rates. For special  restrictions
on the transfer of Residual Certificates,  see "--Tax-Related  Restrictions on
Transfers of Residual

Certificates" below.

     For this purpose,  a "U.S.  Person" includes a citizen or resident of the
United States, a corporation, partnership or other entity created or organized
under the laws of the United States or any political  subdivision  thereof, an
estate whose income from sources  without the United  States is  includible in
gross income for United States federal  income tax purposes  regardless of its
connection with the conduct of a trade or business in the United States,  or a
trust  if a court  within  the  United  States  is able  to  exercise  primary
supervision of the  administration  of the trust and one or more United States
persons have the authority to control all substantial decisions of the trust.

     Regular Certificateholders and persons related to such holders should not
acquire any Residual Certificates, and Residual Certificateholders and persons
related  to  Residual   Certificateholders  should  not  acquire  any  Regular
Certificates  without consulting their tax advisors as to the possible adverse
tax consequences of such acquisition.

Tax-Related Restrictions on Transfers of Residual Certificates

     Disqualified  Organizations.  An entity may not qualify as a REMIC unless
there are reasonable  arrangements  designed to ensure that residual interests
in such  entity  are not  held by  "disqualified  organizations"  (as  defined
below).  Further, a tax is imposed on the transfer of a residual interest in a
REMIC to a  "disqualified  organization".  The  amount of the tax  equals  the
product of (A) an amount (as determined under the REMIC  Regulations) equal to
the present value of the total anticipated "excess inclusions" with respect to
such  interest for periods  after the  transfer  and (B) the highest  marginal
federal income tax rate applicable to corporations.  The tax is imposed on the
transferor  unless the  transfer  is through an agent  (including  a broker or
other  middlemen) for a disqualified  organization,  in which event the tax is
imposed  on the  agent.  The  person  otherwise  liable  for the tax  shall be
relieved of liability for the tax if the  transferee  furnished to such person
an affidavit that the transferee is not a  disqualified  organization  and, at
the time of the transfer,  such person does not have actual knowledge that the
affidavit is false. A "disqualified organization" means (A) the United States,
any  state,   possession,   or  political  subdivision  thereof,  any  foreign
government, any international  organization,  or any agency or instrumentality
of  any of the  foregoing  (provided  that  such  term  does  not  include  an
instrumentality  if all its  activities  are  subject  to tax and,  except for
FHLMC,  a  majority  of its board of  directors  is not  selected  by any such
governmental  agency),  (B) any  organization  (other  than  certain  farmers'
cooperatives)   generally   exempt  from  federal  income  taxes  unless  such
organization is subject to the tax on "unrelated  business taxable income" and
(C) a rural electric or telephone cooperative.

     A tax is imposed on a "pass-through  entity" (as defined below) holding a
residual  interest in a REMIC if at any time  during the  taxable  year of the
pass-through  entity a  disqualified  organization  is the record holder of an
interest in such entity.  The amount of the tax is equal to the product of (A)
the amount of excess inclusions for the taxable year allocable to the interest
held by the  disqualified  organization  and (B) the highest  marginal federal
income tax rate applicable to corporations.  The pass-through entity otherwise
liable for the tax, for any period during which the disqualified  organization
is the record  holder of an  interest  in such  entity,  will be  relieved  of
liability  for the tax if such  record  holder  furnishes  to such  entity  an
affidavit that such record holder is not a disqualified  organization and, for
such period,  the pass-through  entity does not have actual knowledge that the
affidavit is false.  For this  purpose,  a  "pass-through  entity" means (i) a
regulated  investment  company,  real estate  investment trust or common trust
fund,  (ii) a  partnership,  trust or estate and (iii)  certain  cooperatives.
Except as may be provided in Treasury  regulations not yet issued,  any person
holding an interest in a  pass-through  entity as a nominee for another  will,
with respect to such interest, be treated as a pass-through entity. The tax on
pass-through entities is generally effective for periods after March 31, 1988,
except  that in the  case  of  regulated  investment  companies,  real  estate
investment trusts, common trust funds and publicly-traded partnerships the tax
shall apply only to taxable years of such entities  beginning  after  December
31, 1988. Under proposed legislation,  large partnerships  (generally with 250
or more  partners)  will be  taxable  on  excess  inclusion  income  as if all
partners were disqualified organizations.

