PRUDENTIAL SECURITIES SECURED FINANCING CORP
424B5, 1996-04-02
ASSET-BACKED SECURITIES
Previous: BLACKROCK TARGET TERM TRUST INC, DEF 14A, 1996-04-02
Next: PRUDENTIAL SECURITIES SECURED FINANCING CORP, 8-K, 1996-04-02




<PAGE>
PROSPECTUS SUPPLEMENT
(To Prospectus Dated August 4, 1995)
- -------------------------------------------------------------------------------

                                   $52,419,000

                    First Alliance Mortgage Loan Trust 1996-1
            $20,541,000 7.34% Class A-1 Fixed Rate Group Certificates
             $31,878,000 Class A-2 Variable Rate Group Certificates
                       Mortgage Pass-Through Certificates
                                  Series 1996-1

                                [GRAPHIC OMITTED]




                                    Servicer

               PRUDENTIAL SECURITIES SECURED FINANCING CORPORATION
                                    Depositor

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

         The   Mortgage   Pass-Through   Certificates,    Series   1996-1   (the
"Certificates") will consist of the Class A-1 Fixed Rate Group Certificates (the
"Class  A-1  Certificates"  or the  "Fixed  Rate  Certificates"),  the Class A-2
Variable Rate Group  Certificates (the "Class A-2 Certificates" or the "Variable
Rate  Certificates,"  and  collectively  with the Fixed Rate  Certificates,  the
"Offered   Certificates"  or  the  "Class  A  Certificates")  and  the  Class  R
Certificates (the "Subordinate Certificates"). Only the Offered Certificates are
offered hereby.

         As more fully described herein,  interest  distributions on the Offered
Certificates will be based on the Certificate  Principal Balance thereof and the
then applicable  Pass-Through Rate thereof.  The Pass-Through Rate for the Class
A-1 Certificates will be fixed at 7.34% per annum. The Pass-Through Rate for the
Class A-2  Certificates  adjusts monthly as described herein and with respect to
the first Payment Date will be 5.8175% per annum.

         For a discussion of  significant  matters  affecting  investment in the
Certificates,  see "Risk Factors" beginning on page S-14 herein and beginning on
page 12 in the Prospectus.

         The Certificates will represent undivided ownership interests in a pool
of  closed-end  mortgage  loans (the  "Mortgage  Loans") held by First  Alliance
Mortgage Loan Trust 1996-1 (the "Trust").  The Trust will be created pursuant to
a Pooling and  Servicing  Agreement  (the  "Pooling  and  Servicing  Agreement")
between First Alliance  Mortgage  Company (the "Company") and in its capacity as
servicer (the "Servicer") of the Mortgage Loans,  Prudential  Securities Secured
Financing  Corporation,  in its capacity as depositor of the Mortgage Loans (the
"Depositor")  and Bankers Trust Company of California,  N.A., in its capacity as
trustee (the "Trustee").
                                                  (Cover continued on next page)
- --------------------------------------------------------------------------------

THE OFFERED CERTIFICATES REPRESENT BENEFICIAL INTERESTS IN THE TRUST ONLY AND DO
  NOT REPRESENT INTERESTS IN OR OBLIGATIONS OF FIRST ALLIANCE MORTGAGE COMPANY,
       THE DEPOSITOR, ANY ORIGINATORS OR ANY OF THEIR AFFILIATES. NEITHER
           THE OFFERED CERTIFICATES NOR THE MORTGAGE LOANS ARE INSURED
                    OR GUARANTEED BY ANY GOVERNMENTAL AGENCY.

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

         The Offered  Certificates will be purchased by the Underwriter from the
Depositor and will be offered by the Underwriter from time to time in negotiated
transactions  or  otherwise,  at varying  prices to be determined at the time of
sale. Proceeds to the Depositor,  including accrued interest, are expected to be
approximately   99.82%  of  the  aggregate  principal  balance  of  the  Offered
Certificates  before deducting expenses payable by the Depositor estimated to be
$250,000. See "Underwriting" herein.
         The Offered  Certificates  are offered subject to prior sale, when, as,
and if accepted by the  Underwriter and subject to the approval of certain legal
matters. It is expected that delivery of the Offered  Certificates in book-entry
form will be made on or about March 29, 1996 only through the  facilities of The
Depository Trust Company, CEDEL and Euroclear.


                       Prudential Securities Incorporated

March 28, 1996



<PAGE>

(Cover continued from previous page)
         The  obligations  of the  Depositor,  the Company,  the Trustee and the
Servicer with respect to the  Certificates  will be limited to their  respective
contractual obligations under the Pooling and Servicing Agreement. The assets of
the Trust  initially  will include two pools (each,  a "Mortgage  Loan Group" or
"Group")  of  closed-end  mortgage  loans  (the  "Mortgage  Loans")  secured  by
mortgages or deeds of trust (the "Mortgages") on one-to-four  family residential
properties  (the  "Mortgaged  Properties")  to be conveyed by the Company to the
Depositor and by the Depositor to the Trust on the Closing Date.  The Fixed Rate
Certificates  will  represent   undivided  ownership  interests  in  a  pool  of
fixed-rate  Mortgage Loans (the "Fixed Rate Group")  secured by Mortgages  which
may be either in a first or junior lien position. The Variable Rate Certificates
will represent undivided ownership interests in a pool of variable-rate Mortgage
Loans (the "Variable Rate Group") secured by Mortgages which are in a first lien
position.
         Distributions  on  the  Subordinate  Certificates  are  subordinate  to
distributions on the Offered  Certificates to the extent described  herein.  The
Pooling and Servicing  Agreement  will  designate  each Mortgage Loan Group as a
sub-trust to be held by the  Trustee.  Distributions  of principal  and interest
payable to each Class of the Offered  Certificates  will be made on the 20th day
of each month or if the 20th day is not a business  day, the first  business day
thereafter (each, a "Payment Date"), beginning in April 1996.


                               [GRAPHIC OMITTED]

         On or before the issuance of the Certificates,  the Company will obtain
from MBIA Insurance  Corporation  (the  "Certificate  Insurer") two  certificate
guaranty insurance policies, one relating to the Fixed Rate Certificates and the
other relating to the Variable Rate  Certificates  (the  "Certificate  Insurance
Policies")  in favor of the  Trustee.  Each  Certificate  Insurance  Policy will
provide for 100% coverage of the principal amount of, and scheduled interest due
on, the related Class(es) of Class A Certificates.
         The last scheduled  Payment Date for the Class A-1 Certificates is June
20, 2027; and the last scheduled  Payment Date for the Class A-2 Certificates is
June 20, 2027.  It is expected  that the actual last Payment Date for each Class
of  Certificates  will  occur  significantly  earlier  than such last  scheduled
Payment Dates. The yield to maturity on the Offered Certificates will depend on,
among  other  things,  the rate and  timing  of  principal  payments  (including
prepayments, which rate may vary significantly over time, repurchases,  defaults
and   liquidations)   on  the  Mortgage   Loans.   See   "Prepayment  and  Yield
Considerations" in this Prospectus Supplement.
         An election will be made to treat certain assets of the Trust as a real
estate mortgage  investment conduit (a "REMIC") for federal income tax purposes.
As  described  more  fully  herein,  each  Class of  Offered  Certificates  will
constitute  "regular  interests" in the REMIC.  See "Certain  Federal Income Tax
Consequences"  herein and  "Certain  Federal  Income Tax  Consequences  -- REMIC
Certificates" in the Prospectus.
         Prior to  their  issuance  there  has been no  market  for the  Offered
Certificates nor can there be any assurance that one will develop, or if it does
develop,  that it will  provide  the  Owners of the  Offered  Certificates  with
liquidity or will continue for the life of the Offered Certificates.  Prudential
Securities  Incorporated (the "Underwriter")  intends, but is not obligated,  to
make a market in the Offered Certificates.
         None of the  Mortgage  Loans were 31 days or more  delinquent  in their
monthly  payments  as of the Cut-Off  Date.  However,  investors  in the Class A
Certificates  should be aware that  approximately  2.53% and 1.01% (by aggregate
principal  balance as of the Cut-Off  Date) of the  Mortgage  Loans in the Fixed
Rate Group and Variable Rate Group,  respectively,  had a first monthly  payment
due on or  before  January  1,  1996.  Therefore,  it was not  possible  for any
Mortgage Loan other than such Mortgage Loans to have had a monthly  payment that
was   delinquent  31  days  or  more.  See  "Risk  Factors  --  Risk  of  Higher
Delinquencies  Associated  With  Underwriting  Standards"  herein for  important
information  regarding the  delinquent  mortgage  loans.  Prospective  investors
should  consider the factors set forth under "Risk  Factors" in this  Prospectus
Supplement.

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

         IN CONNECTION  WITH THIS OFFERING,  THE  UNDERWRITER  MAY OVER-ALLOT OR
EFFECT  TRANSACTIONS WHICH STABILIZE OR MAINTAIN THE MARKET PRICE OF THE OFFERED
CERTIFICATES  AT LEVELS  ABOVE THOSE WHICH MIGHT  OTHERWISE  PREVAIL IN THE OPEN
MARKET. SUCH STABILIZING, IF COMMENCED, MAY BE DISCONTINUED AT ANY TIME.

         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 TO WHICH IT RELATES. THIS IS IN ADDITION TO THE OBLIGATION OF DEALERS
TO DELIVER A PROSPECTUS  SUPPLEMENT AND PROSPECTUS  WHEN ACTING AS  UNDERWRITERS
AND WITH RESPECT TO THEIR UNSOLD ALLOTMENTS OR SUBSCRIPTIONS.

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

         The Certificates offered by this Prospectus  Supplement will be part of
a separate series of Certificates being offered by the Depositor pursuant to its
Prospectus  dated August 4, 1995 of which this  Prospectus  Supplement is a part
and which  accompanies  this  Prospectus  Supplement.  The  Prospectus  contains
important information regarding this offering which is not contained herein, and
prospective  investors  are  urged to read the  Prospectus  and this  Prospectus
Supplement in full.




<PAGE>

                                     SUMMARY

         The following  summary is qualified in its entirety by reference to the
detailed information  appearing elsewhere in this Prospectus  Supplement and the
accompanying  Prospectus.  Reference  is  made  to the  "Index  to  Location  of
Principal  Defined Terms" herein and "Index of Significant  Definitions"  in the
Prospectus for the definitions of certain capitalized terms.

Trust:                           First Alliance  Mortgage Loan Trust 1996-1 (the
                                 "Trust").

Certificates                     Offered:    Class   A-1   Fixed    Rate   Group
                                 Certificates  (the "Class A-1  Certificates" or
                                 the "Fixed  Rate  Certificates")  and Class A-2
                                 Variable  Rate Group  Certificates  (the "Class
                                 A-2   Certificates"   or  the  "Variable   Rate
                                 Certificates"  and together with the Fixed Rate
                                 Certificates, the "Class A Certificates" or the
                                 "Offered Certificates").

The Depositor:                   Prudential    Securities    Secured   Financing
                                 Corporation   (the   "Depositor").   See   "The
                                 Depositor" in the Prospectus.

Company                          and Servicer:  First Alliance Mortgage Company,
                                 a California  corporation (the "Company" and in
                                 its   separate   capacity  as   servicer,   the
                                 "Servicer").  The Company's principal executive
                                 offices are located at 17305 Von Karman Avenue,
                                 Irvine,  California  92714-6203,  and its phone
                                 number is (714) 224-8500.

Trustee:                         Bankers  Trust Company of  California,  N.A., a
                                 national  banking  association (the "Trustee").
                                 The Trustee's  principal  executive offices are
                                 located at 3 Park Plaza,  16th  Floor,  Irvine,
                                 California 92714.

Originators:                     The  Company  and any  entity  from  which  the
                                 Company,  on or  prior  to  the  Closing  Date,
                                 acquires  Mortgage Loans is an  "Originator" of
                                 the related Mortgage Loans for purposes of this
                                 Prospectus Supplement.  On the Closing Date the
                                 Company  will  sell the  Mortgage  Loans to the
                                 Depositor,  which  will  deposit  the  Mortgage
                                 Loans in the Trust.

Cut-Off Date:                    March 1, 1996.

Closing Date:                    On or about March 29, 1996.

The Certificates:                The  Mortgage  Pass-Through  Certificates  (the
                                 "Certificates")  will  consist  of the  Class A
                                 Certificates and the Class R Certificates  (the
                                 "Subordinate  Certificates").  The Certificates
                                 will  be  issued  pursuant  to  a  pooling  and
                                 servicing agreement (the "Pooling and Servicing
                                 Agreement")  to be dated  March 1, 1996,  among
                                 the  Servicer,  the Company,  the Depositor and
                                 the Trustee.  Only the Offered Certificates are
                                 offered hereby.

                                 The assets of the Trust  initially will include
                                 two pools  (each,  a  "Mortgage  Loan Group" or
                                 "Group")  of  closed-end  mortgage  loans  (the
                                 "Mortgage Loans") secured by mortgages or deeds
                                 of  trust  (the   "Mortgages")  on  one-to-four
                                 family  residential  properties (the "Mortgaged
                                 Properties") to be conveyed to the Trust on the
                                 Closing Date. The Fixed Rate  Certificates will
                                 represent  undivided  ownership  interests in a
                                 pool of fixed-rate  Mortgage  Loans (the "Fixed
                                 Rate Group")  secured by Mortgages which may be
                                 either in a first or junior lien position.  The
                                 Variable  Rate   Certificates   will  represent
                                 undivided  ownership  interests  in a  pool  of
                                 variable-rate  Mortgage  Loans  (the  "Variable
                                 Rate Group")  secured by Mortgages which are in
                                 a first lien position.

                                       S-1

<PAGE>

                                 The  Pooling  and  Servicing   Agreement   will
                                 designate   each   Mortgage  Loan  Group  as  a
                                 sub-trust to be held by the Trustee. Each Class
                                 of Class A Certificates represents the right to
                                 receive  payments  from funds  available  to be
                                 distributed   with   respect  to  the   related
                                 Mortgage Loan Group, as hereinafter described.

                                 The Last  Scheduled  Payment Date for the Class
                                 A-1 Certificates is June 20, 2027; and the Last
                                 Scheduled   Payment  Date  for  the  Class  A-2
                                 Certificates  is June 20, 2027.  It is expected
                                 that  the  actual  last  Payment  Date for each
                                 Class of Certificates will occur  significantly
                                 earlier than such scheduled  Payment Dates. See
                                 "Prepayment and Yield Considerations" herein.

                                 The  Certificate  Insurer  does not directly or
                                 indirectly  guarantee  any  specified  rate  of
                                 prepayments.  See "Risk Factors"  herein and in
                                 the Prospectus.

Denominations:                   The Offered  Certificates  are issuable in book
                                 entry form in minimum denominations of original
                                 principal   amounts  of  $1,000  and   integral
                                 multiples thereof.

The Mortgage Loans:              Unless   otherwise   noted,   all   statistical
                                 percentages in this  Prospectus  Supplement are
                                 approximate  and are measured by the  aggregate
                                 principal  balance of the  Mortgage  Loans (the
                                 "Original  Aggregate  Loan  Balance") or of the
                                 Mortgage Loans in the applicable  Mortgage Loan
                                 Group, in each case as of the Cut-Off Date. See
                                 "Additional Information" herein.

                                 The  Mortgage  Loans  to  be  conveyed  to  the
                                 Depositor  by the Company and by the  Depositor
                                 to the Trust on the Closing Date (the "Mortgage
                                 Loans")   consist   of   641   fixed-rate   and
                                 variable-rate  Mortgage Loans on  single-family
                                 homes,  including investment  properties (which
                                 may be condominiums,  town- houses, one-to-four
                                 family  residences  or  homes in  planned  unit
                                 developments),  42.86% of which,  by  aggregate
                                 principal balance,  are located in the state of
                                 California  and  57.14%  of which by  aggregate
                                 principal balance,  collectively are located in
                                 the  states  of  Arizona,  Colorado,   Florida,
                                 Georgia,  Idaho,  Illinois,  Oregon,  Utah  and
                                 Washington.  The Mortgage  Loans are secured by
                                 Mortgages   of  which   98.08%   by   aggregate
                                 principal  balance are first mortgages or deeds
                                 of  trust  and  1.92%  by  aggregate  principal
                                 balance  are  secured  by second  mortgages  or
                                 deeds of trust. The Mortgage Loans in the Trust
                                 are all  closed-end  mortgage loans in that the
                                 mortgagee   is  not  required  to  make  future
                                 advances thereunder.  All of the Mortgage Loans
                                 are actuarial  loans, as discussed herein under
                                 "The Mortgage Loan Pool -- Interest Payments on
                                 the Mortgage Loans."

                                 As of the Cut-Off Date,  the Mortgage Loans had
                                 an    aggregate     principal     balance    of
                                 $52,419,909.39; the Mortgage Loans in the Fixed
                                 Rate Group had an aggregate  principal  balance
                                 of $20,541,764.16 and the Mortgage Loans in the
                                 Variable Rate Group had an aggregate  principal
                                 balance  of  $31,878,145.23  . The  Fixed  Rate
                                 Certificates  will be issued in  respect of the
                                 Fixed  Rate  Group,   and  the  Variable   Rate
                                 Certificates  will be issued in  respect of the
                                 Variable Rate Group.

                                 All of the Mortgage  Loans were  originated  or
                                 acquired by the Company in accordance  with the
                                 Company's  mortgage  loan  program as described
                                 herein.  See  "Mortgage  Loan  Program".  As  a
                                 general matter, the Company's

                                       S-2

<PAGE>

                                 mortgage   loan   program   consists   of   the
                                 origination  and  packaging  of Mortgage  Loans
                                 relating   to   non-conforming    credits.    A
                                 non-conforming  credit  means a  mortgage  loan
                                 which is ineligible for purchase by the Federal
                                 National Mortgage  Association  ("FNMA") due to
                                 credit  characteristics  that do not meet  FNMA
                                 guidelines. Mortgage Loans originated under the
                                 Company's  mortgage  loan program are likely to
                                 experience rates of delinquency, bankruptcy and
                                 loss  that  are  higher  than  mortgage   loans
                                 originated under FNMA  guidelines.  None of the
                                 Mortgage Loans by aggregate  principal  balance
                                 were  31  days  or  more  delinquent  in  their
                                 monthly   payments  as  of  the  Cut-Off  Date.
                                 However,  investors in the Class A Certificates
                                 should be aware  that  approximately  2.53% and
                                 1.01% (by aggregate principal balance as of the
                                 Cut-Off  Date)  of the  Mortgage  Loans  in the
                                 Fixed  Rate  Group  and  Variable  Rate  Group,
                                 respectively,  had a first monthly  payment due
                                 on or before January 1, 1996. Therefore, it was
                                 not possible  for any Mortgage  Loan other than
                                 such  Mortgage  Loans  to  have  had a  monthly
                                 payment  that was  delinquent  31 days or more.
                                 See   "Risk   Factors   --   Risk   of   Higher
                                 Delinquencies   Associated  with   Underwriting
                                 Standards" herein.

                                 The Combined  Loan-to-Value Ratio ("CLTV") of a
                                 Mortgage Loan is equal to the ratio  (expressed
                                 as a  percentage)  of (x)  the  sum of the  (i)
                                 original  Loan Balance of the Mortgage Loan and
                                 (ii) the outstanding  principal balances of any
                                 senior  mortgage loans (computed at the date of
                                 origination  of the Mortgage  Loan) and (y) the
                                 appraised  value of the  Mortgaged  Property at
                                 the  time  of  origination.  The  Loan-to-Value
                                 Ratio  ("LTV") of a  Mortgage  Loan is equal to
                                 the ratio  (expressed as a  percentage)  of the
                                 original  Loan Balance of the Mortgage Loan and
                                 the appraised  value of the Mortgaged  Property
                                 at the time of origination.

                                 Fixed Rate Group.  The weighted average CLTV of
                                 the  Mortgage  Loans in the Fixed Rate Group as
                                 of the Cut-Off Date was 57.92% and the weighted
                                 average LTV was 55.90%.  The  weighted  average
                                 remaining  term  to  stated  maturity  was  332
                                 months,  with a range  from 119  months  to 360
                                 months.  The average  principal  balance of the
                                 Mortgage  Loans in the  Fixed  Rate  Group  was
                                 $73,102.36,  with a range  from  $15,000.00  to
                                 $302,053.00; the Mortgage Rates of the Mortgage
                                 Loans in the Fixed Rate Group ranged from 7.95%
                                 to 16.25%  per annum,  with a weighted  average
                                 Mortgage Rate of 10.17% per annum.

                                 The "Junior  Lien Ratio" of a Mortgage  Loan is
                                 equal to the ratio  (expressed as a percentage)
                                 of  the  original  principal  balance  of  such
                                 Mortgage  Loan to the  sum of (i) the  original
                                 principal  balance  of such  Mortgage  Loan and
                                 (ii) the outstanding  principal balances of any
                                 senior  mortgage loans (computed at the date of
                                 origination  of the Mortgage  Loan).  As of the
                                 Cut-Off Date, the weighted  average Junior Lien
                                 Ratio of the  Mortgage  Loans in the Fixed Rate
                                 Group  was  96.70%.  As  a  percentage  of  the
                                 aggregate  principal  balance  of the  Mortgage
                                 Loans in the  Fixed  Rate  Group,  95.10%  were
                                 secured by first  mortgages and 4.90% by second
                                 mortgages, respectively. As a percentage of the
                                 aggregate  principal  balance  of the  Mortgage
                                 Loans in the Fixed Rate Group as of the Cut-Off
                                 Date,  98.45%  were  secured  by  mortgages  on
                                 one-family   detached   dwellings,   1.09%   by
                                 mortgages on two-to-four  family  dwellings and
                                 0.46% by mortgages on

                                       S-3

<PAGE>
                                 planned unit  developments.  See "The  Mortgage
                                 Loan Pool -- Fixed Rate Group" herein.

                                 Variable Rate Group.  All of the Mortgage Loans
                                 in the Variable Rate Group bear interest  rates
                                 that  adjust  based  on  the  London  interbank
                                 offered rate for six-month United States Dollar
                                 deposits   in  the  London   Market   based  on
                                 quotations  of major banks as  published in The
                                 Wall Street  Journal ("Six Month LIBOR Loans").
                                 All of the Mortgage  Loans in the Variable Rate
                                 Group  also are  subject to  periodic  interest
                                 rate adjustment  caps,  lifetime  interest rate
                                 ceilings and lifetime interest rate floors. See
                                 "The Mortgage Loan Pool -- Variable Rate Group"
                                 herein.

                                 The weighted  average LTV of the Mortgage Loans
                                 in the  Variable  Rate Group as of the  Cut-Off
                                 Date  was  61.40%,  and  the  weighted  average
                                 remaining  term  to  stated  maturity  was  347
                                 months,  with a range  from 120  months  to 360
                                 months.  The average  principal  balance of the
                                 Mortgage  Loans in the Variable  Rate Group was
                                 $88,550.40,  with a range  from  $21,105.61  to
                                 $376,571.26.  All of the Mortgage  Loans in the
                                 Variable  Rate Group have  initial  and maximum
                                 Mortgage Rates.  The initial Mortgage Rates are
                                 the  minimum  Mortgage  Rates for the  Mortgage
                                 Loans in the Variable Rate Group.  The weighted
                                 average initial Mortgage Rate of Mortgage Loans
                                 in the Variable Rate Group was 8.03% per annum,
                                 with  initial  Mortgage  Rates that ranged from
                                 5.95% to 11.75% per annum. The weighted average
                                 maximum  Mortgage Rate of the Mortgage Loans in
                                 the  Variable  Rate Group was 15.02% per annum,
                                 with  maximum  Mortgage  Rates that ranged from
                                 12.45% to 18.75%  per annum.  The gross  margin
                                 range  for the Six  Month  LIBOR  Loans  in the
                                 Variable  Rate Group was 3.95% to 6.95%.  As of
                                 the Cut-Off Date, 100% of the Mortgage Loans in
                                 the  Variable  Rate  Group had  interest  rates
                                 which were not fully indexed (i.e.,  the entire
                                 gross margin has not yet been added to the rate
                                 given by the index).

                                 All of the Mortgage  Loans in the Variable Rate
                                 Group  were  secured by first  mortgages.  As a
                                 percentage of the aggregate  principal  balance
                                 of the  Mortgage  Loans  in the  Variable  Rate
                                 Group  as of  the  Cut-Off  Date,  96.67%  were
                                 secured by  mortgages  on  one-family  detached
                                 dwellings,  2.34% by mortgages  on  two-to-four
                                 family   dwellings,   0.44%  by   mortgages  on
                                 condominiums  and 0.55% by mortgages on planned
                                 unit developments.  See "The Mortgage Loan Pool
                                 -- Variable Rate Group" herein.