     In order to comply with these rules,  the Agreement  will provide that no
record or  beneficial  ownership  interest in a Residual  Certificate  may be,
directly or  indirectly,  purchased,  transferred  or sold without the express
written  consent of the Master  Servicer.  The Master Servicer will grant such
consent to a proposed  transfer  only if it  receives  the  following:  (i) an
affidavit  from  the  proposed  transferee  to  the  effect  that  it is not a
disqualified  organization and is not acquiring the Residual  Certificate as a
nominee or agent for a  disqualified  organization  and (ii) a covenant by the
proposed  transferee to the effect that the proposed  transferee  agrees to be
bound by and to abide by the transfer restrictions  applicable to the Residual
Certificate.

     Non-economic Residual Certificates.  The REMIC Regulations disregard, for
federal  income  tax  purposes,   any  transfer  of  a  Non-economic  Residual
Certificate to a "U.S.  Person",  as defined in the following  section of this
discussion,  unless no  significant  purpose of the  transfer is to enable the
transferor to impede the  assessment  or  collection  of tax. A  "Non-economic
Residual  Certificate"  is any  Residual  Certificate  (including  a  Residual
Certificate with a positive value at issuance) unless at the time of transfer,
taking into account the  Prepayment  Assumption  and any required or permitted
clean  up  calls  or  required   liquidation   provided  for  in  the  REMIC's
organizational  documents,  (i)  the  present  value  of the  expected  future
distributions  on the Residual  Certificate at least equals the product of the
present value of the anticipated  excess  inclusions and the highest corporate
income tax rate in effect for the year in which the  transfer  occurs and (ii)
the  transferor   reasonably   expects  that  the   transferee   will  receive
distributions from the REMIC at or after the time at which taxes accrue on the
anticipated  excess  inclusions in an amount sufficient to satisfy the accrued
taxes.  A  significant  purpose to impede the  assessment or collection of tax
exists if the transferor,  at the time of the transfer,  either knew or should
have known that the  transferee  would be unwilling or unable to pay taxes due
on its share of the taxable  income of the REMIC. A transferor is presumed not
to  have  such  knowledge  if  (i)  the  transferor   conducted  a  reasonable
investigation  of the transferee and (ii) the transferee  acknowledges  to the
transferor  that the residual  interest may generate tax liabilities in excess
of the cash flow and the  transferee  represents  that it  intends to pay such
taxes associated with the residual  interest as they become due. If a transfer
of a Non-economic  Residual  Certificate is disregarded,  the transferor would
continue  to be treated  as the owner of the  Residual  Certificate  and would
continue  to be subject to tax on its  allocable  portion of the net income of
the REMIC.

     Foreign Investors.  The REMIC Regulations  provide that the transfer of a
Residual  Certificate  that  has a "tax  avoidance  potential"  to a  "foreign
person" will be disregarded for federal income tax purposes. This rule appears
to apply to a transferee who is not a "U.S.  Person", as defined below, unless
such transferee's income in respect of the Residual Certificate is effectively
connected  with the conduct of a United  States trade or business.  A Residual
Certificate is deemed to have a tax avoidance potential unless, at the time of
transfer,  the transferor reasonably expects that the REMIC will distribute to
the transferee  amounts that will equal at least 30% of each excess  inclusion
and that such  amounts  will be  distributed  at or after the time the  excess
inclusion  accrues and not later than the end of the calendar  year  following
the year of accrual. If the non-U.S. Person transfers the Residual Certificate
to a U.S. Person,  the transfer will be disregarded and the foreign transferor
will  continue to be treated as the owner,  if the  transfer has the effect of
allowing  the  transferor  to avoid  tax on  accrued  excess  inclusions.  The
provisions in the REMIC Regulations  regarding transfers to foreign persons of
Residual  Certificates that have tax avoidance potential are effective for all
transfers  after June 30, 1992.  The Agreement  will provide that no record or
beneficial  ownership  interest in a Residual  Certificate may be, directly or
indirectly,  transferred to a non-U.S.  Person unless such person provides the
Trustee with a duly  completed IRS Form 4224 and the Trustee  consents to such
transfer in writing.

     For  purposes  of this  discussion,  a "U.S.  Person"  means a citizen or
resident of the United States, a corporation, partnership (including an entity
treated as a corporation or partnership for U.S.  federal income tax purposes)
or other  entity  created  or  organized  in or under  the laws of the  United
States, or any State thereof,  or the District of Columbia (unless in the case
of a partnership  Treasury  regulations are adopted that provide otherwise) an
estate whose income from sources  outside the United  States is  includable in
gross income for federal income tax purposes regardless of its connection with
the conduct of a trade or business  within the United States,  or a trust if a
court within the United States is able to exercise primary  supervision of the
administration of the trust and one or more U.S. Persons have the authority to
control all substantial  decisions of the trust.  In addition,  certain trusts
that would not qualify as U.S. Persons under the foregoing definition but that
are  eligible to and make an election to be treated as U.S.  Persons will also
be treated as U.S. Persons.