                                 General.  The Mortgage Loans are not insured by
                                 either  primary  or  pool  mortgage   insurance
                                 policies; however, certain distributions due to
                                 the  Owners  of the  Offered  Certificates  are
                                 insured by two Certificate  Insurance Policies,
                                 one relating to the Fixed Rate Certificates and
                                 the  other   relating  to  the  Variable   Rate
                                 Certificates. Each Certificate Insurance Policy
                                 will provide for 100% coverage of the principal
                                 amount of, and  scheduled  interest due on, the
                                 related  Class  A  Certificates.   See  "Credit
                                 Enhancement"   in   this   Summary   and   "The
                                 Certificate    Insurance   Policies   and   the
                                 Certificate   Insurer"   in   this   Prospectus
                                 Supplement.   The   Mortgage   Loans   are  not
                                 guaranteed by the Company,  the Depositor,  any
                                 Originator   or   any   of   their   respective
                                 affiliates.  The Mortgage Loans are required to
                                 be serviced by the Servicer in accordance  with
                                 the  terms  of  the   Pooling   and   Servicing
                                 Agreement and with reasonable  care, using that
                                 degree of skill and attention

                                       S-4
<PAGE>
                                 that the  Servicer  exercises  with  respect to
                                 comparable  mortgage loans that it services for
                                 itself  and  others.   See  "The   Pooling  and
                                 Servicing Agreement" herein.

lass A-1 Original Certificate
Principal Balance:               $20,541,000.

Class A-2 Original Certificate
Principal Balance:               $31,878,000.

Class A-1 Pass-Through Rate:     7.34% per annum.

Class A-2 Pass-Through Rate:     The initial Class A-2 Pass-Through  Rate, which
                                 will apply to the Accrual  Period  beginning on
                                 the Closing  Date and ending on April 21, 1996,
                                 will be 5.8175% per annum. On each Payment Date
                                 thereafter,  the  Class A-2  Pass-Through  Rate
                                 will be equal to the lesser of (i) with respect
                                 to any Payment Date which occurs on or prior to
                                 the date on  which  the  outstanding  aggregate
                                 Loan Balance of the Mortgage Loans in the Trust
                                 has  declined  to 10% or less  of the  Original
                                 Aggregate  Loan Balance,  the London  interbank
                                 offered rate for one-month United States dollar
                                 deposits  ("LIBOR")  (calculated  as  described
                                 under     "Description     of    the    Offered
                                 Certificates-- Calculation of LIBOR" herein) as
                                 of the second to last business day prior to the
                                 immediately  preceding Payment Date plus, 0.38%
                                 per annum and with  respect to any Payment Date
                                 thereafter, LIBOR plus 0.76% per annum and (ii)
                                 the  "Available  Funds Cap",  which the Pooling
                                 and  Servicing  Agreement  defines  to  be  the
                                 weighted  average  of  the  Mortgage  Rates  on
                                 Mortgage Loans in the Variable Rate Group, less
                                 the  sum  of  (a)  the   Variable   Rate  Group
                                 Servicing   Fee  (as   defined   herein),   (b)
                                 beginning on the seventh Payment Date following
                                 the  Closing  Date,  the  premiums  due  to the
                                 Certificate   Insurer   with   respect  to  the
                                 Certificate  Insurance  Policy  relating to the
                                 Class A-2 Certificates, (c) the fees due to the
                                 Trustee relating to the Class A-2 Certificates,
                                 and (d)  beginning on the seventh  Payment Date
                                 following the Closing Date, 0.50%, expressed as
                                 a  percentage  of  the  Mortgage  Loans  in the
                                 Variable Rate Group, calculated as of the first
                                 day of the related Remittance Period.

                                        The  Pooling  and  Servicing   Agreement
                                        provides  that if, on any Payment  Date,
                                        the Available Funds Cap limits the Class
                                        A-2  Pass-Through  Rate (i.e.,  the rate
                                        set by the  Available  Funds Cap is less
                                        than the Class A-2 Formula  Pass-Through
                                        Rate),  the amount of any such shortfall
                                        will be carried  forward  and be due and
                                        payable  on  future  Payment  Dates  and
                                        shall accrue  interest at the applicable
                                        Class  A-2  Formula  Pass-Through  Rate,
                                        until  paid  (such  shortfall,  together
                                        with   such   accrued   interest,    the
                                        "Available   Funds   Cap   Carry-Forward
                                        Amount").   The  Certificate   Insurance
                                        Policy  for the Class  A-2  Certificates
                                        does not cover the  Available  Funds Cap
                                        Carry-  Forward  Amount;  the payment of
                                        such  amount may be funded only from (i)
                                        any excess interest in the Variable Rate
                                        Group resulting from the Available Funds
                                        Cap  being in  excess  of the  Class A-2
                                        Formula   Pass-Through  Rate  on  future
                                        Payment  Dates and (ii) any Net  Monthly
                                        Excess Cashflow which would otherwise be
                                        paid to the  Servicer  or the Trustee on
                                        account of certain reimbursable amounts,
                                        or to  the  Owners  of  the  Subordinate
                                        Certificates.

                                        The  "Class  A-2  Formula   Pass-Through
                                        Rate"  for a  Payment  Date is the  rate
                                        determined   by   clause   (i)   of  the
                                        definition  of "Class  A-2  Pass-Through
                                        Rate" on such Payment Date.

                                       S-5

<PAGE>


Distributions, Generally:        Distributions on the Certificates  will be made
                                 on the twentieth day of each calendar month, or
                                 if such  day is not a  business  day,  the next
                                 succeeding   business  day  (each,  a  "Payment
                                 Date")  commencing in April 1996, to the Owners
                                 of  record  (see  "Description  of the  Offered
                                 Certificates--  General" herein). The Owners of
                                 record  shall be such Owners as of the last day
                                 of the calendar month immediately preceding the
                                 calendar  month  in  which  such  Payment  Date
                                 occurs,  whether  or not such day is a business
                                 day (each a "Record  Date") in an amount  equal
                                 to  the  product  of  such  Owner's  Percentage
                                 Interest and the amount  distributed in respect
                                 of such Owner's Class of such  Certificates  on
                                 such Payment Date.

                                 The  "Percentage  Interest"  represented by any
                                 Certificate  will be  equal  to the  percentage
                                 obtained by dividing the  Original  Certificate
                                 Principal  Balance of such  Certificate  by the
                                 Original  Certificate  Principal Balance of all
                                 Certificates of the same Class.

                                 The Class A  Distribution  Amount  relating  to
                                 each  Mortgage Loan Group for each Payment Date
                                 (to the extent  funds are  available  therefor)
                                 shall   be   allocated   among   the   Class  A
                                 Certificates  in the  following  amounts and in
                                 the following order of priority:

                                 (i)  First,  to  the  Owners  of  the  Class  A
                                 Certificates  of  the  related   Mortgage  Loan
                                 Group,  the related Class A Current Interest on
                                 a pro rata basis  without  any  priority  among
                                 such Class A Certificates.

                                 (ii) Second, to the Owners of the related Class
                                 of  Class  A  Certificates   (A)  the  Class  A
                                 Principal Distribution Amount (as defined below
                                 under the heading "Distributions of Principal")
                                 applicable  to the Fixed  Rate  Group  shall be
                                 distributed  to the  Owners  of the  Class  A-1
                                 Certificates  until the  Class A-1  Certificate
                                 Principal  Balance  is  reduced to zero and (B)
                                 the  Class  A  Principal   Distribution  Amount
                                 applicable  to the Variable Rate Group shall be
                                 distributed  to the  Owners  of the  Class  A-2
                                 Certificates  until the  Class A-2  Certificate
                                 Principal Balance is reduced to zero.

Distributions of Interest:       For each  Payment  Date,  the interest due with
                                 respect to the Fixed Rate  Certificates will be
                                 the interest  which has accrued  thereon at the
                                 Class A-1 Pass-Through Rate during the calendar
                                 month immediately  preceding the calendar month
                                 in which such Payment Date occurs; the interest
                                 due  with   respect   to  the   Variable   Rate
                                 Certificates  will be the  interest  which  has
                                 accrued  thereon at the then  applicable  Class
                                 A-2   Pass-Through   Rate  from  the  preceding
                                 Payment  Date (or from the Closing  Date in the
                                 case  of  the  first   Payment   Date)  to  and
                                 including the day prior to the current  Payment
                                 Date.  Each  period  referred  to in the  prior
                                 sentence relating to the accrual of interest is
                                 the "Accrual  Period" for the related  Class of
                                 Class A Certificates and the amount of interest
                                 due on a Class  of  Class A  Certificates  on a
                                 Payment Date is the "Class A Current  Interest"
                                 for each Class of Class A Certificates  on such
                                 Payment Date.

                                 All  calculations of interest on the Fixed Rate
                                 Certificates  will be made  on the  basis  of a
                                 360-day  year  assumed  to  consist  of  twelve
                                 30-day months.  Calculations of interest on the
                                 Variable Rate  Certificates will be made on the
                                 basis of the actual  number of days  elapsed in
                                 the  related  Accrual  Period and a year of 360
                                 days.


                                       S-6

<PAGE>

Distributions of Principal:      The   Owners   of  each   Class   of   Class  A
                                 Certificates  are  entitled to receive  certain
                                 monthly  distributions  of  principal  on  each
                                 Payment    Date   which    generally    reflect
                                 collections  of  principal   during  the  prior
                                 calendar  month.   The  Certificate   Insurance
                                 Policies only guarantee the amount by which the
                                 sum of the related Class A Current Interest and
                                 the  related  Subordination  Deficit,  if  any,
                                 exceeds Total  Available  Funds for the related
                                 Mortgage  Loan Group (after taking into account
                                 the  portion of the  related  Class A Principal
                                 Distribution Amount to be actually  distributed
                                 on such  Payment  Date  without  regard  to any
                                 related Insured Payment to be made with respect
                                 to such Payment  Date) as more fully  described
                                 herein   under   "The   Certificate   Insurance
                                 Policies and the Certificate Insurer."

                                 The credit enhancement  provisions of the Trust
                                 result  in  a  limited   acceleration   of  the
                                 principal  payments to the Owners of each Class
                                 of   Class   A   Certificates;    such   credit
                                 enhancement provisions are more fully described
                                 under "Description of the Offered  Certificates
                                 --  Overcollateralization  Provisions"  and "--
                                 Crosscollateralization Provisions" herein. Such
                                 credit  enhancement  provisions  also  have the
                                 effect  of  accelerating   and  shortening  the
                                 weighted   average   lives   of  the   Class  A
                                 Certificates  by  increasing  the rate at which
                                 principal  is  distributed  to the Owners.  See
                                 "Prepayment and Yield  Considerations"  herein.
                                 In addition, the following discussion makes use
                                 of a number of  technical  defined  terms which
                                 are defined under  "Description  of the Offered
                                 Certificates      --      Overcollateralization
                                 Provisions"   and  "--   Crosscollateralization
                                 Provisions" herein.

                                 On  each   Payment   Date,   distributions   in
                                 reduction of the Certificate  Principal Balance
                                 of the Offered Certificates will be made in the
                                 amounts   described   herein.   The   "Class  A
                                 Principal   Distribution   Amount"   for   each
                                 Mortgage   Loan  Group  with  respect  to  each
                                 Payment Date shall be the lesser of:

                                 (a) the related Total  Available  Funds for the
                                 related  Mortgage  Loan Group plus any  related
                                 Insured  Payment  minus  the  related  Class  A
                                 Current Interest; and

                                 (b) (i) the sum, without any duplication of:

                                     (a) the  Carry-Forward  Amount with respect
                                     to the related Mortgage Loan Group;

                                     (b) the principal  portion of all scheduled
                                     monthly  payments on the Mortgage  Loans in
                                     the related  Mortgage Loan Group due during
                                     the  related  Due  Period,  to  the  extent
                                     actually  received  by  the  Trustee  on or
                                     prior to the related  Remittance Date or to
                                     the  extent   actually   advanced   by  the
                                     Servicer   on  or  prior  to  the   related
                                     Remittance  Date and the principal  portion
                                     of   all   full   and   partial   principal
                                     prepayments    made   by   the   respective
                                     Mortgagors  during the  related  Remittance
                                     Period;

                                     (c)  the  scheduled  Loan  Balance  of each
                                     Mortgage Loan in the related  Mortgage Loan
                                     Group that  either was  repurchased  by the
                                     Company or an  Originator  or  purchased by
                                     the  Servicer  on  the  related  Remittance
                                     Date,  to the extent  such  scheduled  Loan
                                     Balance is actually received by the Trustee
                                     on or prior to the related Remittance Date;


                                       S-7

<PAGE>

                                     (d) any Substitution  Amounts  delivered by
                                     the Company or an Originator on the related
                                     Remittance   Date  in  connection   with  a
                                     substitution  of a  Mortgage  Loan  in  the
                                     related  Mortgage Loan Group (to the extent
                                     such   Substitution   Amounts   relate   to
                                     principal), to the extent such Substitution
                                     Amounts  are   actually   received  by  the
                                     Trustee   on  or  prior   to  the   related
                                     Remittance Date;

                                     (e) all Net Liquidation  Proceeds  actually
                                     collected by the  Servicer  with respect to
                                     the Mortgage Loans in the related  Mortgage
                                     Loan Group  during the  related  Remittance
                                     Period (to the extent such Net  Liquidation
                                     Proceeds relate to principal) to the extent
                                     actually  received  by  the  Trustee  on or
                                     prior to the related Remittance Date;

                                     (f) the amount of any Subordination Deficit
                                     with  respect to such  Mortgage  Loan Group
                                     for such Payment Date;

                                     (g) the proceeds received by the Trustee of
                                     any  termination  of the  related  Mortgage
                                     Loan  Group (to the  extent  such  proceeds
                                     relate to principal); and

                                     (h)  the   amount   of  any   Subordination
                                     Increase   Amount  with   respect  to  such
                                     Mortgage  Loan Group for such  Payment Date
                                     consisting of the amount of any Net Monthly
                                     Excess Cash Flow to be actually applied for
                                     the accelerated payment of principal on the
                                     related Class A Certificates;

                                     minus

                                     (ii)  the   amount  of  any   Subordination
                                     Reduction   Amount  with  respect  to  such
                                     Mortgage  Loan Group for such  Payment Date
                                     consisting of the amount of any Net Monthly
                                     Excess Cash Flow to be actually paid to the
                                     Owners of the Subordinate Certificates.

                                 In  no  event   will  the  Class  A   Principal
                                 Distribution Amount for any Mortgage Loan Group
                                 and  Payment  Date (x) be less than zero or (y)
                                 be    greater    than   the    then-outstanding
                                 Certificate  Principal  Balance of the  related
                                 Class of Class A Certificates.

                                 The sum of the Class A Current Interest and the
                                 Class  A  Principal  Distribution  Amount  with
                                 respect  to any  Class of Class A  Certificates
                                 and Payment  Date is the "Class A  Distribution
                                 Amount" for such Class of Class A  Certificates
                                 and Payment Date.

                                 The  "Carry-Forward  Amount"  with respect to a
                                 Class of Class A  Certificates  for any Payment
                                 Date is the sum of (x) the  amount,  if any, by
                                 which (i) the Class A  Distribution  Amount for
                                 such  Class  as of  the  immediately  preceding
                                 Payment  Date  exceeded  (ii) the amount of the
                                 actual  distribution  made to the Owners of the
                                 related Class of Class A  Certificates  on such
                                 immediately  preceding Payment Date plus (y) 30
                                 days' interest on the interest  portion of such
                                 amount,  calculated at the related Pass-Through
                                 Rate.   See   "Description   of   the   Offered
                                 Certificates -- Distributions" herein.

                                 A "Liquidated  Mortgage Loan" is, in general, a
                                 defaulted   Mortgage   Loan  as  to  which  the
                                 Servicer has  determined  that all amounts that
                                 it expects to

                                       S-8

<PAGE>
                                 recover  on  such   Mortgage   Loan  have  been
                                 recovered  (exclusive of any  possibility  of a
                                 deficiency judgment).

                                 Any loss on a Liquidated Mortgage Loan (i.e., a
                                 Realized  Loss) may or may not be  allocated to
                                 the  Owners  of the  related  Class  of Class A
                                 Certificates   on  the   Payment   Date   which
                                 immediately follows the event of loss. However,
                                 the  Owners  of the  Class A  Certificates  are
                                 entitled  to receive  ultimate  recovery of any
                                 Realized  Losses  which  occur  in the  related
                                 Mortgage  Loan Group,  which receipt will be no
                                 later than the  Payment  Date  occurring  after
                                 such  Realized  Loss  creates  a  Subordination
                                 Deficit  and will be in the form of an  Insured
                                 Payment  if not  covered  through  Net  Monthly
                                 Excess  Cashflow  in the  related  Group or the
                                 other Group.

                                 Insured Payments do not include Realized Losses
                                 until  such  time as the  aggregate  cumulative
                                 Realized  Losses have  created a  Subordination
                                 Deficit  nor  do  Insured  Payments  cover  the
                                 Servicer's failure to make Delinquency Advances
                                 until  such  time as the  aggregate  cumulative
                                 amount  of such  unpaid  Delinquency  Advances,
                                 when added to Realized  Losses  have  created a
                                 Subordination Deficit.

                                 A  "Subordination  Deficit"  with  respect to a
                                 Mortgage  Loan  Group and  Payment  Date is the
                                 amount,  if any,  by which (x) the  Certificate
                                 Principal   Balance  of  the  related  Class  A
                                 Certificates,  after  taking  into  account all
                                 distributions  to be made on such Payment Date,
                                 exceeds (y) the aggregate principal balances of
                                 the Mortgage Loans in the related Mortgage Loan
                                 Group as of the  close of  business  on the Due
                                 Date  in  the  calendar  month  in  which  such
                                 Payment Date occurs.

Credit Enhancement:              The Credit Enhancement provided for the benefit
                                 of  the  Owners  of  the  Offered  Certificates
                                 consists of (x) the  overcollateralization  and
                                 crosscollateralization  mechanics which utilize
                                 the  internal  cash  flows of the Trust and (y)
                                 the Certificate Insurance Policies.

                                 Overcollateralization.  The credit  enhancement
                                 provisions  of the  Trust  result  in a limited
                                 acceleration   of   each   Class   of   Offered
                                 Certificates  relative to the  amortization  of
                                 the related  Mortgage Loans in the early months
                                 of    the    transaction.    The    accelerated
                                 amortization  is achieved by the application of
                                 certain excess interest to the payment of Class
                                 A  Certificate  principal.   This  acceleration
                                 feature creates,  with respect to each Mortgage
                                 Loan Group, overcollateralization which results
                                 from the excess of the aggregate scheduled Loan
                                 Balances of the  Mortgage  Loans in the related
                                 Mortgage Loan Group over the aggregate  related
                                 Class A Certificate Principal Balance. Once the
                                 required  level  of   overcollateralization  is
                                 reached,   and   subject   to  the   provisions
                                 described   in   the   next   paragraph,    the
                                 acceleration   feature   will   cease,   unless
                                 necessary  to maintain  the  required  level of
                                 overcollateralization.

                                 The Pooling and  Servicing  Agreement  provides
                                 that,  subject  to  certain  floors,  caps  and
                                 triggers,     the     required     level     of
                                 overcollateralization   with   respect   to   a
                                 Mortgage  Loan Group may  increase  or decrease
                                 over  time.  An  increase  would  result  in  a
                                 temporary period of accelerated amortization of
                                 the related  Class A  Certificates  to increase
                                 the actual  level of  overcollateralization  to
                                 its required  level; a decrease would result in
                                 a

                                       S-9

<PAGE>

                                 temporary period of decelerated amortization to
                                 reduce      the      actual       level      of
                                 overcollateralization to its required level.

                                 Crosscollateralization.   In  addition  to  the
                                 foregoing,  the Pooling and Servicing Agreement
                                 provides  that such excess  interest,  together
                                 with certain other excess amounts, generated by
                                 one  Mortgage  Loan  Group  may be used to fund
                                 shortfalls  in  Available  Funds  in the  other
                                 Mortgage   Loan   Group   or   accelerate   the
                                 amortization   of  the   Class   of   Class   A
                                 Certificates related to the other Mortgage Loan
                                 Group, subject to certain prior requirements of
                                 such Mortgage Loan Group.

                                 See     "Description     of     the     Offered
                                 Certificates--Overcollateralization Provisions"
                                 and  "--   Crosscollateralization   Provisions"
                                 herein.

                                 The Certificate Insurance Policies. The Company
                                 will obtain the Certificate Insurance Policies,
                                 which  are  noncancelable,   in  favor  of  the
                                 Trustee  on behalf of the  Owners of each Class
                                 of the Offered  Certificates.  On each  Payment
                                 Date, the Certificate  Insurer will be required
                                 to make  available to the Trustee the amount by
                                 which the related Class A Current  Interest and
                                 any  Subordination   Deficit  for  the  related
                                 Mortgage Loan Group exceeds the Total Available
                                 Funds (after  deducting the amount necessary to
                                 pay  the   related   premium   amount   to  the
                                 Certificate  Insurer)  for such  Mortgage  Loan
                                 Group as of such Payment Date. The  Certificate
                                 Insurance  Policies do not  guarantee to Owners
                                 of  the  related  Class  A   Certificates   any
                                 specified  rate  of   Prepayments.   Also,  the
                                 Certificate  Insurance Policy for the Class A-2
                                 Certificates does not insure the payment of the
                                 Available Funds Cap Carry- Forward Amount.  See
                                 "Credit  Enhancement"  in this Summary and "The
                                 Certificate    Insurance   Policies   and   the
                                 Certificate   Insurer"   herein   and   "Credit
                                 Support" in the Prospectus.

Certificate Insurer:             MBIA Insurance  Corporation  (the  "Certificate
                                 Insurer").

Delinquency Advances
and Compensating Interest:       The Servicer will be obligated to make advances
                                 ("Delinquency   Advances")   with   respect  to
                                 delinquent payments of interest (at the related
                                 Mortgage  Rate  less  the  Servicing   Fee,  as
                                 defined below,  and less certain  miscellaneous
                                 administrative amounts) and scheduled principal
                                 due on each  Mortgage  Loan to the extent  that
                                 such Delinquency Advances, in good faith and in
                                 the   Servicer's   reasonable   judgment,   are
                                 reasonably   recoverable   from   the   related
                                 Mortgage   Loan.   Delinquency   Advances   are
                                 recoverable from (i) future  collections on the
                                 Mortgage   Loan   which   gave   rise   to  the
                                 Delinquency Advance,  (ii) Liquidation Proceeds
                                 for such  Mortgage  Loan and (iii) from certain
                                 excess moneys which would  otherwise be paid to
                                 the Owners of the Subordinate Certificates.

                                 In addition, the Servicer will also be required
                                 to  deposit  in  the   Principal  and  Interest
                                 Account  with  respect  to any full  Prepayment
                                 received on a Mortgage  Loan during the related
                                 Remittance  Period out of its own funds without
                                 any right of reimbursement  therefor, an amount
                                 equal to the  difference  between  (x) 30 days'
                                 interest at such Mortgage  Loan's Mortgage Rate
                                 (less  the   Servicing  Fee  and  less  certain
                                 miscellaneous  administrative  amounts)  on the
                                 Loan  Balance of such  Mortgage  Loan as of the
                                 first day of the related  Remittance Period and
                                 (y) to the extent not previously advanced,  the
                                 interest  (less  the  Servicing  Fee  and  less
                                 certain miscellaneous administrative

                                      S-10

<PAGE>

                                 amounts) paid by the Mortgagor  with respect to
                                 such  Mortgage  Loan  during  such   Remittance
                                 Period (any such  amount paid by the  Servicer,
                                 "Compensating Interest"). The Servicer will not
                                 be required to pay  Compensating  Interest with
                                 respect to any  Remittance  Period in an amount
                                 in  excess  of  the  aggregate   Servicing  Fee
                                 received by the  Servicer  for such  Remittance
                                 Period or to cover shortfalls in collections of
                                 interest due to curtailments.

                                 Any  failure  by the  Servicer  to remit to the
                                 Trustee a Delinquency  Advance or  Compensating
                                 Interest  to  the  extent  required  under  the
                                 Pooling and Servicing Agreement will constitute
                                 an event  of  default  under  the  Pooling  and
                                 Servicing  Agreement,  in which case,  upon the
                                 removal  of the  Servicer,  the  Trustee or the
                                 successor  Servicer  will be  obligated to make
                                 such advances in  accordance  with the terms of
                                 the  Pooling  and  Servicing   Agreement.   See
                                 "Servicing of the Mortgage  Loans and Contracts
                                 --  Advances  and  Limitations  Thereon" in the
                                 Prospectus.