     Any   attempted   transfer  or  pledge  in   violation  of  the  transfer
restrictions shall be absolutely null and void and shall vest no rights in any
purported  transferee.  Investors  in  Residual  Certificates  are  advised to
consult  their own tax  advisors  with  respect to  transfers  of the Residual
Certificates  and, in  addition,  passthrough  entities are advised to consult
their own tax  advisors  with  respect  to any tax which may be  imposed  on a
pass-through entity.

                           STATE TAX CONSIDERATIONS

     In addition to the federal income tax consequences  described in "Certain
Federal Income Tax  Considerations",  potential  investors should consider the
state and local income tax  consequences of the  acquisition,  ownership,  and
disposition  of the  Certificates.  State and local  income tax law may differ
substantially from the corresponding federal law, and this discussion does not
purport  to  describe  any  aspect  of the  income  tax  laws of any  state or
locality. Therefore, potential investors should consult their own tax advisors
with  respect  to  the  various  tax   consequences   of  investments  in  the
Certificates.

                             ERISA CONSIDERATIONS

     The following describes certain  considerations under ERISA and the Code,
which  apply  only to  Certificates  of a  Series  that are not  divided  into
subclasses. If Certificates are divided into subclasses the related Prospectus
Supplement  will contain  information  concerning  considerations  relating to
ERISA and the Code that are applicable to such Certificates.

     ERISA and the Code impose  requirements on certain employee benefit plans
(and on certain other retirement plans and arrangements,  including individual
retirement accounts and annuities, Keogh plans and collective investment funds
and  separate  accounts in which such  plans,  accounts  or  arrangements  are
invested)  (collectively,  "Plans")  and on persons who are  fiduciaries  with
respect to such Plans. Generally,  ERISA applies to investments made by Plans.
Among other things,  ERISA  requires that the assets of Plans be held in trust
and that the  trustee,  or other duly  authorized  fiduciary,  have  exclusive
authority and discretion to manage and control the assets of such Plans. ERISA
also imposes  certain duties on persons who are  fiduciaries  of Plans.  Under
ERISA,  any person who  exercises  any  authority  or control  respecting  the
management  or  disposition  of the  assets  of a Plan is  considered  to be a
fiduciary  of such Plan  (subject to certain  exceptions  not here  relevant).
Certain  employee  benefit plans,  such as  governmental  plans (as defined in
ERISA Section 3(32)) and, if no election has been made under Section 410(d) of
the Code, church plans (as defined in ERISA Section 3(33)), are not subject to
ERISA  requirements.  Accordingly,  assets of such  plans may be  invested  in
Certificates  without regard to the ERISA  considerations  described above and
below,  subject to the provisions of applicable state law. Any such plan which
is qualified and exempt from taxation under Sections  401(a) and 501(a) of the
Code,  however,  is subject to the prohibited  transaction  rules set forth in
Section 503 of the Code.

     On November 13, 1986,  the United States  Department of Labor (the "DOL")
issued final  regulations  concerning the definition of what  constitutes  the
assets of a Plan. (Labor Reg. Section  2510.3-101) Under this regulation,  the
underlying  assets and properties of  corporations,  partnerships  and certain
other  entities in which a Plan makes an "equity"  investment  could be deemed
for  purposes  of  ERISA  to be  assets  of  the  investing  Plan  in  certain
circumstances. However, the regulation provides that, generally, the assets of
a corporation  or  partnership  in which a Plan invests will not be deemed for
purposes of ERISA to be assets of such Plan if the equity interest acquired by
the  investing  Plan  is  a  publicly-offered   security.  A  publicly-offered
security,  as defined in Labor Reg. Section 2510.3-101,  is a security that is
widely held, freely transferable and registered under the Exchange Act.

     In  addition  to  the  imposition  of  general  fiduciary   standards  of
investment prudence and  diversification,  ERISA and the Code prohibit a broad
range  of  transactions   involving  Plan  assets  and  persons  ("Parties  in
Interest")  having  certain  specified  relationships  to a Plan  and  imposes
additional prohibitions where Parties in Interest are fiduciaries with respect
to such Plan.  Because  the  Mortgage  Loans may be deemed Plan assets of each
Plan that purchases Certificates,  an investment in the Certificates by a Plan
might be a prohibited transaction under ERISA Sections 406 and 407 and subject
to an excise tax under Section 4975 of the Code unless a statutory, regulatory
or administrative exemption applies.

     In Prohibited  Transaction  Exemption  83-1 ("PTE  83-1"),  which amended
Prohibited   Transaction   Exemption  81-7,  the  DOL  exempted  from  ERISA's
prohibited transaction rules certain transactions relating to the operation of
residential mortgage pool investment trusts and the purchase, sale and holding
of "mortgage pool  pass-through  certificates" in the initial issuance of such
certificates.  PTE 83-1 permits,  subject to certain conditions,  transactions
which might otherwise be prohibited between Plans and Parties in Interest with
respect to those Plans related to the origination, maintenance and termination
of mortgage  pools  consisting  of mortgage  loans  secured by first or second
mortgages or deeds of trust on  single-family  residential  property,  and the
acquisition  and holding of certain  mortgage pool  pass-through  certificates
representing  an  interest  in such  mortgage  pools by Plans.  If the general
conditions (discussed below) of PTE 83-1 are satisfied,  investments by a Plan
in  Certificates  that  represent  interests in a Mortgage Pool  consisting of
Single Family Loans  ("Single  Family  Certificates")  will be exempt from the
prohibitions  of  ERISA  Sections  406(a)  and  407  (relating   generally  to
transactions  with  Parties in Interest who are not  fiduciaries)  if the Plan
purchases the Single Family Certificates at no more than fair market value and
will be exempt  from the  prohibitions  of ERISA  Sections  406(b)(1)  and (2)
(relating  generally to transactions  with  fiduciaries) if, in addition,  the
purchase is approved by an independent fiduciary,  no sales commission is paid
to the pool  sponsor,  the Plan does not purchase  more than 25% of all Single
Family  Certificates,  and at least 50% of all Single Family  Certificates are
purchased by persons independent of the pool sponsor or pool trustee. PTE 83-1
does  not  provide  an  exemption  for  transactions   involving   Subordinate
Certificates or for  Certificates  representing an interest in a Mortgage Pool
containing  Multifamily Loans or Contracts or Cooperative Loans.  Accordingly,
unless the related  Prospectus  Supplement  indicates that an exemption  other
than PTE 83-1 is  available,  no transfer of a  Subordinate  Certificate  or a
Certificate which is not a Single Family Certificate may be made to a Plan.

     The discussion in this and the next succeeding  paragraph applies only to
Single Family  Certificates.  The Depositor believes that, for purposes of PTE
83-1,  the  term  "mortgage  pass-through   certificate"  would  include:  (i)
Certificates  issued  in a  Series  consisting  of  only  a  single  class  of
Certificates;  and (ii) Senior  Certificates issued in a Series in which there
is only one class of Senior  Certificates;  provided that the  Certificates in
the case of clause (i), or the Senior Certificates in the case of clause (ii),
evidence the beneficial ownership of both a specified percentage (greater than
0%) of future interest payments and a specified  percentage  (greater than 0%)
of future principal  payments on the Mortgage Loans. It is not clear whether a
class of Certificates that evidences the beneficial  ownership in a Trust Fund
divided  into  Mortgage  Loan  Groups,  beneficial  ownership  of a  specified
percentage of interest payments only or principal payments only, or a notional
amount of either  principal or interest  payments,  or a class of Certificates
entitled to receive  payments of interest and principal on the Mortgage  Loans
only  after  payments  to other  classes  or after the  occurrence  of certain
specified events would be a "mortgage  pass-through  certificate" for purposes
of PTE 83-1.

     PTE 83-1 sets forth three general  conditions which must be satisfied for
any transaction to be eligible for exemption:  (i) the maintenance of a system
of insurance or other  protection  for the pooled  mortgage loans and property
securing  such  loans,   and  for  indemnifying   Certificateholders   against
reductions in pass-through payments due to property damage or defaults in loan
payments  in an  amount  not  less  than the  greater  of one  percent  of the
aggregate  principal  balance  of all  covered  pooled  mortgage  loans or the
principal  balance of the  largest  covered  pooled  mortgage  loan;  (ii) the
existence of a pool trustee who is not an affiliate of the pool  sponsor;  and
(iii) a limitation on the amount of the payment  retained by the pool sponsor,
together  with other funds  inuring to its benefit,  to not more than adequate
consideration for selling the mortgage loans plus reasonable  compensation for
services  provided by the pool sponsor to the  Mortgage  Pool.  The  Depositor
believes that the first general condition  referred to above will be satisfied
with respect to the  Certificates  in a Series issued without a  subordination
feature,   or  the  Senior  Certificates  only  in  a  Series  issued  with  a
subordination  feature,  provided  that the  subordination  and Reserve  Fund,
subordination  by shifting of interests,  the pool  insurance or other form of
credit  enhancement  described herein (such  subordination,  pool insurance or
other  form of credit  enhancement  being the  system  of  insurance  or other
protection  referred to above)  with  respect to a Series of  Certificates  is
maintained  in an  amount  not less than the  greater  of one  percent  of the
aggregate  principal balance of the Mortgage Loans or the principal balance of
the largest  Mortgage  Loan. See  "Description  of the  Certificates".  In the
absence of a ruling  that the system of  insurance  or other  protection  with
respect to a Series of  Certificates  satisfies  the first  general  condition
referred to above,  there can be no assurance  that these  features will be so
viewed by the DOL. The Trustee will not be affiliated with the Depositor.