Book-Entry Registration of the
Offered Certificates:            The  Offered  Certificates  will  initially  be
                                 issued in book-entry  form.  Persons  acquiring
                                 beneficial  ownership interests in such Offered
                                 Certificates ("Beneficial Owners") may elect to
                                 hold their  interests  through  The  Depository
                                 Trust Company ("DTC"), in the United States, or
                                 Centrale de  Livraison  de Valeurs  Mobilieres,
                                 S.A.   ("CEDEL")   or  the   Euroclear   System
                                 ("Euroclear"), in Europe. Transfers within DTC,
                                 CEDEL or Euroclear, as the case may be, will be
                                 in   accordance   with  the  usual   rules  and
                                 operating procedures of the relevant system. So
                                 long as the Offered Certificates are Book-Entry
                                 Certificates   (as   defined   herein),    such
                                 Certificates  will be  evidenced by one or more
                                 Certificates  registered  in the name of Cede &
                                 Co.  ("Cede"),  as the nominee of DTC or one of
                                 the European  Depositaries  (as defined below).
                                 Cross-market  transfers between persons holding
                                 directly or indirectly  through DTC, on the one
                                 hand, and  counterparties  holding  directly or
                                 indirectly  through CEDEL or Euroclear,  on the
                                 other, will be effected in DTC through Citibank
                                 N.A. ("Citibank") or Chemical Bank ("Chemical",
                                 and  together  with  Citibank,   the  "European
                                 Depositaries"),  the relevant  depositaries  of
                                 CEDEL and Euroclear,  respectively,  and each a
                                 participating   member  of  DTC.   The  Offered
                                 Certificates  will  initially be  registered in
                                 the name of Cede.  The  interests of the Owners
                                 of such  Certificates  will be  represented  by
                                 book-entries   on  the   records   of  DTC  and
                                 participating  members  thereof.  No Beneficial
                                 Owner will be entitled to receive a  definitive
                                 certificate    representing    such    person's
                                 interest,  except in the event that  Definitive
                                 Certificates  (as  defined  herein)  are issued
                                 under  the  limited   circumstances   described
                                 herein.   All  references  in  this  Prospectus
                                 Supplement to any Offered  Certificates reflect
                                 the rights of  Beneficial  Owners  only as such
                                 rights  may be  exercised  through  DTC and its
                                 participating organizations for so long as such
                                 Offered  Certificates  are  held  by  DTC.  See
                                 "Description        of       the        Offered
                                 Certificates--Book-Entry  Registration  of  the
                                 Offered   Certificates"   herein  and  Annex  I
                                 hereto.

Monthly Servicing Fee:           First Alliance Mortgage  Company,  as Servicer,
                                 will retain a fee equal to 1.00% per annum (the
                                 "Fixed  Rate  Group  Servicing  Fee"),  payable
                                 monthly at one-twelfth  the annual rate, of the
                                 then-outstanding   principal   amount  of  each
                                 Mortgage Loan in the Fixed Rate Group as of the
                                 first  day of  each  calendar  month  and a fee
                                 equal to 0.50% per annum, subject to certain

                                      S-11

<PAGE>

                                 adjustments  during  the first  year  after the
                                 Closing   Date  (the   "Variable   Rate   Group
                                 Servicing Fee"), payable monthly at one-twelfth
                                 the  annual  rate,   of  the   then-outstanding
                                 principal  amount of each  Mortgage Loan in the
                                 Variable  Rate  Group.  The  Fixed  Rate  Group
                                 Servicing  Fee  and  the  Variable  Rate  Group
                                 Servicing Fee are  collectively  referred to as
                                 the  "Servicing  Fee."  The  Servicing  Fee  is
                                 inclusive  of  any  compensation  paid  to  the
                                 Trustee  (or  an  affiliate   thereof)  as  the
                                 back-up servicer of a Mortgage Loan.

Optional Termination:            The  Servicer,  acting  directly  or  through a
                                 permitted  designee,  will  have  the  right to
                                 purchase from the Trust all the Mortgage  Loans
                                 then  held by the  Trust,  at a price  at least
                                 equal  to par  plus  accrued  interest,  on any
                                 Remittance Date on or after the Remittance Date
                                 on   which   the   then-outstanding   aggregate
                                 principal  balance of the Mortgage Loans in the
                                 Trust  has  declined  to  10%  or  less  of the
                                 Original Aggregate Loan Balance.  Under certain
                                 circumstances the Certificate  Insurer may also
                                 exercise such  purchase  rights if the Servicer
                                 does not do so. See "The Pooling and  Servicing
                                 Agreement-- Optional Termination" herein.

Ratings:                         It is a condition of the  original  issuance of
                                 the  Offered   Certificates  that  the  Offered
                                 Certificates receive ratings of AAA by Standard
                                 & Poor's  Ratings  Service,  a Division  of The
                                 McGraw-Hill  Companies  ("Standard  & Poor's"),
                                 and  Aaa by  Moody's  Investors  Service,  Inc.
                                 ("Moody's").   A  security   rating  is  not  a
                                 recommendation to buy, sell or hold securities,
                                 and may be subject to revision or withdrawal at
                                 any   time  by  the   assigning   entity.   See
                                 "Prepayment  and  Yield   Considerations"   and
                                 "Ratings"  herein  and  "Prepayment  and  Yield
                                 Considerations" in the Prospectus.

Risk Factors:                    Credit  Considerations.  For  information  with
                                 regard to the Mortgage  Loans and their related
                                 risks, see "The Mortgage Loan Pool" herein.

                                 Prepayment   Considerations.   For  information
                                 regarding the  consequences  of  prepayments of
                                 the Mortgage  Loans,  see "Prepayment and Yield
                                 Considerations" herein.

                                 Other Considerations. For a discussion of other
                                 risk  factors  that  should  be  considered  by
                                 prospective    investors    in   the    Offered
                                 Certificates,  see "Risk Factors" herein and in
                                 the Prospectus.

Federal Income Tax Aspects:      For  Federal  income tax  purposes  an election
                                 will be  made to  treat  the  Trust  as a "real
                                 estate   mortgage   investment   conduit"  (the
                                 "REMIC").  Each Class of  Offered  Certificates
                                 will be  designated  as "regular  interests" in
                                 the   REMIC  and  will  be   treated   as  debt
                                 instruments of the Trust for federal income tax
                                 purposes.  The  REMIC  will  issue  the Class R
                                 Certificates,  which will be  designated as the
                                 sole  class  of  "residual  interests"  in  the
                                 REMIC.   See   "Certain   Federal   Income  Tax
                                 Consequences" herein and in the Prospectus.

ERISA                            Considerations:   As  described   under  "ERISA
                                 Considerations"    herein,    the    Class    A
                                 Certificates   may  be  purchased  by  employee
                                 benefit  plans that are subject to the Employee
                                 Retirement  Income  Security  Act of  1974,  as
                                 amended. See "ERISA  Considerations" herein and
                                 in the Prospectus.

                                      S-12
<PAGE>

Legal Investment
Considerations:                  The Class A  Certificates  will not  constitute
                                 "mortgage  related  securities" for purposes of
                                 the Secondary  Mortgage Market  Enhancement Act
                                 of   1984    ("SMMEA").    Accordingly,    many
                                 institutions  with legal authority to invest in
                                 comparably  rated  securities  based  on  first
                                 mortgage loans may not be legally authorized to
                                 invest in the Class A Certificates.

Certain Legal Matters:           Certain legal matters  relating to the validity
                                 of the  issuance  of the  Certificates  will be
                                 passed upon for the Company and the Servicer by
                                 Arter & Hadden, Washington, D.C., and by Steven
                                 Gourley,  Los Angeles,  California,  counsel to
                                 the Company  and the  Servicer.  Certain  legal
                                 matters  relating  to  insolvency   issues  and
                                 certain  federal income tax matters  concerning
                                 the  Certificates  will be passed  upon for the
                                 Company  by Arter &  Hadden,  Washington,  D.C.
                                 Certain legal matters relating to the Depositor
                                 will be passed upon for the  Depositor by Dewey
                                 Ballantine,  New York, New York.  Certain legal
                                 matters   relating  to  the   validity  of  the
                                 issuance  of the  Certificates  will be  passed
                                 upon for the  Underwriter by Dewey  Ballantine.
                                 Certain   legal   matters   relating   to   the
                                 Certificate   Insurer   and   the   Certificate
                                 Insurance  Policies will be passed upon for the
                                 Certificate   Insurer  by  Kutak  Rock,  Omaha,
                                 Nebraska.

                                      S-13

<PAGE>

                                  RISK FACTORS

         Prospective  investors in the Class A Certificates  should consider the
following  factors (as well as the factors set forth under "Risk Factors" in the
Prospectus) in connection with the purchase of the Class A Certificates.

         Risk of Mortgage Loan Yield Reducing Class A-2  Pass-Through  Rate. The
Class A-2 Pass-Through Rate is based upon the value of an index (LIBOR) which is
different from the value of the indices  applicable to the Mortgage Loans in the
Variable  Rate Group,  as described  under "The  Mortgage  Pool -- Variable Rate
Group"  herein  (either  as a  result  of the  use  of a  different  index  rate
determination  date, rate  adjustment  date or rate cap or floor).  The Variable
Rate Group  contains  Mortgage  Loans  that  adjust  semi-annually  based upon a
six-month  LIBOR  index  whereas  the   Pass-Through   Rate  on  the  Class  A-2
Certificates  adjusts monthly based upon a one-month LIBOR index, subject to the
Available  Funds  Cap.  Consequently,  the Class A-2  Pass-Through  Rate for any
Payment  Date may not equal the Class A-2 Formula  Pass-Through  Rate during the
related Accrual Period.  In particular,  the Class A-2 Pass-Through Rate adjusts
monthly,  while the interest  rates of the Mortgage  Loans in the Variable  Rate
Group adjust less  frequently,  with the result that the Available Funds Cap may
be lower than the Class A-2 Formula Pass- Through Rate for extended periods in a
rising  interest rate  environment.  In addition,  one-month LIBOR and the index
applicable to such Mortgage  Loans may respond to different  economic and market
factors,  and there is not necessarily any correlation between them. Thus, it is
possible, for example, that one-month LIBOR may rise during periods in which the
Mortgage  Loan's index is stable or is falling or that,  even if both  one-month
LIBOR and such index rise during the same period,  one-month LIBOR may rise much
more rapidly than such index. See "Class A-2  Pass-Through  Rate" in the Summary
herein.

         Risk of Higher  Delinquencies  Associated with Underwriting  Standards.
All of the  Mortgage  Loans  were  originated  or  acquired  by the  Company  in
accordance  with the  Company's  mortgage  loan program  described  herein.  See
"Mortgage Loan Program" herein. As a general matter, the Company's mortgage loan
program  consists of the origination and packaging of mortgage loans relating to
non-conforming  credits. A non-conforming  credit means a mortgage loan which is
ineligible for purchase by FNMA due to credit  characteristics  that do not meet
FNMA guidelines.  Mortgage Loans  originated  under the Company's  mortgage loan
program may experience rates of delinquency, foreclosure and bankruptcy that are
higher  than  mortgage  loans  originated  under  FNMA  guidelines.  None of the
Mortgage Loans were 31 days or more  delinquent in their monthly  payments as of
the Cut-Off Date. However, investors in the Class A Certificates should be aware
that  approximately  2.53% and 1.01% (by aggregate  principal  balance as of the
Cut-Off  Date) of the Mortgage  Loans in the Fixed Rate Group and Variable  Rate
Group,  respectively,  had a first monthly  payment due on or before  January 1,
1996.  Therefore,  it was not  possible  for any  Mortgage  Loan other than such
Mortgage  Loans to have had a monthly  payment  that was  delinquent  31 days or
more.

         Risk of Higher Default Rates  Associated with California Real Property.
Since 42.86% of the  Mortgaged  Properties  relating to the  Mortgage  Loans are
located in California,  an overall  decline in the California  residential  real
estate  market could  adversely  affect the values of the  Mortgaged  Properties
securing such Mortgage Loans,  causing the Loan Balances of the related Mortgage
Loans to equal or exceed the value of such Mortgaged Properties.

         The standard hazard  insurance  policy required to be maintained  under
the terms of each Mortgage Loan does not insure against  physical damage arising
from  earth   movement   (including   earthquakes,   landslides  and  mudflows).
Accordingly, should such event cause losses in respect of the Mortgage Loans, if
the protection afforded by the overcollateralization and  crosscollateralization
of the  Certificates is insufficient  and upon the occurrence of a Subordination
Deficit  the  Certificate  Insurer is unable to meet its  obligations  under the
Certificate  Insurance Policy, then the Owners of the Offered Certificates could
experience a loss on their investment.

         Risk of Higher Loss Rates Associated with Junior Liens.  Since 4.90% of
the aggregate principal balance of the Mortgage Loans in the Fixed Rate Group as
of the Cut-Off Date are secured by junior deeds of trust or mortgages  which are
subordinate  to the  rights  of  the  beneficiaries  under  the  related  senior
mortgages,  a decline in real property  values could  extinguish the interest of
the  beneficiary  of a junior  deed of trust on the  Mortgaged  Property  before
having  any  effect on the  interest  of the  beneficiary  of a senior  mortgage
thereon. To the extent that such losses result in a shortfall of available funds
from payments relating to the Mortgage Loans and in the event

                                      S-14

<PAGE>

that  the  Certificate  Insurer  is  unable  to meet  its  obligation  upon  the
occurrence  of  a  Subordination   Deficit,  then  the  owners  of  the  Offered
Certificates will bear all risk of loss resulting from default by Mortgagors and
will have to look primarily to the value of the Mortgaged  Property for recovery
of the  outstanding  principal  and unpaid  interest on the  defaulted  Mortgage
Loans. See "Mortgage Loan Program -- Underwriting  Guidelines"  herein and "Risk
Factors -- Risks of the Mortgage Loans" in the Prospectus.

         Other Legal  Considerations.  Applicable state laws generally  regulate
interest  rates and other  charges,  require  certain  disclosures,  and require
licensing  of the  Company.  In addition,  other state 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.  The Company will be required to
repurchase any Mortgage Loans which, at the time of origination,  did not comply
with  applicable  federal  and  state  laws and  regulations.  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 of the Trust to collect all or part of the  principal  of or interest on
the Mortgage Loans,  may entitle the borrower to a refund of amounts  previously
paid and, in addition,  could subject the Company to damages and  administrative
enforcement.  See "Certain Legal Aspects of Mortgage Loans and Contracts" in the
Prospectus.

         Approximately 81.4% of the Mortgage Loans will be subject to the Riegle
Community Development and Regulatory Improvement Act of 1994 (the "Riegle Act"),
which  incorporates  the Home  Ownership and Equity  Protection Act of 1994. The
Riegle Act adds certain  additional  provisions  to  Regulation  Z, which is the
implementing  regulation of the  Truth-In-Lending  Act. These provisions  impose
additional  disclosure  and other  requirements  on  creditors  with  respect to
non-purchase  money home equity loans with high  interest  rates or high upfront
fees and charges. In general, home equity loans within the purview of the Riegle
Act have annual  percentage  rates over 10%  greater  than the yield on Treasury
Securities  of  comparable  maturity  and/or  fees and points  which  exceed the
greater of 8% of the total loan amount or $400. The provisions of the Riegle Act
apply on a  mandatory  basis to all home  equity  loans  originated  on or after
October 1, 1995. These provisions can impose specific statutory liabilities upon
creditors  who  fail  to  comply  with  their  provisions  and  may  affect  the
enforceability  of the related loans. In addition,  any assignee of the creditor
would  generally be subject to all claims and defenses  that the consumer  could
assert against the creditor, including, without limitation, the right to rescind
the home equity loan.  The Company will represent and warrant in the Pooling and
Servicing  Agreement that each Mortgage Loan was  originated in compliance  with
all applicable laws including the Truth-in-Lending Act, as amended.

         Risk of Seller  Insolvency.  The Company  believes that the transfer of
the  Mortgage  Loans  to  the  Depositor  and  by the  Depositor  to  the  Trust
constitutes  a sale by the Company to the  Depositor and by the Depositor to the
Trust and, accordingly,  that such Mortgage Loans will not be part of the assets
of the Company in the event of the insolvency of the Company or of the Depositor
in the event of the bankruptcy of the Depositor and will not be available to the
creditors of the Company or the Depositor,  as the case may be. However,  in the
event of an  insolvency of the Company or the  Depositor,  it is possible that a
bankruptcy  trustee or a creditor of the Company or the Depositor may argue that
the  transaction  between the Company and the Depositor or between the Depositor
and the Trust was a pledge of such Mortgage Loans in connection with a borrowing
by the Company or the  Depositor,  as the case may be,  rather than a true sale.
Such an attempt,  even if unsuccessful,  could result in delays in distributions
on the Certificates.

         On the Closing  Date,  the Trustee,  the Company,  the  Depositor,  the
Rating  Agencies and the  Certificate  Insurer will have  received an opinion of
Arter & Hadden,  counsel to the  Company,  with  respect to the true sale of the
Mortgage  Loans from the Company to the  Depositor  and by the  Depositor to the
Trustee,  in form and substance  satisfactory to the Certificate Insurer and the
Rating Agencies.

                              MORTGAGE LOAN PROGRAM

         As a general matter,  the Company's  Mortgage Loan program will consist
of the  origination  and packaging of Mortgage Loans relating to  non-conforming
credits.  For purposes  hereof,  "non-conforming  credit"  means a mortgage loan
which, based upon standard underwriting  guidelines,  is ineligible for purchase
by FNMA due to credit characteristics that do not meet FNMA guidelines. However,
certain of the Mortgage Loans will relate to FNMA conforming credits.


                                      S-15

<PAGE>

         The Mortgagors generally will have taken out the related Mortgage Loans
for one of three reasons:  (i) to refinance an existing  mortgage loan,  (ii) to
consolidate  debt,  or (iii) to obtain cash  proceeds by  borrowing  against the
Mortgagor's  equity in the related  Mortgaged  Property.  The Mortgage Loans are
commonly referred to as home equity loans.

Underwriting Guidelines

         As more fully described below under  "Qualifications  of  Originators,"
there are various types of  Originators  that may  participate  in the Company's
Mortgage Loan Program.  Under the Company's  Mortgage Loan Program,  the Company
has  purchased  and   originated   the  Mortgage   Loans  pursuant  to  standard
underwriting guidelines according to the Company's Originator Guide, as modified
from time to time, used by the Company,  Affiliated and Unaffiliated Originators
("Company's Guidelines"). The underwriting guidelines are described below.

    Company's  Guidelines.  The  Company's  Guidelines  are  set  forth  in  the
Company's  Guides.  The  Company's  Guides  are  revised  continuously  based on
opportunities and prevailing  conditions in the nonconforming credit residential
mortgage market, as well as the expected market for the resulting Certificates.

         Substantially  all loans  originated  or  purchased  by the Company are
subjected to the Company's  Guidelines.  The underwriting process is intended to
assess  the  prospective  borrower's  creditworthiness,  capacity  to repay  and
collateral.  The  fixed-rate  and  adjustable-rate  loans  are  generally  fully
amortized  over a fifteen or thirty year  schedule.  Loan  amounts  range from a
minimum of $12,000 to a maximum of $350,000,  unless a higher amount is approved
by the Company's loan committee. The properties securing the loans are primarily
single family  detached,  owner  occupied  residences.  Occasionally,  loans are
originated  or  acquired  on  one-  to   four-family   residential   properties,
condominiums  or  townhouses.  No mobile  home,  co-operative  or land loans are
originated or acquired.

         The weighted  average CLTV of the Company's  loans  generally  does not
exceed 75%. The CLTV is defined as the ratio, expressed as a percentage,  of the
sum of the  original  principal  balance  of a Mortgage  Loan and the  principal
balance at the time of  origination  of such  Mortgage Loan of any mortgage loan
which has a prior lien  against  the  Mortgaged  Property  (a  "Senior  Mortgage
Loan"),  regardless of any lesser amount actually  outstanding  (computed at the
time of the  origination  of the Mortgage  Loan) to the  appraised  value of the
related  Mortgaged  Property at the time of  origination  of the Mortgage  Loan.
Complete  documentation  for any senior deeds of trust are reviewed and approved
by the Company's loan committee.  Substantial negative amortization or potential
for severe increase in payments on underlying loans will disqualify a borrower's
loan  application.  A CLTV of 80% is the  maximum  allowed  under the  Company's
Guidelines;  however, loans having the maximum 80% CLTV are often not originated
due to the application of all of the underwriting guidelines. The Company's loan
officers, upon review of a prospective borrower's  application,  will adjust the
maximum CLTV  downward  for any one or more of the  following  six factors:  (1)
property condition; (2) income (source, amount,  reliability);  (3) debt ratios;
(4)  credit  quality;  (5) job  stability;  and  (6)  household  stability.  The
Company's  Guidelines  also  permit  the  origination  of loans  to  prospective
mortgagors who may have experienced significant credit problems in the past such
as  recent  bankruptcies  or who  are  currently  experiencing  difficulties  in
satisfying  existing  mortgage  obligations.  An existing  mortgage  loan is not
required to be current at the time the application is submitted.

         Generally,  the  borrower  is  required  to have an  acceptable  credit
history  given the amount of equity  available,  the strength of the  employment
history and income stability.  Income,  employment,  and deed of trust status is
verified for each applicant by telephone and/or written inquiry,  examination of
tax returns,  pay check stubs,  court  supported  documents or bank  statements.
Self-employed applicants provide personal and business financial statements.

         In general,  the value of each  property  proposed  as  security  for a
mortgage loan is required to be determined by a full appraisal. After evaluation
of  five  neighborhood  comparables,  a  Company  appraiser  will  complete  his
appraisal  with an  inspection  of the subject  property  and a meeting with the
prospective  borrower.  Company  appraisers  are  licensed in those states which
require licensing.  The Company performs review appraisals on all mortgage loans
that (i) have a CLTV in excess of 62%, (ii) have a principal amount of more than
$150,000 or less than  $60,000,  (iii) are  originated by a branch office during
the first 60 days such branch office is open, or (iv) have an appraised value in
excess of $350,000.

                                      S-16

<PAGE>

         Certain laws protect loan applicants by offering them a timeframe after
loan  documents  are signed,  termed the  rescission  period,  during  which the
applicant  has the right to cancel the loan.  The  rescission  period  must have
expired prior to funding a loan and may not be waived by the applicant except as
permitted by law.

         The Company's  Guidelines require title insurance coverage issued by an
approved  American Land Title  Association or California Land Title  Association
title insurance  company on each loan the Company  originates or purchases.  The
Company,  the related  Originator and their assignees are generally named as the
insured.  Title  insurance  policies  indicate the lien position of the mortgage
loan and protect the insured  against loss if the title or lien  position is not
as indicated.

         The  applicant  is required  to secure  hazard  insurance  in an amount
sufficient  to  cover  the new loan and any  prior  mortgage.  If the sum of the
outstanding  first  mortgage,  if any, and the related loan exceeds  replacement
value,  insurance equal to replacement value may be accepted. The Company or its
designee is  required  to ensure that its name and address is properly  added to
the "Mortgagee  Clause" of the insurance policy. In the event the Company or the
related  Originator's name is added to a "Loss Payee Clause" and the policy does
not provide for written notice of policy changes of cancellation, an endorsement
adding such provision is required.

         Approved   Guidelines.   The  Company  may   acquire   Mortgage   Loans
underwritten  pursuant  to  underwriting  guidelines  that may  differ  from the
Company's  Guidelines.  Certain  of the  Mortgage  Loans have been  acquired  in
negotiated  transactions,  and such  negotiated  transactions  are  governed  by
agreements ("Master Loan Transfer  Agreements") relating to ongoing acquisitions
of Mortgage  Loans by the Company from  Originators  who will represent that the
Mortgage Loans have been originated in accordance with  underwriting  guidelines
agreed to by the Company; the Company will review or cause to be reviewed all of
the Mortgage Loans in any delivery of Mortgage Loans from the related Originator
for conformity with the Approved Guidelines.

         The  underwriting  standards  utilized in negotiated  transactions  and
Master Loan  Transfer  Agreements  may vary from the Company's  Guidelines.  The
Approved  Guidelines are designed to provide an underwriter  with information to
evaluate  either the  security for the related  Mortgage  Loan,  which  security
consists primarily of the borrower's  repayment ability,  or the adequacy of the
Mortgaged Property as collateral,  or a combination of both. Moreover, there can
be no assurance that every  Mortgage Loan was originated in conformity  with the
applicable Approved Guidelines in all material respects,  or that the quality or
performance of Mortgage  Loans  underwritten  pursuant to varying  guidelines as
described above will be equivalent under all circumstances.

         Quality Control.  The Company's quality control  department  reviews in
its entirety every loan file  originated by the retail branch offices as well as
wholesale   originators.   Loan  files  are  reviewed   prior  to  approval  for
completeness,  accuracy, and compliance with the Company's underwriting criteria
and applicable regulations.