     Each  Plan  fiduciary  who  is  responsible  for  making  the  investment
decisions  whether to purchase or commit to purchase and to hold Single Family
Certificates must make its own determination as to whether the first and third
general  conditions,  and the  specific  conditions  described  briefly in the
preceding  paragraph,   of  PTE  83-1  have  been  satisfied,  or  as  to  the
availability  of  any  other  prohibited  transaction  exemptions.  Each  Plan
fiduciary should also determine whether, under the general fiduciary standards
of investment prudence and diversification,  an investment in the Certificates
is appropriate for the Plan, taking into account the overall investment policy
of the Plan and the composition of the Plan's investment portfolio.

     On September 6, 1990 the DOL issued to Greenwich Capital Markets, Inc. an
individual  exemption  (Prohibited  Transaction  Exemption  90-59, as amended;
Exemption Application No. D-8374, 55 Fed. Reg. 36724 (1990)) (the "Underwriter
Exemption")  which applies to certain  sales and  servicing of  "certificates"
that are  obligations  of a "trust"  with respect to which  Greenwich  Capital
Markets,  Inc. is the  underwriter,  manager or co-manager of an  underwriting
syndicate.  The  Underwriter  Exemption  provides  relief  which is  generally
similar to that provided by PTE 83-1, but is broader in several respects.

     The Underwriter  Exemption contains several  requirements,  some of which
differ from those in PTE 83-1. The Underwriter  Exemption contains an expanded
definition of  "certificate"  which  includes an interest  which  entitles the
holder to pass-through payments of principal,  interest and/or other payments.
The  Underwriter  Exemption  contains an expanded  definition of "trust" which
permits the trust corpus to consist of secured consumer receivables, including
obligations secured by shares issued by a cooperative housing association. The
definition of "trust,"  however,  does not include any investment pool unless,
inter alia,  (i) the  investment  pool consists only of assets of a type which
have been included in other investment  pools,  (ii)  certificates  evidencing
interests  in such other  investment  pools have been  purchased  by investors
other  than Plans for at least one year  prior to the  Plan's  acquisition  of
certificates pursuant to the Underwriter Exemption,  and (iii) certificates in
such  other  investment  pools  have been  rated in one of the  three  highest
generic  rating  categories  of the four credit rating  agencies  noted below.
Generally,  the  Underwriter  Exemption  holds  that  the  acquisition  of the
certificates  by a  Plan  must  be on  terms  (including  the  price  for  the
certificates)  that are at least as  favorable to the Plan as they would be in
an arm's length transaction with an unrelated party. The Underwriter Exemption
requires that the rights and interests  evidenced by the  certificates  not be
"subordinated" to the rights and interests  evidenced by other certificates of
the same trust. The Underwriter  Exemption requires that certificates acquired
by a Plan have received a rating at the time of their  acquisition  that is in
one of the three  highest  generic  rating  categories  of  Standard  & Poor's
Ratings Services, Moody's Investors Service, Inc., Duff & Phelps Inc. or Fitch
IBCA, Inc. The Underwriter  Exemption specifies that the pool trustee must not
be an affiliate of the pool sponsor, nor an affiliate of the Underwriter,  the
pool  servicer,  any obligor  with respect to mortgage  loans  included in the
trust  constituting  more  than  five  percent  of the  aggregate  unamortized
principal  balance  of the  assets  in the  trust,  or any  affiliate  of such
entities.   Finally,  the  Underwriter  Exemption  stipulates  that  any  Plan
investing in the certificates  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.

     Any  Plan   fiduciary   which  proposes  to  cause  a  Plan  to  purchase
Certificates  should consult with their counsel concerning the impact of ERISA
and the Code, the applicability of PTE 83-1 and the Underwriter Exemption, and
the potential  consequences in their specific  circumstances,  prior to making
such investment.  Moreover, each Plan fiduciary should determine whether under
the general fiduciary standards of investment procedure and diversification an
investment  in the  Certificates  is  appropriate  for the Plan,  taking  into
account the overall  investment  policy of the Plan and the composition of the
Plan's investment portfolio.

                               LEGAL INVESTMENT

     The Prospectus  Supplement for each series of  Certificates  will specify
which,  if any,  of the Classes of  Certificates  offered  thereby  constitute
"mortgage  related  securities" for purposes of the Secondary  Mortgage Market
Enhancement Act of 1984, as amended  ("SMMEA").  Classes of Certificates  that
qualify  as  "mortgage  related  securities"  will be  legal  investments  for
persons, trusts, corporations, partnerships, associations, business trusts and
business entities (including depository institutions, life insurance companies
and pension  funds)  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 as, under  applicable  law,  obligations  issued by or guaranteed as to
principal and interest by the United States or any such entities. Under SMMEA,
if a state enacts  legislation prior to October 4, 1991 specifically  limiting
the legal investment  authority of any such entities with respect to "mortgage
related  securities,"  Certificates  will  constitute  legal  investments  for
entities  subject to such  legislation  only to the extent  provided  therein.
Approximately  twenty-one states adopted such legislation prior to the October
4, 1991 deadline. SMMEA provides, however, that in no event will the enactment
of any such legislation  affect the validity of any contractual  commitment to
purchase,  hold or  invest  in  Certificates,  or  require  the  sale or other
disposition of Certificates,  so long as such contractual  commitment was made
or such Certificates were acquired prior to the enactment of such legislation.

     SMMEA also amended the legal investment authority of  federally-chartered
depository institutions as follows:  federal savings and loan associations and
federal  savings banks may invest in, sell or otherwise  deal in  Certificates
without limitations as to the percentage of their assets represented  thereby,
federal credit unions may invest in mortgage related securities,  and national
banks may purchase  Certificates  for their own account  without regard to the
limitations  generally  applicable  to investment  securities  set forth in 12
U.S.C.  24  (Seventh),  subject  in  each  case  to  such  regulations  as the
applicable federal authority may prescribe. In this connection, federal credit
unions should review the National Credit Union Administration  ("NCUA") Letter
to Credit Unions No. 96, as modified by Letter to Credit Unions No. 108, which
includes  guidelines  to assist  federal  credit  unions in making  investment
decisions  for  mortgage  related   securities,   and  the  NCUA's  regulation
"Investment  and Deposit  Activities" (12 C.F.R.  Part 703),  which sets forth
certain  restrictions  on  investment  by federal  credit  unions in  mortgage
related securities.

     All depository institutions considering an investment in the Certificates
(whether or not the Class of  Certificates  under  consideration  for purchase
constitutes a "mortgage related security") should review the Federal Financial
Institutions   Examination  Council's  Supervisory  Policy  Statement  on  the
Securities  Activities (to the extent adopted by their respective  regulators)
(the "Policy Statement"),  setting forth, in relevant part, certain securities
trading and sales practices deemed unsuitable for an institution's  investment
portfolio,  and  guidelines  for (and  restrictions  on) investing in mortgage
derivative  products,  including  "mortgage  related  securities",  which  are
"high-risk mortgage securities" as defined in the Policy Statement.  According
to  the  Policy  Statement,   such  "high-risk  mortgage  securities"  include
securities such as  Certificates  not entitled to  distributions  allocated to
principal  or  interest,  or  Subordinated  Certificates.   Under  the  Policy
Statement,  it  is  the  responsibility  of  each  depository  institution  to
determine,  prior to purchase (and at stated intervals thereafter),  whether a
particular mortgage derivative product is a "high-risk mortgage security", and
whether the purchase (or retention) of such a product would be consistent with
the Policy Statement.

     The  foregoing  does not take into  consideration  the  applicability  of
statutes,  rules,  regulations,  orders,  guidelines or  agreements  generally
governing  investments  made  by a  particular  investor,  including,  but not
limited to, "prudent  investor"  provisions,  percentage-of-assets  limits and
provisions  which may restrict or prohibit  investment in securities which are
not "interest bearing" or "income paying."

     There may be other  restrictions  on the  ability of  certain  investors,
including  depository  institutions,  either to  purchase  Certificates  or to
purchase  Certificates  representing  more than a specified  percentage of the
investor's  assets.  Investors  should  consult  their own legal  advisors  in
determining  whether  and to what  extent the  Certificates  constitute  legal
investments for such investors.