Qualifications of Originators

         The Company has purchased  Mortgage  Loans with an aggregate  principal
balance of $9,508,843.57 from two Originators. Each such Originator from which a
Mortgage Loan is acquired has been accepted by the Company for  participation in
the Company's  mortgage loan  program.  Originators  that enter into Master Loan
Transfer  Agreement and which meet the following  qualifications are hereinafter
referred to as  "Participating  Originators."  As of the date of approval,  each
Participating Originator is generally required to have a specified minimum level
of  experience  in  originating  non-conforming   conventional  mortgage  loans.
Furthermore,  an  Originator  that will  retain  the  servicing  of the  related
Mortgage Loans will be required to have a  conventional  Mortgage Loan servicing
portfolio  of a  required  amount  and to  have a  specified  minimal  level  of
experience servicing comparable mortgage loans.

         The  Company  may  waive or modify  in an  appropriate  case any of the
foregoing  requirements  for  Participating  Originators.  Among  Affiliated and
Unaffiliated  Originators,  only Participating Originators may enter into Master
Loan Transfer Agreements with the Company and may serve as Sub-Servicers for any
loans  acquired by a Trust and originated by such  Affiliated  and  Unaffiliated
Originators.  The Company will make directly, or will guarantee compliance with,
any  representations  and warranties  made by any  Affiliated  and  Unaffiliated
Originator with respect to the Mortgage Loans originated by it and acquired by a
Trust.


                                      S-17
<PAGE>
         All Affiliated and  Unaffiliated  Originators are required to originate
mortgage  loans  in  accordance  with  the  applicable  underwriting  standards.
However,  with  respect  to any  Originator,  some of the  generally  applicable
underwriting  standards described herein and in the Company's  Guidelines may be
modified or waived with respect to certain  Mortgage  Loans  originated  by such
Originators.

Representations by Originators

         Each Originator has made  representations  and warranties in respect of
the Mortgage Loans sold by such Originator.  Such representations and warranties
include,  among other things,  that at the time of the sale by the Originator to
the Company of each  Mortgage  Loan:  (i) the  information  with respect to each
Mortgage Loan set forth in the  Schedules of Mortgage  Loans is true and correct
as of the related Cut-Off Date; (ii) each Mortgage Loan being transferred to the
Trust is a qualified  mortgage  under the REMIC  provisions of the Code and is a
Mortgage;  (iii) each Mortgaged  Property is improved by a single  (one-to-four)
family residential dwelling, which may include condominiums and townhouses; (iv)
each  Mortgage  Loan  had,  at the time of  origination,  either  an  attorney's
certification of title or a title search or title policy;  (v) as of the related
Cut-Off Date each  Mortgage  Loan is secured by a valid and  subsisting  lien of
record on the Mortgaged  Property  having the priority  indicated on the related
Schedule of Mortgage Loans subject in all cases to exceptions to title set forth
in the title  insurance  policy,  if any,  with respect to the related  Mortgage
Loan; (vi) each Originator held good and indefeasible title to, and was the sole
owner of,  each  Mortgage  Loan  conveyed  by such  Originator;  and (vii)  each
Mortgage Loan was originated in accordance with law and is the valid,  legal and
binding obligation of the related Mortgagor.

         The Company will assign to the Trustee for the benefit of the Owners of
the  Certificates  all of its  right,  title and  interest  in the  Master  Loan
Transfer Agreements insofar as such agreement relates to the representations and
warranties  made by an  Originator  in  respect  of such  Mortgage  Loan and any
remedies  provided  for breach of such  representations  and  warranties.  If an
Originator cannot cure a breach of any  representation or warranty made by it in
respect of a Mortgage Loan that  materially and adversely  affects the interests
of the Owners of the  Certificates  in such  Mortgage  Loan within a time period
specified in the related  Pooling and Servicing  Agreement,  the Company will be
obligated  to purchase  from the related  Trust such  Mortgage  Loan at the Loan
Purchase Price.


                         THE PORTFOLIO OF MORTGAGE LOANS

General

         The Mortgage  Loan Pool  includes  newly-originated  fixed and variable
rate  loans  which  were  originated  directly  by the  Company  or one or  more
unrelated third party Originators.

         All of the Mortgage  Loans in the  Variable  Rate Group adjust based on
the London interbank offered rate for six-month United States Dollar deposits in
the London  Market  based on  quotations  of major banks  published  in The Wall
Street Journal and have a periodic  semi-annual  rate adjustment cap of 1% and a
lifetime cap of 6% or 7% above the startup rate. Furthermore, all mortgage loans
originated under the retail adjustable rate program are in a first lien position
and generally do not allow for balloon  payments.  Such retail  adjustable  rate
mortgage loans are originated in accordance with the Company's  Guidelines.  See
"Mortgage Loan Program -- Underwriting Guidelines" herein.

Acquisitions

         Fixed Rate  Group.  All of the  Mortgage  Loans in the Fixed Rate Group
were originated by the Company pursuant to the Company's  Guidelines or acquired
by the Company from an  Originator.  Mortgage  Loans  representing  an aggregate
principal  balance of  $223,201.93 or 1.09% of the Fixed Rate Group by aggregate
principal balance were acquired from an Originator other than the Company.

         Variable  Rate Group.  All of the Mortgage  Loans in the Variable  Rate
Group were  originated  by the  Company  and were  underwritten  pursuant to the
Company's  Guidelines  or acquired by the Company from an  Originator.  Mortgage
Loans representing an aggregate  principal balance of $9,285,641.64 or 29.13% of
the Variable  Rate Group by aggregate  principal  balance were  acquired from an
Originator other than the Company.

                                      S-18

<PAGE>


Delinquencies

         The following tables set forth information relating to the delinquency,
foreclosure and loan loss experience of the Servicer for its servicing portfolio
of fixed and variable  rate mortgage  loans for the period  ending  December 31,
1995 and for each of the four  prior  calendar  years.  The  Servicer  is not an
approved seller/servicer by FNMA or the Federal Home Loan Mortgage Corporation.
<TABLE>
<CAPTION>

                                   Delinquency and Foreclosure Experience of the
                                          Servicer's Servicing Portfolio

                                                                    Year Ended December 31,
                          ---------------------------------------------------------------------------------------------------------
                                   1995                 1994                  1993                  1992                 1991
                                   ----                 ----                  ----                  ----                 ----
                            Number     Dollar    Number     Dollar     Number      Dollar     Number    Dollar     Number    Dollar
                              of       Amount      of       Amount       of        Amount       of      Amount       of      Amount
                            Loans      (000)     Loans      (000)       Loans      (000)       Loans     (000)     Loans     (000)
                            -----      -----     -----      -----       -----      -----       -----     -----     -----     -----

<S>             <C>           <C>    <C>         <C>      <C>           <C>      <C>           <C>    <C>          <C>    <C>     
Total Portfolio (1)......     8,865  $617,389    8,346    $554,323      7,100    $333,918      6,740  $239,306     6,104  $207,669
Delinquent Loans (2).....
         31-60 days......       116     8,339       90       6,084         98       4,547         77     3,370        60     2,206
         61-90 days......        88     6,538       73       4,471         72       3,070         56     2,563        26       847
         91 days or more.       256    21,002      186      13,589        174       7,749        123     5,973        57     2,666
                                ---    ------      ---      ------        ---       -----        ---     -----        --     -----
          Total..........       460   $35,879      349     $24,144        344     $15,366        256   $11,906       143    $5,719
                                ===   -------      ===     =======        ===     =======        ===   =======       ===    ======

Total Delinquency Percentage  5.19%     5.81%    4.18%       4.36%      4.85%       4.60%      3.80%     4.98%     2.34%     2.75%
REO Properties (3).......         3      $152       21      $1,997         20      $2,445         10    $1,418         3      $684


- ---------------------------
<FN>
(1)   Adjustable  rate  loans  were  included  in  the  portfolio  beginning  in
      September, 1993.
(2)   The  period of  delinquency  is based on the number of days  payments  are
      contractually past due and includes all loans in foreclosure.
(3)   REO Properties (i.e., "real estate owned" properties - properties relating
      to mortgages  foreclosed  or for which deeds in lieu of  foreclosure  have
      been  accepted  and held by the  Servicer  pending  disposition  excluding
      leased properties).
</FN>
</TABLE>


<TABLE>
<CAPTION>
                                            Loan Loss Experience of the
                                          Servicer's Servicing Portfolio


                                                                                 Year Ended December 31,
                                                    -------------------------------------------------------------------
                                                             1995        1994        1993           1992          1991
                                                             ----        -----       -----          ----          ----
                                                                          (Dollars in Thousands)

<S>                                                      <C>          <C>         <C>           <C>           <C>     
Average Portfolio Balance (1)......................      $585,881     $444,146    $286,612      $223,488      $189,426
Net Losses (2).....................................          $169          $44         $63           $36            $0
As a percentage of Average Portfolio
         Balance...................................         0.03%        0.01%       0.02%         0.02%         0.00%


- --------------------------
<FN>
(1)   Average  Portfolio  Balance equals the average of the portfolio balance of
      the current period and the portfolio balance of the prior period.
(2)   "Net  Losses"  means  actual  net  profits  realized  with  respect to the
      disposition  of REO property less net losses  incurred with respect to the
      liquidation or charge-off of mortgage loans. Net Losses are presented only
      if a net loss has occurred or, as $0 if net profit has occurred.
</FN>
</TABLE>

                                      S-19

<PAGE>

                                 USE OF PROCEEDS

         The  Company  will sell the  Mortgage  Loans to the  Depositor  and the
Depositor  will  sell the  Mortgage  Loans to the  Trust  concurrently  with the
delivery  of the  Certificates.  Net  proceeds  from  the  sale  of the  Class A
Certificates  will be applied by the Trust to the purchase of the Mortgage Loans
from the  Depositor.  Such net  proceeds  will  (together  with the  Subordinate
Certificates  retained by the Company or its affiliates)  represent the purchase
price to be paid by the Depositor to the Company for the Mortgage Loans.

                             THE MORTGAGE LOAN POOL

General

         Unless otherwise  noted,  all references to statistical  percentages in
this Prospectus Supplement appearing "as of the Cut-Off Date," together with all
dollar amount references herein to aggregate principal balances appearing "as of
the Cut-Off Date" have been calculated using the aggregate  scheduled  principal
balances of the Mortgage Loans as of the close of business on the Cut-Off Date.

         This subsection  describes  generally  certain  characteristics  of the
Mortgage  Loans.  Unless  otherwise  specified  herein,   references  herein  to
percentages of Mortgage Loans refer in each case to the  approximate  percentage
of the aggregate principal balance of the Mortgage Loans as of the Cut-Off Date,
based on the outstanding  principal  balances of the Mortgage Loans in the Fixed
Rate Group or the Mortgage Loans in the Variable Rate Group,  in each case as of
the  Cut-Off  Date,  and giving  effect to all  payments  due on or prior to the
Cut-Off  Date.  The  Mortgage  Loan  Pool  consists  of 641 loans  evidenced  by
promissory  notes (the  "Notes")  secured by deeds of trust,  security  deeds or
mortgages on the Mortgaged  Properties,  42.86% of which by aggregate  principal
balance are collectively  located in the State of California and 57.14% of which
by aggregate  principal balance are located in the States of Arizona,  Colorado,
Florida,  Georgia, Idaho, Illinois,  Oregon, Utah and Washington.  The Mortgaged
Properties  securing  the Mortgage  Loans  consist of  single-family  residences
(which may be detached,  part of a two-to-four  family  dwelling,  a condominium
unit or a unit in a planned unit development).  The Mortgaged  Properties may be
owner-occupied  (which includes second and vacation homes) or non-owner occupied
investment  properties.  The  Mortgage  Loan  Pool  consists  of 98.08% of loans
secured by first lien  mortgages  on the related  properties  and 1.92% of loans
secured by second liens on the related Mortgaged Properties.

         The Mortgage  Loans were required to satisfy the following  criteria as
of the Cut-Off Date: had remaining  terms to stated  maturity of no greater than
360 months; None were 31 or more days delinquent;  had a Mortgage Rate as of the
Cut-Off Date of at least 7.95% with respect to the Fixed Rate Group and at least
5.95% with respect to the Variable  Rate Group;  and had a CLTV not in excess of
80.00%  with  respect  to the  Fixed  Rate  Group and had a LTV not in excess of
81.70% with respect to the Variable Rate Group.

         Each  Mortgage  Loan in the Trust  will be  assigned  to one of the two
Mortgage Loan Groups comprised of Mortgage Loans which bear fixed interest rates
only,  in the case of the Fixed  Rate  Group,  and  Mortgage  Loans  which  bear
adjustable  interest rates only, in the case of the Variable Rate Group. Each of
the  Mortgage  Loans  contained  in the Fixed  Rate  Group  will be secured by a
Mortgage  having  either a first or junior  lien  position  with  respect to the
related  Property.  Each of the Mortgage  Loans  contained in the Variable  Rate
Group will be secured by Mortgages  which are in a first lien  position.  All of
the Mortgage Loans originated in both the Fixed Rate Group and the Variable Rate
Group were  originated less than six months prior to the Cut-Off Date. The Fixed
Rate Certificates  represent undivided ownership interests in all Mortgage Loans
contained in the Fixed Rate Group, and the Variable Rate Certificates  represent
undivided  ownership  interests in all Mortgage Loans  contained in the Variable
Rate Group.

Fixed Rate Group

         All of the Mortgage Loans in the Fixed Rate Group are Actuarial  Loans.
All of the Mortgage Loans in the Fixed Rate Group as of the Cut-Off Date require
monthly  payments of principal  that will fully  amortize the Mortgage  Loans by
their respective stated maturity dates. No Mortgage Loan in the Fixed Rate Group
had a stated  maturity date later than May 1, 2026. As of the Cut-Off Date,  the
aggregate principal balance of all Mortgage

                                      S-20

<PAGE>

Loans in the Fixed Rate Group was 99.98% of the aggregate  principal  balance of
such Mortgage Loans at the times of their origination.

         The Mortgage Loans in the Fixed Rate Group had the following  aggregate
characteristics as of the Cut-Off Date:

Aggregate Number of Mortgage Loans.......................            281
         Arizona.........................................             15
         California......................................            151
         Colorado........................................             14
         Florida.........................................             29
         Georgia.........................................              7
         Idaho...........................................              1
         Illinois........................................             21
         Oregon..........................................             12
         Utah............................................              3
         Washington......................................             28
Principal Balance
         Aggregate....................................... $20,541,764.16
         Minimum.........................................     $15,000.00
         Maximum.........................................    $302,053.00
         Average.........................................     $73,102.36
Mortgage Rates
         Weighted Average................................         10.17%
         Range........................................... 7.95% - 16.25%
Original Term to Stated Maturity (range in months).......      120 - 360
Remaining Term to Stated Maturity (range in months)......      119 - 360
Weighted Average CLTV....................................         57.92%
Weighted Average LTV.....................................         55.90%
Weighted Average Junior Lien Ratio.......................         96.70%
Percentage of First Mortgages............................         95.10%
Percentage of Second Mortgages...........................          4.90%


         Some of the aggregate percentages in the following tables may not total
100% due to rounding.

<TABLE>
<CAPTION>
                                              DISTRIBUTION OF CLTV'S
                                                 Fixed Rate Group
                                                                                Aggregate          % of Aggregate
                                                            Number of             Unpaid               Unpaid
Range of CLTV's                                          Mortgage Loans     Principal Balance    Principal Balance
- ---------------                                          --------------     -----------------    -----------------

<S>        <C>                                           <C>              <C>                        <C>  
 75.001  - 80.000%....................................   14               $   1,528,003.82           7.44%
 70.001  - 75.000.....................................   31                   3,353,092.15          16.32
 65.001  - 70.000.....................................   43                   3,701,906.09          18.02
 60.001  - 65.000.....................................   22                   1,796,861.41           8.75
 55.001  - 60.000.....................................   34                   2,849,734.30          13.87
 50.001  - 55.000.....................................   28                   1,940,539.75           9.45
 45.001  - 50.000.....................................   21                   1,377,868.34           6.71
 40.001  - 45.000.....................................   22                   1,282,912.48           6.25
 35.001  - 40.000.....................................   14                     664,228.91           3.23
 30.001  - 35.000.....................................   15                     682,479.19           3.32
 25.001  - 30.000.....................................   10                     401,656.66           1.96
 20.001  - 25.000.....................................   14                     574,848.83           2.80
 15.001  - 20.000.....................................    9                     243,550.91           1.19
 10.001  - 15.000.....................................    4                     144,081.32           0.70
                                                          -                     ----------           ----
         Total........................................  281                 $20,541,764.16         100.00%
                                                        ===                 ==============         =======
</TABLE>


                                      S-21

<PAGE>

<TABLE>
<CAPTION>

                                               DISTRIBUTION OF LTV'S
                                                 Fixed Rate Group
                                                                                Aggregate          % of Aggregate
                                                            Number of             Unpaid               Unpaid
Range of LTV's                                           Mortgage Loans     Principal Balance    Principal Balance
- --------------                                           --------------     -----------------    -----------------

<S>        <C>                                           <C>               <C>                         <C>  
 75.001  - 80.000%....................................   12                $  1,425,729.82             6.94%
 70.001  - 75.000.....................................   28                   3,270,274.15            15.92
 65.001  - 70.000.....................................   35                   3,435,961.76            16.73
 60.001  - 65.000.....................................   17                   1,544,855.46             7.52
 55.001  - 60.000.....................................   32                   2,777,850.70            13.52
 50.001  - 55.000.....................................   26                   1,885,282.12             9.18
 45.001  - 50.000.....................................   21                   1,377,868.34             6.71
 40.001  - 45.000.....................................   21                   1,247,586.48             6.07
 35.001  - 40.000.....................................   11                     593,223.10             2.89
 30.001  - 35.000.....................................   14                     659,817.84             3.21
 25.001  - 30.000.....................................   12                     589,369.61             2.87
 20.001  - 25.000.....................................   19                     725,113.46             3.53
 15.001  - 20.000.....................................   21                     598,014.84             2.91
 10.001  - 15.000.....................................    8                     317,784.32             1.55
  5.001  - 10.000.....................................    4                      93,032.16             0.45
                                                          -                      ---------             ----
     Total............................................  281                 $20,541,764.16           100.00%
                                                        ===                 ==============          =======
</TABLE>

         The  CLTV's  and LTV's  shown  above  were  calculated  based  upon the
appraised  values of the Mortgaged  Properties at the time of  origination  (the
"Appraised Values"). No assurance can be given that such appraised values of the
Mortgaged  Properties  have remained or will remain at their levels on the dates
of origination of the related  Mortgage  Loans.  If property values decline such
that  the  outstanding  balances  of  the  Mortgage  Loans,  together  with  the
outstanding  balances of any senior Mortgage  Loans,  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 heretofore experienced by the
Servicer, as set forth above under "The Portfolio of Mortgage Loans," and by the
mortgage lending industry in general.

<TABLE>
<CAPTION>

                                        DISTRIBUTION OF JUNIOR LIEN RATIOS
                                                 Fixed Rate Group
                                                                                Aggregate          % of Aggregate
      Range of                                              Number of             Unpaid               Unpaid
Junior Lien Ratios                                       Mortgage Loans     Principal Balance    Principal Balance
- ------------------                                       --------------     -----------------    -----------------

<S>         <C>                                           <C>               <C>                       <C>  
 10.01   -  20.00%....................................    2                 $  69,199.00              0.34%
 20.01   -  30.00.....................................   13                   437,557.49              2.13
 30.01   -  40.00.....................................    8                   209,644.60              1.02
 40.01   -  50.00.....................................    4                   236,034.58              1.15
 50.01   -  60.00.....................................    1                    27,300.00              0.13
 60.01   -  70.00.....................................    1                    27,105.00              0.13
 90.01   - 100.00.....................................  252                19,534,923.49             95.10
                                                        ---                -------------             -----
         Total........................................  281               $20,541,764.16            100.00%
                                                        ===                ==============           =======

</TABLE>




                                      S-22

<PAGE>
<TABLE>
<CAPTION>


                                          DISTRIBUTION OF MORTGAGE RATES
                                                 Fixed Rate Group
                                                                                Aggregate          % of Aggregate
    Range of                                                Number of             Unpaid               Unpaid
Mortgage Rates                                           Mortgage Loans     Principal Balance    Principal Balance
- --------------                                           --------------     -----------------    -----------------

<S>         <C>                                           <C>              <C>                         <C>  
  7.51   -  8.00%.....................................    1                $   104,008.00              0.51%
  8.01   -  8.50......................................    3                    216,786.00              1.06
  8.51   -  9.00......................................   60                  4,906,292.37             23.88
  9.01   -  9.50......................................   39                  3,496,861.23             17.02
  9.51   - 10.00......................................   64                  5,212,910.81             25.38
 10.01   - 10.50......................................    4                    473,755.00              2.31
 10.51   - 11.00......................................   42                  2,938,452.38             14.30
 11.01   - 11.50......................................    1                     36,715.00              0.18
 11.51   - 12.00......................................   22                  1,289,614.64              6.28
 12.01   - 12.50......................................    1                    101,421.25              0.49
 12.51   - 13.00......................................    6                    334,466.69              1.63
 13.51   - 14.00......................................   28                  1,082,012.08              5.27
 14.01   - 14.50......................................    1                     25,391.53              0.12
 14.51   - 15.00......................................    7                    271,790.38              1.32
 15.51   - 16.00......................................    1                     24,593.80              0.12
 16.01   - 16.50......................................    1                     26,693.00              0.13
                                                          -                     ---------              ----
     Total............................................  281                $20,541,764.16            100.00%
                                                        ===                ==============           =======

</TABLE>

<TABLE>
<CAPTION>

                                  GEOGRAPHIC DISTRIBUTION OF MORTGAGED PROPERTIES
                                                 Fixed Rate Group
                                                                                Aggregate          % of Aggregate
                                                            Number of             Unpaid               Unpaid
State                                                    Mortgage Loans     Principal Balance    Principal Balance
- -----                                                    --------------     -----------------    -----------------

<S>                                                                  <C>      <C>                      <C>  
Arizona...............................................               15       $  1,010,585.91          4.92%
California............................................              151         12,080,735.52          58.81
Colorado..............................................               14            821,001.62           4.00
Florida...............................................               29          1,982,849.90           9.65
Georgia...............................................                7            451,650.88           2.20
Idaho.................................................                1             59,946.58           0.29
Illinois..............................................               21          1,390,126.60           6.77
Oregon................................................               12            784,420.89           3.82
Utah..................................................                3            121,482.27           0.59
Washington............................................               28          1,838,963.99           8.95
                                                                     --          ------------           ----
     Total............................................              281        $20,541,764.16        100.00%
                                                                    ===        ==============        =======

</TABLE>


<TABLE>
<CAPTION>

                                DISTRIBUTION OF REMAINING TERMS TO STATED MATURITY
                                                 Fixed Rate Group

                                                                                   Aggregate           % of Aggregate
                                                                  Number of          Unpaid                Unpaid
Range of Months                                                Mortgage Loans   Principal Balance      Principal Balance

<C>                <C>                                                 <C>      <C>                           <C>  
109        -       120  ....................................           5        $   344,173.38                1.68%
169        -       180  ....................................          49          2,145,265.12                10.44
229        -       240  ....................................          14            925,077.24                 4.50
349        -       360  ....................................         213         17,127,248.42                83.38
                                                                     ---         -------------                -----
     Total..................................................         281        $20,541,764.16              100.00%
                                                                                ==============              =======

</TABLE>


                                      S-23

<PAGE>

<TABLE>
<CAPTION>


                                        DISTRIBUTION OF PRINCIPAL BALANCES
                                                 Fixed Rate Group
                                                                                         Aggregate          % of Aggregate
        Range of                                                    Number of             Unpaid                Unpaid
    Principal Balances                                            Mortgage Loans     Principal Balance    Principal Balance
    ------------------                                            --------------     -----------------    -----------------

<S>  <C>             <C>                                                    <C>    <C>                             <C>  
     $     0    -    15,000        ............................             1      $     15,000.00                 0.07%
      15,001    -    20,000        ............................             4            80,000.00                  0.39
      20,001    -    25,000        ............................            15           337,756.94                  1.64
      25,001    -    30,000        ............................            13           355,344.55                  1.73
      30,001    -    35,000        ............................            13           434,178.52                  2.11
      35,001    -    40,000        ............................            11           408,401.52                  1.99
      40,001    -    45,000        ............................            12           507,855.48                  2.47
      45,001    -    50,000        ............................            11           529,089.24                  2.58
      50,001    -    55,000        ............................            22         1,150,569.26                  5.60
      55,001    -    60,000        ............................            17           984,414.45                  4.79
      60,001    -    65,000        ............................            28         1,740,999.47                  8.48
      65,001    -    70,000        ............................            15         1,007,731.12                  4.91
      70,001    -    75,000        ............................            17         1,238,338.20                  6.03
      75,001    -    80,000        ............................            11           854,369.54                  4.16
      80,001    -    85,000        ............................            10           814,391.93                  3.96
      85,001    -    90,000        ............................             5           434,833.45                  2.12
      90,001    -    95,000        ............................            12         1,095,334.57                  5.33
      95,001    -    100,000       ............................             9           875,699.21                  4.26
     100,001    -    125,000       ............................            32         3,552,825.25                 17.30
     125,001    -    150,000       ............................            10         1,324,028.27                  6.45
     150,001    -    200,000       ............................             5           847,735.77                  4.13
     200,001    -    250,000       ............................             4           876,184.00                  4.27
     250,001    -    300,000       ............................             3           774,630.42                  3.77
     350,000    -    300,001       ............................             1           302,053.00                  1.47
Total..........................................................           281       $20,541,764.16                100.00%
                                                                          ===       ==============               =======
</TABLE>

<TABLE>
<CAPTION>


                                          DISTRIBUTION OF PROPERTY TYPES
                                                 Fixed Rate Group
                                                                                   Aggregate           % of Aggregate
                                                               Number of             Unpaid                Unpaid
Property Type                                                Mortgage Loans    Principal Balance     Principal Balance
- -------------                                                --------------    -----------------     -----------------

<S>                                                                    <C>     <C>                            <C>  
Two-to-Four Family.......................................              3       $   224,220.00                 1.09%
Planned Unit Development.................................              2            94,037.48                  0.46
Single Family............................................            276        20,223,506.68                 98.45
                                                                     ---        -------------                 -----
     Total...............................................            281       $20,541,764.16               100.00%
                                                                     ===       ==============               =======
</TABLE>


<TABLE>
<CAPTION>


                                         DISTRIBUTION OF OCCUPANCY STATUS
                                                 Fixed Rate Group
                                                                                   Aggregate           % of Aggregate
                                                               Number of             Unpaid                Unpaid
Occupancy Status                                             Mortgage Loans    Principal Balance     Principal Balance
- ----------------                                             --------------    -----------------     -----------------

<S>                                                                 <C>           <C>                        <C>  
Investor Property........................................           11            $   743,595.08             3.62%
Primary Residence........................................          270             19,798,169.08             96.38
                                                                   ---             -------------             -----
     Total...............................................          281            $20,541,764.16           100.00%
                                                                   ===            ==============           =======
</TABLE>



                                      S-24

<PAGE>

Variable Rate Group

         All of the  Mortgage  Loans in the  Variable  Rate Group are  Actuarial
Loans and are  secured  by first  mortgages.  All of the  Mortgage  Loans in the
Variable  Rate Group  require  monthly  payments  of  principal  that will fully
amortize such Mortgage  Loans by their  respective  stated  maturity  dates.  No
Mortgage Loan in the Variable  Rate Group had a stated  maturity date later than
May 1, 2026. As of the Cut-Off  Date,  the  aggregate  principal  balance of the
Mortgage Loans in the Variable Rate Group was 99.96% of the aggregate  principal
balance of such Mortgage Loans at the times of their  origination.  The Mortgage
Loans in the Variable Rate Group are Six Month LIBOR Loans and have  semi-annual
interest rate and semi-annual payment adjustment  frequencies.  The gross margin
range for the Six Month LIBOR Loans is 3.95% to 6.95%.  As of the Cut-Off  Date,
100% of the Mortgage  Loans in the Variable Rate Group had interest  rates which
were not fully indexed (i.e.,  the entire gross margin has not yet been added to
the rate given by the index).

         The  Mortgage  Loans  in the  Variable  Rate  Group  had the  following
aggregate characteristics as of the CutOff Date:
<TABLE>
<CAPTION>
<S>                                                                      <C>         
Aggregate Number of Mortgage Loans....................................               360
         Arizona......................................................                 9
         California...................................................                97
         Colorado.....................................................                29
         Florida......................................................                37
         Georgia......................................................                 2
         Idaho........................................................                 4
         Illinois.....................................................                77
         Oregon.......................................................                26
         Utah.........................................................                31
         Washington...................................................                48
Principal Balance
         Aggregate....................................................    $31,878,145.23
         Minimum......................................................        $21,105.61
         Maximum......................................................       $376,571.26
         Average......................................................        $88,550.40
Weighted Average Initial Mortgage Rate................................             8.03%
Initial Mortgage Rate Range...........................................    5.95% - 11.75%
Original Term to Stated Maturity (range in months)....................         120 - 360
Remaining Term to Stated Maturity (range in months)...................         120 - 360
Weighted Average Original Term to Stated Maturity (months)............               347
Weighted Average Remaining Term to Stated Maturity (months)...........               347
Weighted Average LTV..................................................            61.40%
Weighted Average Gross Margin.........................................             5.24%
Gross Margin Range....................................................     3.95% - 6.95%
Semi-Annual Rate Adjustment Cap.......................................                1%
Lifetime Cap
         Percentage of Mortgage Loans with a 6% Lifetime Cap
                  above the startup rate..............................             1.64%
         Percentage of Mortgage Loans with a 7% Lifetime Cap
                  above the startup rate..............................            98.36%
Weighted Average Maximum Mortgage Rate................................            15.02%
Maximum Mortgage Rate Range...........................................   12.45% - 18.75%
</TABLE>




                                      S-25
<PAGE>
<TABLE>
<CAPTION>

                                               DISTRIBUTION OF LTV's
                                                Variable Rate Group
                                                                                   Aggregate           % of Aggregate
                                                               Number of             Unpaid                Unpaid
Range of LTV's                                               Mortgage Loans    Principal Balance     Principal Balance
- --------------                                               --------------    -----------------     -----------------

<C>      <C>                                                 <C>                 <C>                       <C>  
80.001 - 85.000%.........................................    2                   $   195,065.57            0.61%
75.001 - 80.000..........................................   28                     2,954,540.20            9.27
70.001 - 75.000..........................................   52                     5,304,944.01           16.64
65.001 - 70.000..........................................   53                     5,055,645.84           15.86
60.001 - 65.000..........................................   60                     5,819,380.74           18.26
55.001 - 60.000..........................................   42                     3,599,197.68           11.29
50.001 - 55.000..........................................   34                     3,254,824.91           10.21
45.001 - 50.000..........................................   23                     1,702,864.19            5.34
40.001 - 45.000..........................................   24                     1,856,051.65            5.82
35.001 - 40.000..........................................   12                       665,194.15            2.09
30.001 - 35.000..........................................   10                       672,349.03            2.11
25.001 - 30.000..........................................    9                       404,456.69            1.27
20.001 - 25.000..........................................    7                       263,482.96            0.83
15.001 - 20.000..........................................    2                        84,042.00            0.26
10.001 - 15.000..........................................    2                        46,105.61            0.14
                                                             -                        ---------            ----
     Total...............................................  360                   $31,878,145.23          100.00%
                                                           ===                   ==============         =======
</TABLE>


         The LTV's shown above were calculated  based upon the Appraised  Values
of the Mortgaged Properties.  No assurance can be given that appraised values of
the  Mortgaged  Properties  have  remained or will remain at their levels on the
dates of origination of the related  Mortgage  Loans. If property values decline
such that the  outstanding  balances of the  Mortgage  Loans  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  heretofore
experienced by the Servicer, as set forth above under "The Portfolio of Mortgage
Loans," and by the mortgage lending industry in general.


<TABLE>
<CAPTION>

                                DISTRIBUTION OF REMAINING TERMS TO STATED MATURITY
                                                Variable Rate Group

                                                                             Aggregate           % of Aggregate
  Range of                                               Number of             Unpaid                Unpaid
   Months                                              Mortgage Loans    Principal Balance     Principal Balance
   ------                                              --------------    -----------------     -----------------

<C>   <C>                                                    <C>           <C>                      <C>  
109 - 120................................................    5             $   375,504.65           1.18%
169 - 180................................................   24               1,653,363.95           5.19
229 - 240................................................    4                 256,256.69           0.80
349 - 360................................................  327              29,593,019.94          92.83
                                                           ---              -------------          -----
     Total...............................................  360             $31,878,145.23         100.00%
                                                           ===             ==============         =======
</TABLE>


                                      S-26

<PAGE>
<TABLE>
<CAPTION>


                                        DISTRIBUTION OF PRINCIPAL BALANCES
                                                Variable Rate Group

                                                                                      Aggregate          % of Aggregate
      Range of                                                       Number of          Unpaid               Unpaid
Principal Balances                                                Mortgage Loans  Principal Balance     Principal Balance
- ------------------                                                --------------  -----------------     -----------------
<S>    <C>                 <C>                                         <C>         <C>                          <C> 
           $0    -         25,000  ............................         4          $  93,040.57                0.29%
       25,001    -         30,000  ............................         4            111,213.14                 0.35
       30,001    -         35,000  ............................         7            231,618.52                 0.73
       35,001    -         40,000  ............................         7            259,441.45                 0.81
       40,001    -         45,000  ............................        16            679,155.68                 2.13
       45,001    -         50,000  ............................         9            431,148.39                 1.35
       50,001    -         55,000  ............................        18            954,393.42                 2.99
       55,001    -         60,000  ............................        19          1,084,412.26                 3.40
       60,001    -         65,000  ............................        18          1,126,473.32                 3.53
       65,001    -         70,000  ............................        24          1,620,860.81                 5.08
       70,001    -         75,000  ............................        20          1,465,519.83                 4.60
       75,001    -         80,000  ............................        29          2,248,407.76                 7.05
       80,001    -         85,000  ............................        28          2,299,415.62                 7.21
       85,001    -         90,000  ............................        18          1,587,555.47                 4.98
       90,001    -         95,000  ............................        24          2,226,595.07                 6.98
       95,001    -        100,000  ............................        21          2,034,698.15                 6.38
      100,001    -        125,000  ...........................         46          5,137,922.93                16.12
      125,001    -        150,000  ...........................         24          3,265,821.03                10.24
      150,001    -        200,000  ............................        13          2,232,169.55                 7.00
      200,001    -        250,000  ............................         7          1,524,567.00                 4.78
      250,001    -        300,000  ............................         2            541,325.00                 1.70
      300,001    -        350,000  ............................         1            345,819.00                 1.08
      350,001    -        400,000  ............................         1            376,571.26                 1.18
                                                                        -            ----------                 ----
     Total.....................................................       360        $31,878,145.23              100.00%
                                                                      ===        ==============              =======
</TABLE>

<TABLE>
<CAPTION>


                                          DISTRIBUTION OF PROPERTY TYPES
                                                Variable Rate Group
                                                                                   Aggregate           % of Aggregate
                                                               Number of             Unpaid                Unpaid
Property Type                                                Mortgage Loans    Principal Balance     Principal Balance
- -------------                                                --------------    -----------------     -----------------

<S>                                                                    <C>     <C>                            <C>  
Condominium..............................................              2       $   141,448.00                 0.44%
Two-to-Four Family.......................................              9           745,198.11                  2.34
Planned Unit Development.................................              2           173,878.56                  0.55
Single Family............................................            347        30,817,620.56                 96.67
                                                                     ---        -------------                 -----
     Total...............................................            360       $31,878,145.23               100.00%
                                                                     ===       ==============               =======
</TABLE>


<TABLE>
<CAPTION>

                                         DISTRIBUTION OF OCCUPANCY STATUS
                                                Variable Rate Group


                                                                                   Aggregate           % of Aggregate
                                                               Number of             Unpaid                Unpaid
Occupancy Status                                             Mortgage Loans    Principal Balance     Principal Balance
- ----------------                                             --------------    -----------------     -----------------

<S>                                                                 <C>         <C>                          <C>  
Investor Property........................................           8           $   665,601.00               2.09%
Primary Residence........................................         352            31,212,544.23               97.91
                                                                  ---            -------------               -----
     Total...............................................         360           $31,878,145.23             100.00%
                                                                  ===           ==============             =======
</TABLE>



                                      S-27

<PAGE>

<TABLE>
<CAPTION>

                                      DISTRIBUTION OF INITIAL MORTGAGE RATES
                                                Variable Rate Group


                                                                             Aggregate           % of Aggregate
Range of Initial                                         Number of             Unpaid                Unpaid
Mortgage Rates                                         Mortgage Loans    Principal Balance     Principal Balance
- --------------                                         --------------    -----------------     -----------------

<S>         <C>                                             <C>               <C>                     <C>  
  5.51  -   6.00%........................................   25                $ 2,417,964.26            7.59%
  6.01  -   6.50.........................................   42                  4,418,577.69           13.86
  6.51  -   7.00.........................................   36                  3,694,657.09           11.59
  7.01  -   7.50.........................................   17                  1,503,869.00            4.72
  7.51  -   8.00.........................................   65                  5,879,068.22           18.44
  8.01  -   8.50.........................................   42                  3,754,232.64           11.78
  8.51  -   9.00.........................................   48                  4,021,558.55           12.62
  9.01  -   9.50.........................................   14                  1,106,942.04            3.47
  9.51  -  10.00.........................................   30                  2,390,829.77            7.50
 10.01  -  10.50.........................................   21                  1,403,254.68            4.40
 10.51  -  11.00.........................................   13                    959,864.12            3.01
 11.01  -  11.50.........................................    4                    172,230.17            0.54
 11.51  -  12.00.........................................    3                    155,097.00            0.49
                                                             -                    ----------            ----
        Total............................................  360                $31,878,145.23          100.00%
                                                           ===                ==============          =======
</TABLE>



<TABLE>
<CAPTION>
                                      DISTRIBUTION OF MAXIMUM MORTGAGE RATES
                                                Variable Rate Group

     Range of                                                                      Aggregate           % of Aggregate
    Maximum                                                    Number of             Unpaid                Unpaid
Mortgage Rates                                               Mortgage Loans    Principal Balance     Principal Balance
- --------------                                               --------------    -----------------     -----------------
<C>          <C>                                                  <C>             <C>                      <C> 
12.01    -   12.50%......................................          1             $   76,138.25             0.24%
12.51    -   13.00.......................................         25              2,417,964.26             7.59
13.01    -   13.50.......................................         41              4,342,439.44            13.62
13.51    -   14.00.......................................         36              3,694,657.09            11.59
14.01    -   14.50.......................................         17              1,503,869.00             4.72
14.51    -   15.00.......................................         66              6,001,609.55            18.83
15.01    -   15.50.......................................         42              3,754,232.64            11.78
15.51    -   16.00.......................................         49              4,006,415.67            12.57
16.01    -   16.50.......................................         16              1,190,041.67             3.73
16.51    -   17.00.......................................         29              2,324,016.91             7.29
17.01    -   17.50.......................................         21              1,411,964.04             4.43
17.51    -   18.00.......................................         12                919,278.53             2.88
18.01    -   18.50.......................................          2                 80,421.18             0.25
18.51    -   19.00.......................................          3                155,097.00             0.49
                                                                   -                ----------             ----
             Total.......................................        360            $31,878,145.23           100.00%
                                                                 ===            ==============          =======
</TABLE>





                                      S-28

<PAGE>
<TABLE>
<CAPTION>

                                             DISTRIBUTION OF MARGINS
                                                Variable Rate Group

                                                                              Aggregate           % of Aggregate
     Range of                                             Number of             Unpaid                Unpaid
      Margins                                           Mortgage Loans    Principal Balance     Principal Balance
      -------                                           --------------    -----------------     -----------------
<S>          <C>                                             <C>              <C>                       <C>   
   3.001  -  4.000%......................................    39               $  3,453,597.16           10.83%
   4.001  -  5.000.......................................   149                 14,885,090.04            46.69
   5.001  -  6.000.......................................    80                  6,528,266.36            20.48
   6.001  -  7.000.......................................    92                  7,011,191.67            21.99
                                                             --                  ------------            -----
          Total..........................................   360                $31,878,145.23           100.00%
                                                            ===                ==============           =======
</TABLE>

<TABLE>
<CAPTION>


                                  GEOGRAPHIC DISTRIBUTION OF MORTGAGED PROPERTIES
                                                Variable Rate Group

                                                                                   Aggregate           % of Aggregate
                                                               Number of             Unpaid                Unpaid
State                                                        Mortgage Loans    Principal Balance     Principal Balance
- -----                                                        --------------    -----------------     -----------------

<S>                                                                     <C>     <C>                            <C>  
Arizona..................................................               9       $   659,698.76                 2.07%
California...............................................              97        10,386,493.18                 32.58
Colorado.................................................              29         2,266,027.80                  7.11
Florida..................................................              37         2,595,639.75                  8.14
Georgia..................................................               2           128,290.00                  0.40
Idaho....................................................               4           248,917.81                  0.78
Illinois.................................................              77         6,488,040.16                 20.35
Oregon...................................................              26         2,251,538.29                  7.06
Utah.....................................................              31         2,541,239.58                  7.97
Washington...............................................              48         4,312,259.90                 13.53
                                                                       --         ------------                 -----
     Total...............................................             360        $31,878,145.23                100.00%
                                                                      ===        ==============                =======
</TABLE>


Interest Payments on the Mortgage Loans

         Each Mortgage Loan provides for monthly  payments by the obligor on the
related Note (the  "Mortgagor")  according to the  actuarial  method.  Actuarial
loans  provide  that  interest  is charged  to the  Mortgagors  thereunder,  and
payments are due from such Mortgagors, as of a scheduled day of each month which
is fixed at the time of  origination.  Scheduled  monthly  payments  made by the
Mortgagors on the actuarial loans 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.

                      PREPAYMENT AND YIELD CONSIDERATIONS

         The  weighted  average  life of,  and, if  purchased  at other than par
(disregarding,  for  purposes  of this  discussion,  the effects on a Fixed Rate
Certificate  Owner's yield  resulting from the timing of the settlement date and
those considerations  discussed below under "Payment Delay Feature of Fixed Rate
Certificates"), the yield to maturity on an Offered Certificate will be directly
related to the rate of payment of principal of the Mortgage Loans in the related
Mortgage  Loan Group,  including for this purpose  voluntary  payment in full of
Mortgage  Loans in the related  Mortgage Loan Group prior to stated  maturity (a
"Prepayment"),  liquidations due to defaults, casualties and condemnations,  and
repurchases of Mortgage Loans in the related  Mortgage Loan Group by the Company
or by the Certificate Insurer. The actual rate of principal prepayments on pools
of mortgage  loans is  influenced  by a variety of  economic,  tax,  geographic,
demographic,  social, legal and other factors and has fluctuated considerably in
recent years.  In addition,  the rate of principal  prepayments may differ among
pools of mortgage loans at any time because of specific  factors relating to the
mortgage loans in the particular pool, including, among other things, the age of
the mortgage  loans,  the geographic  locations of the  properties  securing the
loans, the extent of the

                                      S-29

<PAGE>


mortgagors'  equity in such properties,  and changes in the mortgagors'  housing
needs, job transfers and unemployment.

         The  timing of  changes in the rate of  prepayments  may  significantly
affect the actual  yield to  investors,  even if the average  rate of  principal
prepayments is consistent with the  expectations of investors.  In general,  the
earlier the payment of principal of the Mortgage Loans the greater the effect on
an investor's yield to maturity.  As a result, 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 Class A  Certificates  will not be offset by a subsequent  like reduction
(or increase) in the rate of principal  prepayments.  Investors  must make their
own  decisions  as to the  appropriate  prepayment  assumptions  to be  used  in
deciding  whether  to  purchase  any of the Class A  Certificates.  Neither  the
Company nor the Depositor makes any representations or warranties as to the rate
of  prepayment  or  the  factors  to  be  considered  in  connection  with  such
determination.

Projected Prepayments and Yields for Offered Certificates

         If  purchased  at other than par,  the yield to  maturity on an Offered
Certificate  will be  affected by the rate of the  payment of  principal  of the
Mortgage  Loans in the  related  Mortgage  Loan  Group.  If the  actual  rate of
payments on the Mortgage  Loans in a Mortgage Loan Group is slower than the rate
anticipated  by an investor who purchases an Offered  Certificate of the related
Class at a discount,  the actual yield to such  investor will be lower than such
investor's  anticipated  yield.  If the actual rate of payments on the  Mortgage
Loans in a  Mortgage  Loan  Group is  faster  than  the rate  anticipated  by an
investor who purchases an Offered Certificate of the related Class at a premium,
the actual yield to such investor will be lower than such investor's anticipated
yield.

         All of the  Mortgage  Loans in the Fixed  Rate  Group  are  fixed  rate
Mortgage Loans. The rate of prepayments with respect to conventional  fixed rate
mortgage  loans has fluctuated  significantly  in recent years.  In general,  if
prevailing  interest rates fall significantly  below the interest rates on fixed
rate  mortgage  loans,  such  mortgage  loans are likely to be subject to higher
prepayment  rates than if prevailing rates remain at or above the interest rates
on such mortgage  loans.  However,  the monthly payment on a home equity or home
improvement  loan is often smaller than the monthly  payment on a purchase money
first  mortgage loan.  Because of the smaller loan balance on a  refinancing,  a
decrease in the  interest  rate  payable  results in a smaller  reduction in the
amount of the Mortgagor's  monthly payment.  Conversely,  if prevailing interest
rates rise  appreciably  above the interest rates on fixed rate mortgage  loans,
such  mortgage  loans are likely to experience a lower  prepayment  rate than if
prevailing rates remain at or below the interest rates on such mortgage loans.

         All of the  Mortgage  Loans in the Variable  Rate Group are  adjustable
rate mortgage loans. As is the case with conventional fixed rate mortgage loans,
adjustable  rate  mortgage  loans may be subject to a greater  rate of principal
prepayments in a declining interest rate environment. For example, if prevailing
interest  rates fall  significantly,  adjustable  rate  mortgage  loans could be
subject to higher  prepayment  rates than if  prevailing  interest  rates remain
constant  because the  availability  of fixed rate mortgage loans at competitive
interest  rates may encourage  mortgagors  to refinance  their  adjustable  rate
mortgage  loans to a lower fixed  interest  rate.  However,  no assurance can be
given as to the level of prepayments  that the Mortgage  Loans will  experience.
Neither the Company nor the  Depositor  believes  that data  compiled by FNMA or
FHLMC is  representative  of the types of  borrowers  included in the  Company's
lending program and cannot assure that such prepayment experience is relevant to
the Mortgage Loans contained in the Variable Rate Group.

         The  "Last  Scheduled  Payment  Date"  for each  Class  of the  Class A
Certificates is as follows: Class A-1 Certificates,  June 20, 2027 and Class A-2
Certificates,  June 20, 2027. The Last Scheduled  Payment Date for the Class A-1
and Class A-2  Certificates  is the  Payment  Date in the  month  following  the
calendar month of maturity of the latest possible  maturing Mortgage Loan in the
respective Mortgage Loan Group, plus one year. The weighted average life of each
Class of Class A  Certificates  is likely to be  shorter,  and the actual  final
Payment  Date with  respect to each Class of Class A  Certificates  could  occur
significantly   earlier  than  the  Last  Scheduled  Payment  Date  because  (i)
Prepayments  are likely to occur  which  shall be applied to the  payment of the
Class A  Principal  Balances,  (ii) Net  Monthly  Excess  Spread  to the  extent
available will be applied as an accelerated  payment of principal on the Class A
Certificates  up to the Specified  Subordinated  Amount for each Class and (iii)
the Servicer or, in limited

                                      S-30

<PAGE>
circumstances,  the  Certificate  Insurer,  may cause a termination of the Trust
when the aggregate  outstanding  principal  balance of the Mortgage Loans in the
Trust has declined to 10% or less of the Original Aggregate Loan Balance.

         Prepayments  on  mortgage  loans are  commonly  measured  relative to a
prepayment  model or  standard.  The model  used in this  Prospectus  Supplement
("Home Equity Prepayment" or "HEP") is a prepayment  assumption (the "Prepayment
Assumption")  which represents an assumed rate of prepayment each month relative
to the then  outstanding  principal  balance of a pool of mortgage loans for the
life of such mortgage loans. 21% HEP assumes  prepayment rates of 2.1% per annum
of the then  outstanding  principal  balance of the Mortgage  Loans in the first
month of the life of the Mortgage Loans and an additional 2.1% per annum in each
month thereafter up to and including the tenth month.  Beginning in the eleventh
month and in each month  thereafter  during the life of the Mortgage Loans,  21%
HEP assumes a constant  prepayment  rate of 21% per annum.  As used in the table
below,  0% Prepayment  Assumption  assumes  prepayment  rates equal to 0% of the
Prepayment  Assumption,  i.e., no  prepayments  on the mortgage loans having the
characteristics  described below. The Prepayment  Assumption does not purport to
be a historical  description  of  prepayment  experience  or a prediction of the
anticipated  rate of  prepayment  of any pool of mortgage  loans,  including the
related Mortgage Loans.