                            METHOD OF DISTRIBUTION

     The Certificates offered hereby and by the Prospectus  Supplement will be
offered in Series.  The  distribution of the Certificates may be effected from
time to time in one or more transactions,  including negotiated  transactions,
at a fixed public  offering price or at varying prices to be determined at the
time of sale or at the time of  commitment  therefor.  If so  specified in the
related  Prospectus  Supplement  and  subject to the  receipt of any  required
approvals  from the Board of  Governors  of the Federal  Reserve  System,  the
Certificates will be distributed in a firm commitment underwriting, subject to
the terms and conditions of the underwriting  agreement,  by Greenwich Capital
Markets,  Inc. ("GCM") acting as underwriter with other underwriters,  if any,
named  therein.  In such event,  the related  Prospectus  Supplement  may also
specify  that  the  underwriters   will  not  be  obligated  to  pay  for  any
Certificates  agreed  to be  purchased  by  purchasers  pursuant  to  purchase
agreements  acceptable to the  Depositor.  In connection  with the sale of the
Certificates, underwriters may receive compensation from the Depositor or from
purchasers  of the  Certificates  in the  form of  discounts,  concessions  or
commissions.   The  related  Prospectus  Supplement  will  describe  any  such
compensation paid by the Depositor.

     Alternatively,  the related  Prospectus  Supplement  may specify that the
Certificates  will be  distributed  by GCM acting as agent or in some cases as
principal with respect to  Certificates  that it has  previously  purchased or
agreed to purchase. If GCM acts as agent in the sale of Certificates, GCM will
receive a selling  commission  with  respect to each  Series of  Certificates,
depending on market  conditions,  expressed as a percentage  of the  aggregate
principal  balance of the related  Mortgage Assets as of the Cut-off Date. The
exact  percentage  for each Series of  Certificates  will be  disclosed in the
related  Prospectus  Supplement.  To the extent  that GCM  elects to  purchase
Certificates  as principal,  GCM may realize  losses or profits based upon the
difference  between its  purchase  price and the sales price.  The  Prospectus
Supplement with respect to any Series offered other than through  underwriters
will  contain  information  regarding  the  nature  of such  offering  and any
agreements  to be  entered  into  between  the  Depositor  and  purchasers  of
Certificates of such Series.

     The Depositor will  indemnify GCM and any  underwriters  against  certain
civil liabilities,  including liabilities under the Securities Act of 1933, as
amended,  or will  contribute  to  payments  GCM and any  underwriters  may be
required to make in respect thereof.

     In the ordinary  course of business,  GCM and the Depositor may engage in
various securities and financing transactions, including repurchase agreements
to provide  interim  financing of the  Depositor's  mortgage loans pending the
sale of such mortgage loans or interests therein, including the Certificates.

     The Depositor anticipates that the Certificates will be sold primarily to
institutional investors.  Purchasers of Certificates,  including dealers, may,
depending on the facts and  circumstances  of such purchases,  be deemed to be
"underwriters" within the meaning of the Securities Act of 1933 as amended, in
connection  with  reoffers  and  sales of  Certificates  by them.  Holders  of
Certificates  should consult with their legal advisors in this regard prior to
any such reoffer or sale.

                                 LEGAL MATTERS

     The  legality  of the  Certificates  of each  Series,  including  certain
federal income tax consequences with respect thereto,  will be passed upon for
the Depositor by Brown & Wood LLP, One World Trade Center,  New York, New York
10048.

                             FINANCIAL INFORMATION

     A new  Trust  Fund  will  be  formed  with  respect  to  each  Series  of
Certificates 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
Certificates.  Accordingly,  no financial statements with respect to any Trust
Fund  will  be  included  in  this  Prospectus  or in the  related  Prospectus
Supplement.

                                    RATINGS

     It is a  condition  to the  issuance of the  Certificates  of each Series
offered  hereby  and by the  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.

     Ratings on mortgage  pass-through  certificates address the likelihood of
receipt by  certificateholders of all distributions on the underlying mortgage
loans. These ratings address the structural,  legal and issuer-related aspects
associated with such certificates, the nature of the underlying mortgage loans
and the credit quality of the credit enhancer or guarantor, if any. Ratings on
mortgage  pass-through  certificates  do not represent  any  assessment of the
likelihood  of principal  prepayments  by mortgagors or of the degree by which
such prepayments might differ from those originally anticipated.  As a result,
certificateholders  might  suffer a lower  than  anticipated  yield,  and,  in
addition, holders of stripped pass-through certificates in certain cases might
fail to recoup their underlying investments.