         The tables entitled  "Weighted Average Lives" have been prepared on the
basis of the following assumptions  (collectively,  the "Modeling Assumptions"):
(i) the  Mortgage  Loans of the  related  Mortgage  Loan  Groups  prepay  at the
indicated percentage of the related Prepayment Assumption; (ii) distributions on
the Offered  Certificates are received,  in cash, on the 20th day of each month,
commencing  in  April  1996;   (iii)  no  defaults  or   delinquencies   in,  or
modifications,  waivers or amendments respecting,  the payment by the Mortgagors
of principal and interest on the Mortgage Loans occur;  (iv) scheduled  payments
are assumed to be received  on the first day of each month  commencing  in April
1996 (or as set forth in the following table) and prepayments  represent payment
in full of individual  Mortgage Loans and are assumed to be received on the last
day of each month,  commencing  in March 1996 (or as set forth in the  following
table) and include 30 days' interest  thereon;  (v) the level of Six-Month LIBOR
is equal to 5.309% for the first Accrual Period and 5.457% thereafter;  (vi) the
Class A-2  Pass-Through  Rate remains  constant at 5.8175% per annum;  (vii) the
Offered  Certificates  are purchased on April 3, 1996;  (viii) the Mortgage Rate
for each  Mortgage  Loan in the  Variable  Rate  Group is  adjusted  on its next
Mortgage  Rate change date (and on subsequent  Mortgage  Rate change  dates,  if
necessary)  to equal the sum of (a) the  assumed  level of the  Six-Month  LIBOR
index  and (b) the  respective  gross  margin  (such sum  being  subject  to the
applicable  periodic  adjustment  cap of 1%); and (ix) each  Mortgage Loan Group
consists of Mortgage Loans having the following characteristics:

                                FIXED RATE GROUP

                                                       Remaining
                                     Mortgage           Term to
    Principal       Mortgage        Rate Net of     Stated Maturity   Seasoning
     Balance          Rate         Servicing Fee        (months)      (months)
     -------          ----         -------------        --------      --------

  $2,489,438.50      10.909%            9.909%            172             0
  18,052,325.66      10.069             9.069             354             0






                                      S-31

<PAGE>

<TABLE>
<CAPTION>

                                                VARIABLE RATE GROUP

                                                                    Remaining                                  Number of
                                                 Initial             Term to                                     Mos.
                            Initial              Mortgage             Stated                                 to next Mtg.
      Principal            Mortgage            Rate Net of           Maturity    Seasoning       Gross        Rate Change
       Balance               Rate             Servicing Fee          (months)     (months)       Margin        (months)
       -------               ----             -------------          --------     --------       ------        --------

<S>  <C>                     <C>                 <C>                   <C>           <C>         <C>               <C>
     $9,887,084.99           8.381%              7.881%                347           0           5.207%            5
      7,201,777.00(1)        8.097               7.597(2)              353           0           5.504             6
     14,789,283.24           7.771                7.271                343           1           5.138             6


<FN>
(1)      Commencing  with the  second  Accrual  Period,  assumed  to be a single
         Mortgage  Loan  with the  characteristics  set forth  above.  Scheduled
         payments  are  assumed  to be  received  on the first day of each month
         commencing in May 1996.  Prepayments  are assumed to be received on the
         last day of each month  commencing  in April 1996 and  include 30 days'
         interest thereon.

(2)      During the first Accrual Period  interest is assumed to be available at
         a rate of 7.597% per annum.
</FN>
</TABLE>

         "Weighted  average life" refers to the average amount of time that will
elapse from the date of issuance of a Certificate until each dollar of principal
of such Certificate will be repaid to the investor. The weighted average life of
the  Class A  Certificates  will be  influenced  by the rate at which  principal
payments  on the  Mortgage  Loans in the related  Mortgage  Loan Group are paid,
which may be in the form of  scheduled  amortization  or  prepayments  (for this
purpose, the term "prepayment" includes prepayments, liquidations due to default
or early  termination of the Trust).  The weighted  average lives of the Class A
Certificates also will be influenced by the overcollateralization of the Class A
Certificates   because   collections   otherwise   payable  to  the  Subordinate
Certificates  are applied as principal  prepayments  to the Class A Certificates
until the outstanding aggregate principal balance of the Class A Certificates is
less than the aggregate  outstanding  principal balance of the Mortgage Loans in
each Mortgage Loan Group by the  Specified  Subordinated  Amount for such Group.
These  prepayments have the effect of accelerating the amortization of the Class
A Certificates, thereby shortening their respective weighted average lives.

         Based on the foregoing Modeling Assumptions,  the tables below indicate
the weighted  average life of each Class of the Offered  Certificates,  assuming
that the Mortgage Loans in the related  Mortgage Loan Group prepay  according to
the indicated percentages of the related Prepayment Assumption:

<TABLE>
<CAPTION>
                                              PREPAYMENT ASSUMPTIONS

                                     Assumption I     Assumption II     Assumption III    Assumption IV      Assumption V
                                     ------------     -------------     --------------    -------------      ------------

<S>                                           <C>              <C>               <C>               <C>               <C>
Fixed Rate Group (HEP):                       0%               13%               18%               21%               28%
Variable Rate Group (HEP):                    0%               15%               20%               23%               30%
</TABLE>



                                              WEIGHTED AVERAGE LIVES

                                                     Class A-1

                                         Weighted
Prepayment                             Average Life     Earliest Retirement
Assumption                              (years)(1)             Date(2)
- ----------                              ----------             -------

    I ..............................         19.09    May 20, 2024
   II ..............................          6.34    March 20, 2010
  III ..............................          4.80    October 20, 2006
   IV ..............................          4.16    May 20, 2005
    V ..............................          3.16    February 20, 2003



                                      S-32
<PAGE>

                                                     Class A-2

                                         Weighted
Prepayment                             Average Life     Earliest Retirement
Assumption                              (years)(1)             Date(2)
- ----------                              ----------             -------

    I ..............................         20.27    May 20, 2024
   II ..............................          5.77    March 20, 2010
  III ..............................          4.43    October 20, 2006
   IV ..............................          3.87    May 20, 2005
    V ..............................          2.97    February 20, 2003

(1)      Assuming no early termination of the Trust.
(2)      Assuming early  termination of the Trust at the date when the aggregate
         principal  balances of the Mortgage  Loans  decline to a level equal to
         10% of the Original Aggregate Loan Balance.

         There is no  assurance  that  prepayments  will  occur,  or, if they do
occur, that they will occur at any constant percentage or in accordance with any
of the aforementioned Prepayment Assumptions.

Payment Delay Feature of Fixed Rate Certificates

         The effective yield to the Owners of the Fixed Rate  Certificates  will
be lower than the yield otherwise produced by the related Class A-1 Pass-Through
Rate and the purchase price of such Certificates  because principal and interest
distributions  will not be payable to such holders  until at least the twentieth
day of the  month  following  the  month  of  accrual  (without  any  additional
distributions of interest or earnings thereon in respect of such delay).

                             ADDITIONAL INFORMATION

         The description in this Prospectus  Supplement of the mortgage pool and
the Mortgaged Properties is based upon the pool of Mortgage Loans as constituted
at the close of business  on the Cut-Off  Date,  as adjusted  for the  scheduled
principal  payments  due on or before  such date.  Prior to the  issuance of the
Offered Certificates,  Mortgage Loans may be removed from the mortgage pool as a
result of incomplete  documentation or non-compliance  with  representations and
warranties  set forth in the Pooling  and  Servicing  Agreement,  if the Company
deems such removal necessary or appropriate.  A limited number of other mortgage
loans may be included in the mortgage  pool prior to the issuance of the Offered
Certificates.

         A current  report on Form 8-K will be  available to  purchasers  of the
Offered  Certificates  and will be filed and  incorporated  by  reference to the
Registration  Statement,  together with the Pooling and Servicing Agreement with
the  Commission  within  fifteen days after the initial  issuance of the Offered
Certificates.  In the  event  Mortgage  Loans are  removed  from or added to the
mortgage pool as set forth in the preceding paragraph,  such removal or addition
will be noted in the current report on Form 8-K.  Also,  the Company  intends to
file certain  additional  yield tables and other  computational  materials  with
respect to the Fixed Rate  Certificates  and/or the Variable  Rate  Certificates
with the  Commission  in a report on Form 8-K.  Such tables and  materials  were
prepared at the request of certain prospective  investors,  based on assumptions
provided  by, and  satisfying  the special  requirements  of,  such  prospective
investors.  Such tables and assumptions may be based on assumptions  that differ
from the Modeling Assumptions.  Accordingly, such tables and other materials may
not be relevant to or appropriate  for investors  other than those  specifically
requesting them.

                     DESCRIPTION OF THE OFFERED CERTIFICATES

General

         The Certificates will consist of the Class A-1 Certificates,  the Class
A-2 Certificates and the Class R Certificates.  The Certificates  will be issued
by First Alliance  Mortgage Loan Trust 1996-1, a trust to be organized under the
laws of the State of New York. Only the Offered Certificates are offered hereby.
The Subordinate  Certificates will be retained by the Company, and are not being
offered  hereby.  The  Offered   Certificates   together  with  the  Subordinate
Certificates are herein referred to as the "Certificates."


                                      S-33

<PAGE>

         Persons in whose  name a  Certificate  is  registered  in the  Register
maintained by the Trustee are the "Owners" of the  Certificates.  For so long as
the Offered  Certificates  are in book-entry  form with DTC, the only "Owner" of
the  Offered  Certificates  as the  term  "Owner"  is  used in the  Pooling  and
Servicing Agreement will be Cede. No Offered Interest Holder will be entitled to
receive a definitive  certificate  representing  such  person's  interest in the
Trust,  except in the event that physical  Certificates are issued under limited
circumstances set forth in the Pooling and Servicing  Agreement.  All references
herein to the Owners of Offered  Certificates  shall mean and include the rights
of Offered Interest Holders, as such rights may be exercised through DTC and its
participating  organizations,  except as otherwise  specified in the Pooling and
Servicing Agreement.

         As described in "The Mortgage Loan Pool" herein, the Mortgage Loan Pool
is divided  into the Fixed Rate  Group,  which  contains  first and junior  lien
Mortgage Loans having fixed rates of interest and the Variable Rate Group, which
contains first lien Mortgage Loans having  variable rates of interest.  For each
Mortgage Loan Group, the related Class of Class A Certificates will evidence the
right to receive on each Payment Date the Class A  Distribution  Amount for such
Class of Class A  Certificates,  in each  case  until  the  related  Certificate
Principal  Balance  has been  reduced  to zero.  The  Owners of the  Subordinate
Certificates  will be entitled to receive  distributions of residual Net Monthly
Excess Cashflow.

         One-hundred  percent  of the  Class A  Distribution  Amount  due to the
Owners of each Class of the Class A Certificates on each Payment Date is insured
by the Certificate Insurer pursuant to the Certificate Insurance Policies.
See "The Certificate Insurance Policies and the Certificate Insurer" herein.

Payment Dates

         The Pooling  and  Servicing  Agreement  will  require  that the Trustee
create and maintain a Certificate  Account, to be established as a trust account
held by the trust  department of the Trustee (the  "Certificate  Account").  All
funds in the Certificate Account shall be invested and reinvested by the Trustee
for the benefit of the related Owners and  Certificate  Insurer,  as directed by
the Servicer, in Eligible Investments.

         One business day prior to the related  Payment Date (or, if such day is
not a business day, the  immediately  preceding  business day) (the  "Remittance
Date") the  Servicer is required to withdraw  from the  Principal  and  Interest
Account and remit to the Trustee,  for deposit in the Certificate  Account,  the
Monthly  Remittance  Amount for the related  Mortgage  Loan  Group.  The Monthly
Remittance  Amount for a Mortgage  Loan Group is equal to (a) the sum of (i) the
balance on  deposit in the  Principal  and  Interest  Account as of the close of
business on the related  Determination  Date, (ii) all Delinquency  Advances and
Compensating Interest  (collectively,  the "Advances") and (iii) certain amounts
required to be deposited by the Servicer in the Certificate  Account,  including
Loan Purchase  Prices and  Substitution  Amounts,  reduced by (b) the sum of (i)
scheduled payments on the Mortgage Loans collected but due after the related Due
Date, (ii) reinvestment income on amounts in the Principal and Interest Account,
(iii)  all  amounts  reimbursable  to the  Servicer  and  (iv)  any  unscheduled
payments,  including  Mortgagor  prepayments  on the Mortgage  Loans,  Insurance
Proceeds  and Net  Liquidation  Proceeds  occurring in the month of such Payment
Date. With respect to any Payment Date, (i) the Due Date is the first day of the
month in which such Payment Date occurs,  and (ii) the Determination Date is the
12th day of the month in which such Payment Date occurs or, if such day is not a
business day, the immediately preceding business day. "Remittance Period" means,
the  period  beginning  on  the  first  day of the  calendar  month  immediately
preceding  the month in which the related  Remittance  Date occurs and ending on
the last day of such month. See "The Pooling and Servicing Agreement -- Payments
on Mortgage Loans and Contracts" in the Prospectus.

         The  Compensating  Interest  for  any  Payment  Date  is  equal  to the
aggregate shortfall, if any, in collections of interest (adjusted to the related
net Mortgage Rates) resulting from principal prepayments in full on the Mortgage
Loans received in the  corresponding  Remittance  Period.  Such  shortfalls will
result because  interest on prepayments in full is distributed  only to the date
of prepayment. The Servicer will be obligated to apply amounts otherwise payable
to it as  servicing  compensation  in any  month  to  cover  any  shortfalls  in
collections  of one full month's  interest at the  applicable  net Mortgage Rate
resulting from  principal  prepayments in full. The Servicer is not obligated to
cover any shortfalls in collections  of interest for  prepayments in part.  Such
prepayments in part are applied to reduce the outstanding  principal  balance of
the related Mortgage Loan as of the Due Date in the month of prepayment.


                                      S-34

<PAGE>

Distributions

         Distributions on the Certificates  will be made on each Payment Date to
Owners of record of the Certificates as of the immediately preceding Record Date
in an amount  equal to the product of such Owner's  Percentage  Interest and the
amount  distributed  in  respect  of  such  Certificateholder's  Class  of  such
Certificates on such Payment Date. The "Percentage  Interest" represented by any
Offered  Certificate  will be equal to the  percentage  obtained by dividing the
Original  Certificate  Principal  Balance  of such  Offered  Certificate  by the
Original Certificate Principal Balance of all Certificates of the same Class.

Overcollateralization Provisions

         Overcollateralization  Resulting from Cash Flow Structure.  The Pooling
and Servicing  Agreement requires that, on each Payment Date, Net Monthly Excess
Spread with respect to a Mortgage  Loan Group be applied on such Payment Date as
an   accelerated   payment  of  principal  on  the  related  Class  of  Class  A
Certificates,  but  only to the  limited  extent  hereafter  described.  The Net
Monthly  Excess  Spread  equals (i) the  excess  (such  excess  being the "Total
Monthly Excess Spread" with respect to the related Mortgage Loan Group),  if any
of (x) the interest  which is collected on the Mortgage  Loans in such  Mortgage
Loan Group during a Remittance Period and with respect to Due Dates occurring in
the month in which such  Payment  Date occurs (net of the  Servicing  Fee and of
certain miscellaneous  administrative  amounts) plus the interest portion of any
Delinquency  Advances  and  Compensating  Interest  over  (y) the sum of (I) the
interest which accrues on the related Class of Class A  Certificates  during the
related  Accrual Period,  (II) the premiums due to the Certificate  Insurer with
respect  to the  related  Certificate  Insurance  Policy and the fees due to the
Trustee and (III) with respect to the Variable Rate Group, the lesser of (x) one
month's  interest on the Class A-2  Certificates,  calculated  at the  Available
Funds Cap for such  Payment Date and (y) the amount of any  Available  Funds Cap
Carry-Forward  Amount for such Payment Date, minus (ii) any portion of the Total
Monthly Excess Spread which is used to cover any  shortfalls in Available  Funds
on such  Payment  Date in the  related  Mortgage  Loan  Group,  or in the  other
Mortgage Loan Group, or used to reimburse the Certificate  Insurer on account of
prior Insured Payments.

         Pursuant to the Pooling and  Servicing  Agreement,  each  Mortgage Loan
Group's  Net  Monthly  Excess  Spread is  required to be applied as a payment of
principal  on the  related  Class  of Class A  Certificates  until  the  related
Subordinated  Amount has  increased  to the level  required  with respect to the
related Mortgage Loan Group.  "Subordinated  Amount" means,  with respect to any
Mortgage Loan Group and Payment Date, the  difference,  if any,  between (x) the
aggregate  principal  balances of the Mortgage Loans in such Mortgage Loan Group
as of the close of business on the last day of the preceding  Remittance  Period
after taking into account payments of scheduled  principal on the Mortgage Loans
due on the Due Date which  immediately  follows the last day of such  Remittance
Period and (y) the Class A  Principal  Balance of the  related  Class of Class A
Certificates as of such Payment Date (and assuming all distributions are made on
such Payment Date).  With respect to either  Mortgage Loan Group,  any amount of
Net  Monthly  Excess  Spread  actually  applied as a payment of  principal  is a
"Subordination  Increase Amount".  The required level of the Subordinated Amount
with  respect  to a  Mortgage  Loan  Group and  Payment  Date is the  "Specified
Subordinated  Amount" with respect to such Mortgage Loan Group and Payment Date.
The  Pooling  and  Servicing  Agreement  generally  provides  that  the  related
Specified Subordinated Amount may, over time, decrease, or increase,  subject to
certain floors, caps and triggers.

         To the extent that any Mortgage Loan Group's Net Monthly  Excess Spread
is not required to be applied to the payment of a Subordination  Increase Amount
on the related Class of Class A  Certificates  because the  Subordinated  Amount
related  to  such  Class  is  equal  to  or  greater  than  the  then  Specified
Subordinated  Amount  related to such  Class,  such Net  Monthly  Excess  Spread
(together with the amount of any Subordination Reduction Amount, as described in
the second  succeeding  paragraph)  is permitted to be applied to the payment of
Subordination Increase Amounts on the other Class of Class A Certificates to the
extent necessary to increase the related Subordinated Amount to the level of its
Specified Subordinated Amount.

         The  application  of Net Monthly  Excess  Spread to  principal  has the
effect  of  accelerating  the  amortization  of the  related  Class  of  Class A
Certificates  relative to the  amortization of the Mortgage Loans in the related
Mortgage Loan Group.  To the extent that any Net Monthly Excess Spread is not so
used, the Pooling and Servicing

                                      S-35

<PAGE>

Agreement  provides  that it will be used to  reimburse  the Servicer or Trustee
with  respect  to any  amounts  owing  to  each,  or paid to the  Owners  of the
Subordinated Certificates.

         In the event  that the  required  level of the  Specified  Subordinated
Amount with  respect to a Mortgage  Loan Group is permitted to decrease or "step
down" on a Payment  Date in the  future,  the Pooling  and  Servicing  Agreement
provides that a portion of the principal which would otherwise be distributed to
the Owners of the related  Class of Class A  Certificates  on such  Payment Date
shall be  distributed  to the Owners of the  Subordinated  Certificates  on such
Payment  Date.  This has the  effect of  decelerating  the  amortization  of the
related  Class of  Class A  Certificates  relative  to the  amortization  of the
Mortgage Loans in the related  Mortgage Loan Group,  and of reducing the related
Subordinated  Amount.  "Excess  Subordinated  Amount" means, with respect to any
Mortgage Loan Group and Payment Date, the  difference,  if any,  between (x) the
Subordinated  Amount that would apply to the related Mortgage Loan Group on such
Payment  Date after  taking into  account all  distributions  to be made on such
Payment Date (except for any  distributions of related  Subordination  Reduction
Amounts  as  described  in  this  paragraph)  and  (y)  the  related   Specified
Subordinated  Amount for such Payment Date.  If, on any Payment Date, the Excess
Subordinated Amount is, or, after taking into account all other distributions to
be made on such Payment Date would be, greater than zero (i.e., the Subordinated
Amount is or would be greater than the related Specified  Subordinated  Amount),
then any amounts  relating to principal  which would otherwise be distributed to
the Owners of the related  Class of Class A  Certificates  on such  Payment Date
shall  instead be  distributed  to the Owners of the  Subordinated  Certificates
(subject  to  certain  other  prior   applications   as  described  below  under
"Crosscollateralization Provisions") in an amount equal to the lesser of (x) the
Excess  Subordinated  Amount and (y) the amount  available for  distribution  on
account of principal  with respect to the related Class of Class A  Certificates
on such Payment Date;  such amount being the  "Subordination  Reduction  Amount"
with  respect to the related  Mortgage  Loan Group for such Payment  Date.  As a
technical matter  regarding the cash flow structure of the Trust,  Subordination
Reduction  Amounts may result even prior to the  occurrence  of any  decrease or
"step down" in the related Specified  Subordinated  Amount.  This is because the
Owners of the related Class of Class A  Certificates  will generally be entitled
to  receive  100% of  collected  principal,  even  though  the  related  Class A
Principal Balances will, following the accelerated  amortization  resulting from
the  application of the Net Monthly  Excess Spread,  represent less than 100% of
the related Mortgage Loan Group's aggregate  scheduled principal balance. In the
absence of the  provisions  relating to  Subordination  Reduction  Amounts,  the
foregoing may otherwise increase the Subordinated  Amounts above their Specified
Subordinated Amount requirements even without the further application of any Net
Monthly Excess Spread.

         The Pooling and Servicing  Agreement provides that, on any Payment Date
all amounts (subject to the discussion in the preceding  paragraph) collected on
account  of  principal  (including  the  principal  portion  of any  Delinquency
Advances  and  other  than  any  such  amount   applied  to  the  payment  of  a
Subordination Reduction Amount) with respect to a Mortgage Loan Group during the
prior  Remittance  Period  together  with  principal  due on the Due Date  which
immediately  follows the last day of such Remittance  Period will be distributed
to the Owners of the related Class of Class A Certificates on such Payment Date.
If any  Mortgage  Loan  became a  Liquidated  Mortgage  Loan  during  such prior
Remittance Period, the Net Liquidation Proceeds related thereto and allocated to
principal may be less than the principal  balance of the related  Mortgage Loan;
the amount of any such  insufficiency  is a "Realized  Loss." In  addition,  the
Pooling and Servicing  Agreement  provides  that,  the principal  balance of any
Mortgage Loan which becomes a Liquidated  Mortgage Loan shall  thenceforth equal
zero.  The  Pooling  and  Servicing  Agreement  does not  contain any rule which
requires  that the amount of any Realized Loss be  distributed  to the Owners of
the related Class of Class A Certificates on the Payment Date which  immediately
follows the event of loss;  i.e.,  the Pooling and Servicing  Agreement does not
require the current  recovery of losses.  However,  the occurrence of a Realized
Loss will reduce the  Subordinated  Amount with respect to the related  Mortgage
Loan Group,  which,  to the extent that such reduction  causes the  Subordinated
Amount to be less than the related Specified  Subordinated  Amount applicable to
the related Payment Date,  will require the payment of a Subordination  Increase
Amount on such Payment  Date (or, if  insufficient  funds are  available on such
Payment Date, on subsequent Payment Dates, until the Subordinated  Amount equals
the related Specified  Subordinated  Amount).  The effect of the foregoing is to
allocate losses to the Owners of the Subordinated  Certificates by reducing,  or
eliminating entirely,  payments of Monthly Excess Cash Flow and of Subordination
Reduction Amounts which such Owners would otherwise receive.


                                      S-36

<PAGE>

         Overcollateralization  and  the  Certificate  Insurance  Policies.  The
Pooling and Servicing  Agreement defines a "Subordination  Deficit" with respect
to a Mortgage Loan Group and Payment Date to be the amount, if any, by which (x)
the Class A  Principal  Balance of the  related  Class of Class A  Certificates,
after taking into  account all  distributions  to be made on such Payment  Date,
exceeds  (y) the  aggregate  principal  balances  of the  Mortgage  Loans in the
related  Mortgage  Loan Group as of the close of  business on the Due Date which
immediately follows the last day of the prior Remittance Period. The Pooling and
Servicing  Agreement requires the Trustee to make a claim for an Insured Payment
under the related Certificate Insurance Policy not later than the third Business
Day prior to any  Payment  Date as to which the Trustee  has  determined  that a
Subordination  Deficit  will occur for the purpose of applying  the  proceeds of
such  Insured  Payment as a payment of  principal  to the Owners of the  related
Class of Class A Certificates  on such Payment Date. The  Certificate  Insurance
Policies  are thus  similar  to the  subordination  provisions  described  above
insofar as the Certificate  Insurance Policies guarantee  ultimate,  rather than
current,  payment  of the  amounts of any  Realized  Losses to the Owners of the
related  Class of Class A  Certificates.  Investors in the Class A  Certificates
should realize that, under extreme loss or delinquency  scenarios  applicable to
the related Mortgage Loan Pool, they may temporarily receive no distributions of
principal.