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


                            INDEX OF DEFINED TERMS

                                                                          Page

1986 Act...................................................................71
1997 Tax Act...............................................................73
Accrual Certificates.......................................................29
Advance.....................................................................9
AFR........................................................................73
Agency Securities...........................................................1
Agreement...............................................................1, 14
Amortizable Bond Premium Regulations.......................................67
Applicable Amount..........................................................83
APR.....................................................................2, 16
ARM Loans..................................................................70
Available Funds............................................................28
Bankruptcy Bond............................................................38
Bankruptcy Code............................................................42
BIF........................................................................44
CERCLA.....................................................................60
Certificate Account........................................................44
Certificate Principal Balance..............................................29
Certificate Register.......................................................27
Certificates................................................................1
Charter Act................................................................20
Closing Date...............................................................77
Code...................................................................11, 65
Collateral Value ......................................................
Collateral Value...........................................................14
Commission.................................................................ii
Contingent Payment Regulations.............................................72
Contracts...................................................................1
Cooperative Loans.......................................................1, 15
Cooperatives............................................................1, 15
Cut-off Date................................................................8
Deferred Interest......................................................72, 81
Detailed Description.......................................................12
Determination Date.........................................................29
Distribution Date...........................................................6
DOL........................................................................93
EPA........................................................................60
ERISA......................................................................11
Events of Default..........................................................53
FDIC.......................................................................25
FHA.....................................................................2, 16
FHA Insurance...............................................................9
FHA Loans..................................................................16
FHLMC.......................................................................1
FHLMC Act..................................................................18
FHLMC Certificate group....................................................18
FHLMC Certificates..........................................................4
FNMA........................................................................1
FNMA Certificates...........................................................4
FTC Rule...................................................................63
Garn-St Germain Act........................................................63
GCA........................................................................ii
GCM........................................................................97
GNMA........................................................................1
GNMA Certificates...........................................................4
GNMA Issuer................................................................17
Guaranty Agreement.........................................................17
Housing Act................................................................16
HUD........................................................................36
Insolvency Trustee.........................................................42
Insurance Proceeds.........................................................45
Insured Expenses...........................................................45
Legislative History........................................................71
Liquidation Expenses.......................................................45
Liquidation Proceeds.......................................................45
Loan-to-Value Ratio........................................................14
Manufactured Homes.........................................................16
Manufacturer Invoice Price.................................................14
Mark-to-Market Regulations.................................................86
Master REMIC...............................................................76
Master Servicer.............................................................1
Mortgage...................................................................43
Mortgage Assets.........................................................1, 12
Mortgage Loans..........................................................1, 12
Mortgage Pool..............................................................12
Mortgage Pool Insurance Policy.............................................34
Mortgage Rate...........................................................7, 13
Mortgaged Properties.......................................................12
Multifamily Loans...........................................................1
NCUA.......................................................................96
New Regulations............................................................75
Non-economic Residual Certificate..........................................92
OID Regulations............................................................67
Parties in Interest........................................................94
Pass-Through Rate...........................................................7
Payment Lag Certificates...................................................82
Permitted Investments......................................................45
Plans......................................................................93
PMBS Agreement.............................................................21
PMBS Issuer.............................................................5, 22
PMBS Servicer...........................................................5, 21
PMBS Trustee............................................................5, 21
Policy Statement...........................................................96
Pool Insurer...............................................................34
Prepayment Assumption..................................................71, 77
Primary Insurer............................................................49
Primary Mortgage Insurance Policy..........................................12
Principal Prepayments......................................................30
PTE 83-1...................................................................94
Purchase Price.............................................................26
Rating Agency..............................................................45
Record Date................................................................27
Refinance Loans............................................................14
Regular Certificateholders.................................................76
Regular Certificates.......................................................75
Relief Act.................................................................64
REMIC...........................................................1, 11, 28, 65
REMIC Regulations..........................................................65
Reserve Account............................................................28
Residual Certificates......................................................75
Retained Interest..........................................................26
SAIF.......................................................................44
Seller......................................................................1
Sellers....................................................................12
Senior Certificates.....................................................6, 33
Series......................................................................1
Single Family Certificates.................................................94
Single Family Loans.........................................................1
SMMEA..................................................................10, 96
Special Hazard Insurance Policy............................................37
Special Hazard Insurer.....................................................37
Stripped ARM Obligations...................................................72
Stripped Bond Certificates.................................................69
Stripped Coupon Certificates...............................................69
Sub-Servicer............................................................9, 14
Sub-Servicing Account......................................................44
Sub-Servicing Agreement....................................................46
Subordinated Certificates...............................................6, 33
Subsidiary REMIC...........................................................76
Super-Premium Certificates.................................................78
Support Agreement..........................................................31
Support Servicer...........................................................10
Title V....................................................................64
Trust Fund..............................................................1, 12
Trustee.....................................................................1
UCC........................................................................56
Underwriter Exemption......................................................95
VA..........................................................................2
VA Guaranty Policy.........................................................36
VA Insurance................................................................9
VA Loans...................................................................16
 




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