Crosscollateralization Provisions

         On each  Payment  Date,  an  amount  equal to the sum of (x) the  Total
Monthly  Excess Spread with respect to each Mortgage Loan Group and Payment Date
plus (y) any  Subordination  Reduction Amount with respect to each such Mortgage
Loan  Group and  Payment  Date (such  amount  being the  "Total  Monthly  Excess
Cashflow"  with respect to such  Mortgage  Loan Group and Payment  Date) will be
required to be applied in the following order of priority:

                         (i) such amount shall be used to fund any  shortfall on
         such Payment Date with respect to the related  Mortgage  Loan Group and
         equal  to the  difference,  if any,  between  (x) the  related  Class A
         Distribution  Amount (calculated only with respect to clause (y) of the
         definition thereof and without any Subordination  Increase Amount) with
         respect to such  Mortgage  Loan Group for such Payment Date and (y) the
         Available  Funds  with  respect  to such  Mortgage  Loan Group for such
         Payment  Date  (the  amount  of  such  difference  being  equal  to  an
         "Available  Funds  Shortfall" with respect to the related Mortgage Loan
         Group);

                        (ii) any portion of the Total  Monthly  Excess  Cashflow
         with  respect  to  such  Mortgage  Loan  Group   remaining   after  the
         application  described  in clause  (i) above  shall be used to fund any
         Available  Funds  Shortfall  with  respect to the other  Mortgage  Loan
         Group;

                       (iii) any portion of the Total  Monthly  Excess  Cashflow
         with  respect  to  such  Mortgage  Loan  Group   remaining   after  the
         applications  described  in clauses (i) and (ii) above shall be paid to
         the  Certificate  Insurer in respect of amounts  owed on account of any
         Insured Payments  theretofore made and interest thereon with respect to
         the  related  Mortgage  Loan  Group  (any  such  amount  so owed to the
         Certificate  Insurer and not  theretofore  paid,  together with accrued
         interest thereon, the "Insurer Reimbursable Amount" with respect to the
         related Mortgage Loan Group); and

                        (iv) any portion of the Total  Monthly  Excess  Cashflow
         with  respect  to  such  Mortgage  Loan  Group   remaining   after  the
         applications  described in clauses  (i),  (ii) and (iii) above shall be
         paid to the Certificate Insurer in respect of any Insurer  Reimbursable
         Amount with respect to the other Mortgage Loan Group.

The amount,  if any, of the Total  Monthly  Excess  Cashflow  with  respect to a
Mortgage Loan Group on a Payment Date remaining  after such  applications is the
"Net Monthly Excess  Cashflow" with respect to such Mortgage Loan Group for such
Payment Date;  such amount is required to be applied in the  following  order of
priority on such Payment Date:

                         (i) such  amount  shall be used to fund the  payment of
         any required  Subordination Increase Amount with respect to the related
         Mortgage  Loan  Group as a portion of the  distribution  of the Class A
         Principal Distribution Amount on such Payment Date;


                                      S-37

<PAGE>

                        (ii) any  portion  of the Net  Monthly  Excess  Cashflow
         remaining after the application  described in clause (i) above shall be
         used first,  to make any required  Subordination  Increase  Amount with
         respect  to the  other  Mortgage  Loan  Group  and  second,  to pay any
         Available Funds Cap Carry-Forward Amount; and

                       (iii) any remaining Net Monthly Excess  Cashflow may then
         be used to reimburse  the Servicer and the Trustee for certain  amounts
         owing  to  each,  or may be  paid  to the  Owners  of the  Subordinated
         Certificates.

Credit Enhancement Does Not Apply to Prepayment Risk

         In general, the protection afforded by the subordination provisions and
by the Certificate  Insurance Policies is protection for credit risk and not for
prepayment  risk. The  subordination  provisions may not be adjusted,  nor may a
claim be made under the  Certificate  Insurance  Policies to guarantee or insure
that any particular rate of prepayment is experienced by the Trust.

Class  A  Distributions  and  Insured  Payments  to the  Owners  of the  Offered
Certificates

         No later  than  three  Business  Days  prior to each  Payment  Date the
Trustee  will be  required  to  determine  the  amounts  to be on deposit in the
Certificate  Account  on  such  Payment  Date  with  respect  to each of the two
Mortgage  Loan  Groups and equal to the sum of (x) such  amounts  excluding  the
amount of any Total Monthly Excess  Cashflow  amounts  included in such amounts,
plus (y) any amounts of Total Monthly Excess  Cashflow (as described above under
"Crosscollateralization  Provisions")  to be applied on account of such Mortgage
Loan Group on such  Payment  Date.  The amounts  described  in clause (x) of the
preceding sentence with respect to each Mortgage Loan Group and Payment Date are
the "Fixed Rate Group  Available  Funds" and the "Variable Rate Group  Available
Funds",  respectively or, generally,  "Available  Funds;" the sum of the amounts
described in clauses (x) and (y) of the preceding  sentence with respect to each
Mortgage  Loan Group and Payment Date are the "Fixed Rate Group Total  Available
Funds" and the "Variable Rate Group Total Available  Funds,"  respectively,  or,
generally,  "Total  Available  Funds."  If the sum of the  Class A  Distribution
Amounts  with  respect  to the Fixed Rate  Certificates,  for any  Payment  Date
exceeds the Fixed Rate Group Total  Available  Funds for such Payment Date,  the
Trustee  will be  required  to draw the  amount of such  insufficiency  from the
Certificate  Insurer under the Certificate  Insurance  Policy  applicable to the
Fixed  Rate  Certificates.  Similarly,  if on  any  Payment  Date  the  Class  A
Distribution  Amount with respect to the Variable Rate Certificates  exceeds the
Variable Rate Group Total  Available  Funds for such Payment  Date,  the Trustee
will be required to draw the amount of such  insufficiency  from the Certificate
Insurer under the Certificate  Insurance Policy  applicable to the Variable Rate
Certificates. The Trustee will be required to deposit to the Certificate Account
the amount of any Insured Payment made by the Certificate  Insurer.  The Pooling
and Servicing Agreement provides that amounts which cannot be distributed to the
Owners of the Offered  Certificates as a result of proceedings  under the United
States  Bankruptcy  Code or similar  insolvency  laws will not be  considered in
determining  the amount of Total  Available  Funds with  respect to any  Payment
Date.

         On each Payment  Date,  and  following the making by the Trustee of all
allocations,  transfers and deposits  heretofore  described  under this caption,
from amounts  (including  any related  Insured  Payment)  then on deposit in the
Certificate Account with respect to the related Mortgage Loan Group, the Trustee
will be required to distribute (x) to the Owners of the Fixed Rate Certificates,
the related  Class A  Distribution  Amount for such  Payment Date and (y) to the
Owners of the  Variable  Rate  Certificates,  the related  Class A  Distribution
Amount for such Payment Date together  with any portion of any  Available  Funds
Cap Carry-Forward Amount to be funded on such Payment Date.

Calculation of LIBOR

         The Class A-2 Certificates  will initially bear a pass-through  rate of
5.8175% per annum which applies to the Accrual  Period  beginning on the Closing
Date and  ending  on April 21,  1996.  Thereafter  on the  second  business  day
preceding each Payment Date (each such date, an "Interest  Determination Date"),
the Trustee will determine the London interbank  offered rate for one-month U.S.
dollar  deposits  ("LIBOR")  for the  next  Accrual  Period  for the  Class  A-2
Certificates  on the  basis of the  offered  rates of the  Reference  Banks  for
one-month U.S. dollar

                                      S-38

<PAGE>

deposits,  as such rates appear on the Reuter Screen LIBO Page, as of 11:00 a.m.
(London  time) on such  Interest  Determination  Date.  As used in this section,
"business  day"  means a day on which  banks  are open for  dealing  in  foreign
currency  and  exchange in London and New York City;  "Reuter  Screen LIBO Page"
means the display  designated  as page "LIBO" on the Reuter  Monitor Money Rates
Service (or such other page as may replace the LIBO page on that service for the
purpose of  displaying  London  interbank  offered  rates of major  banks);  and
"Reference  Banks" means  leading  banks  selected by the Trustee and engaged in
transactions in Eurodollar deposits in the international Eurocurrency market (i)
with an established place of business in London, (ii) whose quotations appear on
the Reuter  Screen LIBO Page on the  Interest  Determination  Date in  question,
(iii)  which  have  been  designated  as  such  by  the  Trustee  and  (iv)  not
controlling,  controlled  by, or under common  control with,  the Company or any
Originator.

         On each  Interest  Determination  Date,  LIBOR for the related  Accrual
Period for the Class A-2  Certificates  will be  established  by the  Trustee as
follows:

                  (a)  If on  such  Interest  Determination  Date  two  or  more
         Reference Banks provide such offered quotations,  LIBOR for the related
         Accrual Period for the Class A-2  Certificates  shall be the arithmetic
         mean of such offered  quotations  (rounded  upwards if necessary to the
         nearest whole multiple of 0.0625%).

                  (b) If on such  Interest  Determination  Date  fewer  than two
         Reference Banks provide such offered quotations,  LIBOR for the related
         Accrual  Period for the Class A-2  Certificates  shall be the higher of
         (x) LIBOR as determined on the previous Interest Determination Date and
         (y) the Reserve Interest Rate. The "Reserve Interest Rate" shall be the
         rate per  annum  that  the  Trustee  determines  to be  either  (i) the
         arithmetic  mean  (rounded  upwards if necessary  to the nearest  whole
         multiple of 0.0625%) of the one-month  U.S.  dollar lending rates which
         New York City banks selected by the Trustee are quoting on the relevant
         Interest  Determination Date to the principal London offices of leading
         banks in the London  interbank market or, in the event that the Trustee
         can determine no such arithmetic  mean, (ii) the lowest  one-month U.S.
         dollar  lending rate which New York City banks  selected by the Trustee
         are quoting on such  Interest  Determination  Date to leading  European
         banks.

         The establishment of LIBOR on each Interest  Determination  Date by the
Trustee and the Trustee's  calculation of the rate of interest applicable to the
Class A-2  Certificates  for the related Accrual Period shall (in the absence of
manifest error) be final and binding.

Book Entry Registration of the Offered Certificates

         The  Offered   Certificates   will  be  book-entry   Certificates  (the
"Book-Entry Certificates"). Beneficial Owners may elect to hold their Book-Entry
Certificates  directly  through DTC in the United States,  or CEDEL or Euroclear
(in  Europe) if they are  participants  of such  systems  ("Participants")  , or
indirectly  through   organizations  which  are  Participants.   The  Book-Entry
Certificates  will be issued in one or more  certificates  per class of  Offered
Certificates  which in the aggregate equal the principal balance of such Offered
Certificates  and will  initially be  registered  in the name of Cede & Co., the
nominee of DTC.  CEDEL and  Euroclear  will hold omnibus  positions on behalf of
their  Participants  through  customers'  securities  accounts  in  CEDEL's  and
Euroclear's  names on the books of their respective  depositaries  which in turn
will hold such positions in customers'  securities accounts in the depositaries'
names on the  books  of DTC.  Citibank  will act as  depositary  for  CEDEL  and
Chemical will act as depositary for Euroclear (in such capacities,  individually
the  "Relevant  Depositary"  and  collectively  the  "European   Depositaries").
Investors may hold such beneficial  interests in the Book-Entry  Certificates in
minimum denominations  representing  principal amounts of $1,000 and in integral
multiples in excess thereof. Except as described below, no Beneficial Owner will
be entitled to receive a physical  certificate  representing such Certificate (a
"Definitive Certificate").  Unless and until definitive Certificates are issued,
it is anticipated that the only "Owner" of such Book-Entry  Certificates will be
Cede & Co., as nominee of DTC. Beneficial Owners will not be Owners as that term
is used in the  Pooling  and  Servicing  Agreement.  Beneficial  Owners are only
permitted to exercise their rights indirectly through Participants and DTC.

         The Beneficial  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 the
Beneficial   Owner's   account  for  such  purpose.   In  turn,   the  Financial
Intermediary's Ownership of such

                                      S-39


<PAGE>

Book-Entry  Certificate  will  be  recorded  on  the  records  of  DTC  (or of a
participating  firm  that acts as agent for the  Financial  Intermediary,  whose
interest  will in turn be  recorded  on the  records of DTC,  if the  Beneficial
Owner's  Financial  Intermediary  is not a DTC Participant and on the records of
CEDEL or Euroclear, as appropriate).

         Beneficial  Owners will receive all  distributions of principal of, and
interest on, the Book-Entry  Certificates  from the Trustee  through DTC and DTC
Participants.   While  such  Certificates  are  outstanding  (except  under  the
circumstances  described  below),  under the rules,  regulations  and procedures
creating and affecting DTC and its operations (the "Rules"),  DTC is required to
make  book-entry  transfers  among  Participants  on whose  behalf  it acts with
respect  to  such   Certificates   and  is  required  to  receive  and  transmit
distributions of principal of, and interest on, such Certificates.  Participants
and indirect participants with whom Beneficial Owners have accounts with respect
to Book-Entry  Certificates are similarly required to make book-entry  transfers
and  receive  and  transmit  such  distributions  on behalf of their  respective
Beneficial  Owners.  Accordingly,  although  Beneficial  Owners will not possess
certificates,  the Rules  provide a mechanism  by which  Beneficial  Owners will
receive distributions and will be able to transfer their interests.

         Beneficial   Owners   will  not  receive  or  be  entitled  to  receive
certificates   representing   their   respective   interests   in  the   Offered
Certificates, except under the limited circumstances described below. Unless and
until  Definitive  Certificates  are  issued,  Beneficial  Owners  who  are  not
Participants  may  transfer  ownership  of  Offered  Certificates  only  through
Participants  and indirect  participants by instructing  such  Participants  and
indirect  participants  to transfer  such Offered  Certificates,  by  book-entry
transfer,  through  DTC for  the  account  of the  purchasers  of  such  Offered
Certificates,  which account is maintained with their  respective  Participants.
Under the Rules and in  accordance  with DTC's normal  procedures,  transfers of
ownership  of such  Offered  Certificates  will be executed  through DTC and the
accounts of the  respective  Participants  at DTC will be debited and  credited.
Similarly,  the  Participants  and  indirect  participants  will make  debits or
credits,  as the case may be, on their  records  on behalf  of the  selling  and
purchasing Beneficial Owners.

         Because of time zone  differences,  credits of  securities  received in
CEDEL or Euroclear as a result of a transaction  with a Participant will be made
during subsequent  securities  settlement  processing and dated the business day
following the DTC  settlement  date.  Such credits or any  transactions  in such
securities  settled  during such  processing  will be  reported to the  relevant
Euroclear or CEDEL  Participants on such business day. Cash received in CEDEL or
Euroclear as a result of sales of securities  by or through a CEDEL  Participant
(as  defined  below)  or  Euroclear  Participant  (as  defined  below)  to a DTC
Participant  will be received with value on the DTC settlement  date but will be
available  in the  relevant  CEDEL  or  Euroclear  cash  account  only as of the
business day following  settlements in DTC. For information  with respect to tax
documentation  procedures  relating to the  Certificates,  see "Certain  Federal
Income Tax Consequences -- Taxation of Certain Foreign Investors" and "-- Backup
Withholding"  in the  Prospectus  and  "Global  Clearance,  Settlement  and  Tax
Documentation   Procedures--Certain   U.S.  Federal  Income  Tax   Documentation
Requirements" in Annex I hereto.

         Transfers between Participants will occur in accordance with DTC rules.
Transfers  between CEDEL  Participants and Euroclear  Participants will occur in
accordance with their respective rules and operating procedures.

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

         DTC,  which is a New  York-chartered  limited  purpose  trust  company,
performs  services  for its  Participants  ("DTC  Participants"),  some of which
(and/or  their   representatives)   own  DTC.  In  accordance  with  its  normal
procedures, DTC is expected to record the positions held by each DTC Participant
in the Book-Entry Certificates,

                                      S-40

<PAGE>


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 DTC and DTC Participants as in effect from
time to time.

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

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

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

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

         Distributions  on the  Book-Entry  Certificates  will  be  made on each
Payment Date by the Trustee to DTC. DTC will be  responsible  for  crediting the
amount of such payments to the accounts of the  applicable DTC  Participants  in
accordance  with  DTC's  normal   procedures.   Each  DTC  Participant  will  be
responsible  for  disbursing  such  payment  to  the  Beneficial  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 Beneficial  Owners of the Book-Entry  Certificates
that it represents.

         Under  a  book-entry  format,   Beneficial  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. Distributions with respect to
Certificates  held  through  CEDEL or  Euroclear  will be  credited  to the cash
accounts of CEDEL

                                      S-41

<PAGE>

Participants or Euroclear  Participants in accordance with the relevant system's
rules and procedures,  to the extent received by the Relevant  Depositary.  Such
distributions  will be subject to tax  reporting  in  accordance  with  relevant
United  States tax laws and  regulations.  Because DTC can only act on behalf of
Financial Intermediaries, the ability of a Beneficial 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 lack 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.

         Monthly and annual  reports on the Trust  provided  by the  Servicer to
Cede,  as  nominee of DTC,  may be made  available  to  Beneficial  Owners  upon
request,  in accordance with the rules,  regulations and procedures creating and
affecting  the  Depository,  and to the  Financial  Intermediaries  to whose DTC
accounts the Book-Entry Certificates of such Beneficial Owners are credited.

         DTC  has  advised  the  Trustee  that,   unless  and  until  Definitive
Certificates  are issued,  DTC 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  DTC
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.  CEDEL or the Euroclear Operator, as the case may
be, will take any action permitted to be taken by an Owner under the Pooling and
Servicing  Agreement on behalf of a CEDEL  Participant or Euroclear  Participant
only in accordance  with its relevant  rules and  procedures  and subject to the
ability of the Relevant  Depositary to effect such actions on its behalf through
DTC. DTC may take actions,  at the direction of the related  Participants,  with
respect to some Offered  Certificates  which  conflict  with actions  taken with
respect to other Offered Certificates.

         None of the  Depositor,  the Company,  the Servicer or the Trustee will
have any  responsibility  for any aspect of the records  relating to or payments
made on account of beneficial ownership interests of the Book-Entry Certificates
held by Cede, as nominee for DTC, or for  maintaining,  supervising or reviewing
any records relating to such beneficial ownership interests.

         Definitive  Certificates  will be  issued to  Beneficial  Owners of the
Book-Entry Certificates,  or their nominees, rather than to DTC, only if (a) DTC
or the Company  advises the  Trustee in writing  that DTC is no longer  willing,
qualified or able to discharge  properly its  responsibilities  as a nominee and
depository  with respect to the Book-Entry  Certificates  and the Company or the
Trustee is unable to locate a qualified successor,  (b) the Company, at its sole
option,  elects to terminate a book-entry  system through DTC or (c) DTC, at the
direction of the Beneficial  Owners  representing a majority of the  outstanding
Percentage Interests of the Offered Certificates, advises the Trustee in writing
that  the  continuation  of a  book-entry  system  through  DTC (or a  successor
thereto) is no longer in the best interests of Beneficial Owners.

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

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

Certain Activities

         The Trust has not and will not:  (i) issue  securities  (except for the
Certificates);  (ii) borrow money;  (iii) make loans;  (iv) invest in securities
for the purpose of exercising control; (v) underwrite securities; (vi) except as
provided in the Pooling and Servicing Agreement, engage in the purchase and sale
(or turnover) of  investments;  (vii) offer  securities in exchange for property
(except Certificates for the Mortgage Loans); or (viii) repurchase or

                                      S-42

<PAGE>

otherwise  reacquire its  securities.  See  "Servicing of the Mortgage Loans and
Contracts -- Reports To  Certificateholders"  in the Prospectus for  information
regarding reports to the Owners.

                                   THE COMPANY

         The Company,  First Alliance Mortgage Company,  was incorporated in the
State of California on May 13, 1975.  The Company has been actively  involved in
the mortgage  lending  business  since its founding.  The Company is a privately
held  company  100% owned by Brian  Chisick  and his wife,  Sarah  Chisick.  The
current business and all of its predecessors have been located in Orange County,
California.  Approximately 170 of the Company's 292 employees are located at the
corporate  headquarters.  The  remainder  of the  Company's  employees  work  in
seventeen branch offices  distributed  throughout the United States.  The branch
offices are located in the following cities in California:  Long Beach,  Encino,
Irvine, West Covina, Oakland, San Jose and Pleasant Hill. The Company has branch
offices  outside   California   located  in  the  following  cities:   Bellevue,
Washington;  Denver, Colorado; Oakbrook Terrace and Arlington Heights, Illinois;
Miami and Fort Lauderdale, Florida; Portland, Oregon; Atlanta, Georgia; Phoenix,
Arizona and Salt Lake City, Utah.

         The Company  maintains its corporate  headquarters  at 17305 Von Karman
Avenue, Irvine, California 92714- 6203. Its telephone number is (714) 224-8500.

         THE CERTIFICATE INSURANCE POLICIES AND THE CERTIFICATE INSURER

         The following  information has been supplied by the Certificate Insurer
for inclusion in this Prospectus Supplement.

         The Certificate Insurer, in consideration of the payment of the premium
and  subject  to  the  terms  of  the  Certificate  Insurance  Policies  thereby
unconditionally and irrevocably  guarantees to any Owner (as defined below) that
an amount  equal to each full and complete  Insured  Payment will be received by
the  Trustee,  or its  successor,  as trustee for the  Owners,  on behalf of the
Owners from the  Certificate  Insurer,  for  distribution by the Trustee to each
Owner  of  each  Owner's   proportionate  share  of  the  Insured  Payment.  The
Certificate  Insurer's obligation under the Certificate  Insurance Policies with
respect to a particular  Insured Payment shall be discharged to the extent funds
equal to the applicable Insured Payment are received by the Trustee,  whether or
not such funds are  properly  applied by the  Trustee.  Insured  Payments do not
include the payment on the Class A-2  Certificates  of any  Available  Funds Cap
Carry-Forward Amount.  Insured Payments shall be made only at the time set forth
in the Certificate  Insurance Policies and no accelerated Insured Payments shall
be made regardless of any acceleration of the Class A Certificates,  unless such
acceleration is at the sole option of the Certificate Insurer.

         Notwithstanding  the foregoing  paragraph,  the  Certificate  Insurance
Policies do not cover shortfalls,  if any,  attributable to the liability of the
Trust,  the  REMIC or the  Trustee  for  withholding  taxes,  if any  (including
interest and penalties in respect of any such liability).

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

         The  Certificate  Insurer will pay any other amount  payable  under the
Certificate  Insurance  Policies  no later than 12:00 noon New York City time on
the later of the Payment Date on which the related Class A Distribution

                                      S-43

<PAGE>

Amount is due or the Business Day following  receipt in New York,  New York on a
Business Day by State Street Bank and Trust  Company,  N.A., as Fiscal Agent for
the  Certificate  Insurer  or  any  successor  fiscal  agent  appointed  by  the
Certificate  Insurer  (the  "Fiscal  Agent") of a Notice (as  described  below);
provided that if such Notice is received  after 12:00 noon New York City time on
such Business  Day, it will be deemed to be received on the  following  Business
Day. If any such Notice received by the Fiscal Agent is not in proper form or is
otherwise  insufficient  for the  purpose  of making  claim  under  the  related
Certificate Insurance Policy it shall be deemed not to have been received by the
Fiscal Agent for purposes of this paragraph,  and the Certificate Insurer or the
Fiscal Agent,  as the case may be, shall  promptly so advise the Trustee and the
Trustee may submit an amended Notice.

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

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

         As used in the  Certificate  Insurance  Policies,  the following  terms
shall have the following meanings:

                  "Agreement" means the Pooling and Servicing Agreement dated as
         of March 1, 1996 among First  Alliance  Mortgage  Company,  as Company,
         First Alliance Mortgage  Company,  as Servicer,  Prudential  Securities
         Secured Financing  Corporation,  as Depositor and Bankers Trust Company
         of  California,  N.A., as Trustee,  without  regard to any amendment or
         supplement thereto unless the Certificate  Insurer shall have consented
         in writing thereto.

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

                  "Class A  Distribution  Amount"  shall  have the same  meaning
         ascribed to such term in the  Agreement  as of the date of execution of
         the  Certificate  Insurance  Policies,  without  giving  effect  to any
         subsequent amendment or modification to the Agreement.

                  "Insured  Payment," with respect to either Mortgage Loan Group
         and as to any Payment  Date,  will equal the sum of (i) the excess,  if
         any, of (a) the sum of the  related  Class A Current  Interest  and the
         related  Subordination  Deficit,  if any,  over (b) the  related  Total
         Available Funds (after applying the cross collateralization  provisions
         of the  Agreement,  after any deduction for the related  Premium Amount
         and fee  payable to the  Trustee  and after  taking  into  account  the
         portion of the  related  Class A  Principal  Distribution  Amount to be
         actually distributed on such Payment Date without regard to any related
         Insured  Payment to be made with  respect to such Payment  Date),  plus
         (ii) the related Preference Amount.

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

                  "Owner" means each Owner of a Class A Certificate  (as defined
         in the  Agreement)  who, on the  applicable  Payment  Date, is entitled
         under  the  terms of the  applicable  Class A  Certificate  to  payment
         thereunder.

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


                                      S-44

<PAGE>


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

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

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

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

         THE INSURANCE  PROVIDED BY THE  CERTIFICATE  INSURANCE  POLICIES IS NOT
COVERED BY THE PROPERTY/CASUALTY INSURANCE SECURITY FUND SPECIFIED IN ARTICLE 76
OF THE NEW YORK INSURANCE LAW.

         The Certificate  Insurance  Policies are not cancelable for any reason.
The premiums on the  Certificate  Insurance  Policies are not refundable for any
reason  including  payment,  or provision  being made for payment,  prior to the
maturity of the Class A Certificates.

         The  Certificate  Insurer,  formerly  known as Municipal Bond Investors
Assurance Corporation, is the principal operating subsidiary of MBIA Inc., a New
York Stock Exchange listed company.  MBIA Inc. is not obligated to pay the debts
of or claims  against  the  Certificate  Insurer.  The  Certificate  Insurer  is
domiciled in the State of New York and licensed to do business in all 50 states,
the District of Columbia and the  Commonwealth of Puerto Rico, the  Commonwealth
of the Northern Mariana Islands, the Virgin Islands of the United States and the
Territory of Guam. The Certificate Insurer has one European branch in France.

         All  information  regarding the  Certificate  Insurer,  a  wholly-owned
subsidiary of MBIA Inc.,  including the financial  statements of the Certificate
Insurer  for the year ended  December  31,  1994,  prepared in  accordance  with
generally accepted accounting principles,  included in the Annual Report on Form
10-K of MBIA Inc. for the year ended  December 31, 1994, is hereby  incorporated
by reference  into this  Prospectus  Supplement and shall be deemed to be a part
hereof. Any statement  contained in a document  incorporated by reference herein
shall be modified or superseded  for purposes of this  Prospectus  Supplement to
the extent that a statement  contained herein or in any other subsequently filed
document which also is incorporated  by reference  herein modifies or supersedes
such  statement.  Any statement so modified or  superseded  shall not be deemed,
except as so modified or  superseded,  to  constitute a part of this  Prospectus
Supplement.

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

                                                  SAP
                                               --------------------------------
                                                 December 31,      September 30,
                                                         1994              1995
                                                    (Audited)        (Unaudited)

                                                           (In millions)



Admitted Assets................................     $3,401               $3,678
Liabilities....................................      2,291                2,484
Capital and Surplus............................      1,110                1,194




                                      S-45
<PAGE>
                                              GAAP
                                              --------------------------------
                                              December 31,      September 30,
                                                      1994               1995
                                                 (Audited)        (Unaudited)

                                                    (In millions)


Assets........................................   $3,759               $4,257
Liabilities...................................    1,704                1,895
Shareholder's Equity..........................    2,055                2,362


         Audited financial  statements of the Certificate Insurer as of December
31, 1994 and 1993 and for each of the three years ended December 31, 1994,  1993
and 1992 are included  herein as Appendix B. Unaudited  financial  statements of
the Certificate  Insurer for the nine-month  period ended September 30, 1995 are
included  herein as Appendix C. Such financial  statements have been prepared on
the basis of generally accepted accounting principles. Copies of the Certificate
Insurer's 1994 year-end audited financial statements prepared in accordance with
statutory  accounting  practices are available from the Certificate Insurer. The
address of the Certificate Insurer is 113 King Street, Armonk, New York 10504.

         A copy of the Annual Report on Form 10-K of MBIA Inc. is available from
the Certificate Insurer or the Securities and Exchange  Commission.  The address
of the Certificate Insurer is 113 King Street, Armonk, New York 10504.

         The  Certificate  Insurer  does not accept any  responsibility  for the
accuracy or  completeness  of this  Prospectus  Supplement or any information or
disclosure  contained herein, or omitted heretofrom,  other than with respect to
the accuracy of the information regarding the Certificate Insurance Policies and
Certificate  Insurer  set forth  under the heading  "The  Certificate  Insurance
Policies and the Certificate Insurer" and in Appendices B and C.

         Moody's  rates the claims  paying  ability of the  Certificate  Insurer
"Aaa." The Class A  Certificates  are rated in the  highest  rating  category by
Moody's.

         Standard & Poor's rates the claims  paying  ability of the  Certificate
Insurer "AAA." The Class A Certificates are rated in the highest rating category
by Standard & Poor's.

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

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

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

                       THE POOLING AND SERVICING AGREEMENT

         In addition to the  provisions of the Pooling and  Servicing  Agreement
summarized elsewhere in this Prospectus  Supplement,  there is set forth below a
summary of certain other provisions of the Pooling and Servicing Agreement.


                                      S-46

<PAGE>

Formation of the Trust

         On the Closing Date, the Trust will be created and established pursuant
to the Pooling and  Servicing  Agreement.  On such date,  the Company  will sell
without  recourse the Mortgage Loans to the  Depositor,  the Depositor will sell
without  recourse the  Mortgage  Loans to the Trust and the Trust will issue the
Offered Certificates to the Owners thereof pursuant to the Pooling and Servicing
Agreement.

         The  property of the Trust shall  include  all money,  instruments  and
other  property to the extent such money,  instruments  and other  property  are
subject or intended  to be held in trust for the benefit of the Owners,  and all
proceeds thereof,  including,  without limitation,  (i) the Mortgage Loans, (ii)
such amounts,  including Eligible Investments,  as from time to time may be held
by the Trustee in the  Certificate  Account and by the Servicer in the Principal
and Interest Account (except as otherwise  provided in the Pooling and Servicing
Agreement),  each to be created pursuant to the Pooling and Servicing Agreement,
(iii) any  Property,  the  ownership of which has been effected on behalf of the
Trust as a result of foreclosure or acceptance by the Servicer of a deed in lieu
of  foreclosure  and that  has not  been  withdrawn  from  the  Trust,  (iv) any
insurance  policies relating to the Mortgage Loans and any rights of the Company
under any insurance policies,  (v) Net Liquidation  Proceeds with respect to any
Liquidated Loan, (vi) the Certificate Insurance Policies and (vii) the rights of
the Company against any Originator  pursuant to the related Master Loan Transfer
Agreement (collectively, the "Trust Estate").

         The  Offered  Certificates  will not  represent  an  interest  in or an
obligation of, nor will the Mortgage Loans be guaranteed by, any originator, the
Company, the Depositor, the Servicer or the Trustee.

Sale of Mortgage Loans

          Pursuant to the Pooling and Servicing  Agreement,  on the Closing Date
the Company will sell without  recourse to the Depositor and the Depositor  will
sell without recourse to the Trust all right,  title and interest of the Company
and the  Depositor,  as the case may be,  in each  Mortgage  Loan  listed on the
related  schedules of the Mortgage  Loans  delivered to the Trustee prior to the
Closing  Date with  respect to the Mortgage  Loans (the  "Schedules  of Mortgage
Loans") and all of each of their  right,  title and  interest  in all  scheduled
payments due on each  Mortgage Loan after the Cut-Off Date and all principal and
all interest collected on each such Mortgage Loan after the Cut-Off Date.

         In connection  with the sale of the Mortgage Loans on the Closing Date,
the Company  will be  required to deliver to the Trustee at least five  Business
Days prior to the Closing Date a file  consisting  of (i) the original  Notes or
certified copies thereof,  endorsed by the Originator thereof in blank or to the
order of the holder,  (ii) originals of all intervening  assignments,  showing a
complete chain of title from origination to the applicable Originators,  if any,
including  warehousing  assignments,  with evidence of recording thereon,  (iii)
originals of all assumption and  modification  agreements,  if any, and,  unless
such  Mortgage  Loan is covered by a counsel's  opinion as described in the next
paragraph,  (iv) either: (a) the original  Mortgage,  with evidence of recording
thereon, or a certified copy of the Mortgage as recorded, or (b) if the original
Mortgage has not yet been returned from the recording  office,  a certified copy
of the  Mortgage  and (v)  evidence  of  title  insurance  with  respect  to the
mortgaged property in the form of a binder or commitment substance  satisfactory
to the Trustee and the  Certificate  Insurer.  The Trustee  will agree,  for the
benefit of the Owners,  to review  each such file on or before the Closing  Date
and  again  within 90 days  after  the  Closing  Date or to  ascertain  that all
required  documents  (or certified  copies of documents)  have been executed and
received.

         Pursuant  to the terms of the  Pooling  and  Servicing  Agreement,  the
Company  shall assign to the  Depositor  and the  Depositor  shall assign to the
Trustee for the benefit of the holders of the  Certificates all of the Company's
right,  title and interest in each Master Loan Transfer  Agreement insofar as it
relates to the  representations  and warranties  made therein by the Originators
and the  Company in respect of the  origination  of the  Mortgage  Loans and the
remedies  provided  for  breach of such  representations  and  warranties.  Upon
discovery by the Trustee of a breach of any representation, warranty or covenant
which  materially  and  adversely  affects  the  interests  of the Owners of the
Certificates in a Mortgage Loan, the Trustee will promptly notify the Originator
and the  Company.  The  Originators  and the Company  will have 60 days from its
discovery  or its receipt of such notice to cure such breach or  repurchase  the
Mortgage Loan.


                                      S-47

<PAGE>

         The  Company  is  additionally  required  to cause to be  prepared  and
recorded,  within 75 business days of the Closing Day (or, if original recording
information  is  unavailable,  within such later  period as is  permitted by the
Pooling  and  Servicing  Agreement)   assignments  of  the  Mortgages  from  the
Originators (other than the Company) to the Company and then to the Trustee,  in
the appropriate  jurisdictions in which such recordation is necessary to perfect
the lien of the Trust  thereof as against  creditors of or  purchasers  from the
Originators;  provided,  however,  that if the Company  furnishes to the Trustee
executed  recordable  assignments  of the  Mortgages  and to the Trustee and the
Certificate  Insurer an opinion of counsel to the effect that no such  recording
is necessary to perfect the Trustee's interests in the Mortgages with respect to
any of the relevant jurisdictions, then such recording will not be required with
respect to such jurisdictions.

Removal and Resignation of the Servicer

         The Pooling and Servicing  Agreement provides that the Servicer may not
resign from its obligations and duties  thereunder,  except in connection with a
permitted  transfer of  servicing,  unless such  duties and  obligations  are no
longer permissible under applicable law or are in material conflict by reason of
applicable law with any other activities of a type and nature presently  carried
on by it. No such  resignation  will become  effective  until the Trustee (or an
affiliate   thereof)  or  a  successor   Servicer  has  assumed  the  Servicer's
obligations  and  duties  under  the  Pooling  and  Servicing   Agreement.   The
Certificate  Insurer,  the  Trustee  or  the  Owners  with  the  consent  of the
Certificate Insurer,  will have the right, pursuant to the Pooling and Servicing
Agreement,  to  remove  the  Servicer  upon  the  occurrence  of any of (a)  the
continuing  failure of the  Servicer to deliver to the  Trustee any  proceeds or
required  payment for a period of five business days after written  notice;  (b)
certain events of insolvency,  readjustment  of debt,  marshalling of assets and
liabilities or similar proceedings regarding the Servicer and certain actions by
the Servicer indicating its insolvency or inability to pay its obligations;  (c)
the  continuing  failure  of the  Servicer  to  perform  any  one or more of its
material  obligations under the Pooling and Servicing  Agreement for a period of
sixty (60) days after notice by the Trustee or the  Certificate  Insurer of said
failure;  or (d) the  failure of the  Servicer  to cure any breach of any of its
representations  and warranties set forth in the Pooling and Servicing Agreement
which  materially  and  adversely  affects  the  interests  of the Owners or the
Certificate  Insurer  for a period  of sixty  (60)  days  after  the  Servicer's
discovery or receipt of notice thereof.

         The Pooling and  Servicing  Agreement  additionally  provides  that the
Certificate  Insurer may remove the Servicer  upon the  occurrence of any of the
following events:

                  (i) with respect to any Payment  Date, if the sum of the Fixed
         Rate Group and Variable Rate Group Total  Available  Funds will be less
         than the sum of the Class A Distribution Amounts with respect to all of
         the Class A  Certificates,  in respect of such Payment Date;  provided,
         however,  that the Certificate Insurer will have no right to remove the
         Servicer pursuant to the provision  described in this clause (i) if the
         Servicer  can  demonstrate  to  the  reasonable   satisfaction  of  the
         Certificate Insurer that such event was due to circumstances beyond the
         control of the Servicer;

                  (ii)  the  failure  by  the  Servicer  to  make  any  required
         Servicing Advance;

                  (iii) the  failure of the  Servicer  to perform one or more of
         its  obligations  under the Pooling  and  Servicing  Agreement  and the
         continuance  thereof  for a period of thirty  (30) days or such  longer
         period as agreed to in writing by the Certificate Insurer;

                  (iv)  the  failure  by  the  Servicer  to  make  any  required
         Delinquency  Advance  or  to  pay  any  Compensating  Interest  by  the
         Remittance Date; or

                  (v)  if the  delinquency  or  loss  levels  applicable  to the
         Mortgage Loans exceed certain "trigger" levels set forth in the Pooling
         and Servicing Agreement.

The Trustee

         In accordance with the Pooling and Servicing  Agreement,  following the
termination  of the Servicer and pending the  appointment of any other person as
successor servicer,  the Trustee (for this purpose, the term Trustee includes an
affiliate  thereof) shall be the successor  Servicer and is empowered to perform
the duties of the Servicer;  it being expressly  understood,  however,  that the
Trustee, the Company, the Depositor, the Servicer and the Owners,

                                      S-48

<PAGE>

agree, prior to any termination of the Servicer, that the Servicer shall perform
such duties.  Specifically,  and not in limitation of the foregoing, the Trustee
shall,  upon  termination of the Servicer,  during its  performance as successor
Servicer and pending the appointment of any other person as successor  servicer,
have the power and duty:

                  (i) to collect Mortgagor payments;

                  (ii) to foreclose on defaulted Mortgage Loans;

                  (iii)  to  enforce  due-on-sale  clauses  and  to  enter  into
         assumption and substitution  agreements as permitted by the Pooling and
         Servicing Agreement;

                  (iv) to deliver instruments of satisfaction;

                  (v) to make Delinquency Advances and Servicing Advances and to
         pay Compensating Interest; and

                  (vi) to enforce the Mortgage Loans.

         During  any  period in which the  Trustee is  successor  Servicer,  the
Trustee shall be entitled to all compensation due to the Servicer.

Governing Law

         The  Pooling  and  Servicing  Agreement  and each  Certificate  will be
construed in  accordance  with and governed by the laws of the State of New York
applicable to agreements made and to be performed therein.

Termination of the Trust

         The Pooling and  Servicing  Agreement  will provide that the Trust will
terminate upon the earlier of (i) the payment to the Owners of all  Certificates
from amounts other than those available under the Certificate Insurance Policies
of all  amounts  required  to be paid such Owners upon the later to occur of (a)
the final  payment  or other  liquidation  (or any  advance  made  with  respect
thereto)  of the  last  Mortgage  Loan or (b) the  disposition  of all  property
acquired in respect of any Mortgage  Loan  remaining in the Trust Estate or (ii)
any time when a Qualified  Liquidation  (as defined in the Pooling and Servicing
Agreement) of the Trust Estate is effected.

Optional Termination

         By the Servicer. At its option, the Servicer acting directly or through
one or more  affiliates  may  determine  to  purchase  from the Trust all of the
Mortgage  Loans and other  property then held by the Trust,  and thereby  effect
early retirement of the Certificates,  on any Remittance Date when the aggregate
outstanding principal balances of the Mortgage Loans has declined to 10% or less
of  the  Original  Aggregate  Loan  Balance.  Under  certain  circumstances  the
Certificate  Insurer may also exercise such purchase rights if the Servicer does
not do so.

         Upon  Loss of REMIC  Status.  Following  a final  determination  by the
Internal Revenue Service, or by a court of competent jurisdiction,  in each case
from which no appeal is taken within the permitted  time for such appeal,  or if
any appeal is taken,  following a final  determination of such appeal from which
no further  appeal  can be taken to the effect  that the REMIC held by the Trust
does not and will no longer qualify as a "REMIC" pursuant to Section 860D of the
Code (the "Final  Determination"),  at any time on or after the date which is 30
calendar days following such Final Determination, (i) the Certificate Insurer or
the Owners of a majority  in  Percentage  Interest  represented  by the Class of
Offered  Certificates  then  outstanding  with the  consent  of the  Certificate
Insurer (which consent may not be unreasonably  withheld) may direct the Trustee
on behalf of the Trust to adopt a plan of complete  liquidation as  contemplated
by Section  860F(a)(4) of the Code and (ii) the  Certificate  Insurer may notify
the Trustee of the  Certificate  Insurer's  determination  to purchase  from the
Trust all Mortgage Loans and other  property  acquired by  foreclosure,  deed in
lieu of foreclosure, or otherwise in respect of any Mortgage Loan then remaining
in the Trust, and thereby effect the early retirement of the  Certificates.  The
purchase  price for any  purchase of the  property of the Trust  Estate shall be
equal to the sum of (x) the greater of (i) 100% of the  aggregate  Loan Balances
of the Mortgage Loans as of the Due Date which immediately  follows the last day
of the related Remittance Period immediately preceding the day of purchase minus
amounts remitted from the Principal and Interest Account

                                      S-49

<PAGE>

representing  collections  of principal on the Mortgage Loans during the related
Remittance  Period  and Due  Period,  and  (ii) the  fair  market  value of such
Mortgage Loans (disregarding accrued interest), (y) one month's interest on such
amount  computed  at the  weighted  average  Pass-Through  Rate  of the  Class A
Certificates  and (z)  the  aggregate  amount  of any  unreimbursed  Delinquency
Advances and any Delinquency  Advances which the Servicer has theretofore failed
to remit.

         Upon receipt of such notice or direction from the Certificate  Insurer,
the  Trustee  will  be  required  to  notify  the  Owners  of  the  Subordinated
Certificates of such election to liquidate or such determination to purchase, as
the case may be (the  "Termination  Notice").  The Owners of a  majority  of the
Percentage  Interest of the  Subordinated  Certificates  then  outstanding  may,
within sixty (60) days from the date of receipt of the  Termination  Notice (the
"Purchase Option Period"), at their option, purchase from the Trust all (but not
fewer  than  all)  Mortgage  Loans  and all  property  theretofore  acquired  by
foreclosure,  deed  in lieu of  foreclosure,  or  otherwise  in  respect  of any
Mortgage  Loan then  remaining in the Trust Estate at a purchase  price equal to
the  aggregate  Loan  Balances of all  Mortgage  Loans as of the last day of the
Remittance  Period  immediately  preceding the date of such  purchase,  plus one
month's  interest on such amount at the weighted average  Pass-Through  Rate and
plus the  aggregate  amount of any  unreimbursed  Delinquency  Advances  and any
Delinquency  Advances which the Servicer has  theretofore  failed to remit.  If,
during the Purchase Option Period,  the Owners of the Subordinated  Certificates
have not exercised the option described in the immediately  preceding  sentence,
then upon the expiration of the Purchase Option Period (i) in the event that the
Certificate  Insurer or the Owners of the Class A Certificates  with the consent
of the  Certificate  Insurer have given the Trustee the  direction  described in
clause (a)(i) above, the Trustee will be required to sell the Mortgage Loans and
distribute  the  proceeds  of the  liquidation  of the  Trust  Estate,  each  in
accordance with the plan of complete liquidation, such that, if so directed, the
liquidation  of the  Trust  Estate,  the  distribution  of the  proceeds  of the
liquidation and the termination of the Pooling and Servicing  Agreement occur no
later  than the  close of the  sixtieth  (60th)  day,  or such  later day as the
Certificate  Insurer or the Owners of the Class A Certificates  with the consent
of the Certificate Insurer permit or direct in writing,  after the expiration of
the Purchase  Option Period and (ii) in the event that the  Certificate  Insurer
has given the  Trustee  notice of the  Certificate  Insurer's  determination  to
purchase the Trust Estate described in clause (a)(ii)  preceding the Certificate
Insurer will be required to, within sixty (60) days, purchase all (but not fewer
than all) Mortgage Loans and all property  theretofore  acquired by foreclosure,
deed in lieu of  foreclosure  or otherwise in respect of any Mortgage  Loan then
remaining in the Trust Estate.  In connection  with such purchase,  the Servicer
will be required  to remit to the  Trustee  all  amounts  then on deposit in the
Principal and Interest  Account for deposit to the  Certificate  Account,  which
deposit will be deemed to have occurred immediately preceding such purchase.

         Following  a Final  Determination,  the  Owners  of a  majority  of the
Percentage  Interest of the Subordinated  Certificates  then outstanding may, at
their  option  and upon  delivery  to the  Certificate  Insurer of an opinion of
counsel  experienced in Federal income tax matters acceptable to the Certificate
Insurer  selected by the Owners of the Subordinated  Certificates  which opinion
shall be  reasonably  satisfactory  in form and  substance  to the  Owners  of a
majority of the  Percentage  Interests  represented  by the Class A Certificates
then outstanding, to the effect that the effect of the Final Determination is to
increase  substantially  the probability that the gross income of the Trust will
be subject to federal taxation,  purchase from the Trust all (but not fewer than
all) Mortgage Loans and all property theretofore  acquired by foreclosure,  deed
in lieu of  foreclosure,  or  otherwise  in  respect of any  Mortgage  Loan then
remaining in the Trust Estate at a purchase  price equal to the  aggregate  Loan
Balances of all Mortgage Loans as of the Due Date which immediately  follows the
last  day of the  Remittance  Period  immediately  preceding  the  date  of such
purchase,  plus one month's  interest on such  amount  computed at the  weighted
average Pass-Through Rate plus the aggregate amount of unreimbursed  Delinquency
Advances and any Delinquency  Advances which the Servicer has theretofore failed
to remit.  In connection  with such  purchase,  the Servicer will be required to
remit to the Trustee all amounts then on deposit in the  Principal  and Interest
Account for deposit to the Certificate Account, which deposit shall be deemed to
have occurred immediately  preceding such purchase.  The foregoing opinion shall
be deemed  satisfactory  unless the  Certificate  Insurer  gives the Owners of a
majority of the Percentage Interest of the Subordinated Certificates notice that
such  opinion is not  satisfactory  within  thirty  days  after  receipt of such
opinion.


                                      S-50

<PAGE>

                     CERTAIN FEDERAL INCOME TAX CONSEQUENCES

         The following discussion of certain of the material anticipated federal
income tax  consequences  of the  purchase,  ownership  and  disposition  of the
Offered  Certificates  is to be  considered  only in  connection  with  "Certain
Federal Income Tax Consequences" in the Prospectus. The discussion herein and in
the  Prospectus  is based upon laws,  regulations,  rulings and decisions now in
effect,  all of which are  subject to change.  The  discussion  below and in the
Prospectus does not purport to deal with all federal tax consequences applicable
to all  categories of investors,  some of which may be subject to special rules.
Investors  should  consult  their own tax advisors in  determining  the federal,
state,  local and any other tax consequences to them of the purchase,  ownership
and disposition of the Offered Certificates.

REMIC Elections

         The  Trustee  will cause an election to be made to treat the Trust as a
REMIC for federal income tax purposes. Arter & Hadden, special tax counsel, will
advise that, in its opinion,  for federal income tax purposes,  assuming (i) the
REMIC  election  is made and (ii)  compliance  with the  Pooling  and  Servicing
Agreement,  the  Trust  will be  treated  as a  REMIC,  each  Class  of  Offered
Certificates will be treated as "regular interests" in the REMIC and the Class R
Certificates  will be treated as the sole class of "residual  interests"  in the
REMIC. For federal income tax purposes, regular interests in a REMIC are treated
as debt instruments issued by the REMIC on the date on which those interests are
created,  and not as ownership  interests in the REMIC or its assets.  Owners of
Offered  Certificates  that  otherwise  report  income  under a cash  method  of
accounting  will be  required  to report  income  with  respect to such  Offered
Certificates  under an accrual method.  The Offered  Certificates  may be issued
with "original issue  discount" for federal income tax purposes.  The prepayment
assumption to be used in determining  whether any Class of Offered  Certificates
is issued with original issue discount and the rate of accrual of original issue
discount is 21% HEP. No  representation  is made that any of the Mortgage  Loans
will  prepay at this rate or any other rate.  See  "Certain  Federal  Income Tax
Consequences -- Taxation of Regular Certificates" in the Prospectus.

                              ERISA CONSIDERATIONS

         The  Employee  Retirement  Income  Security  Act of  1974,  as  amended
("ERISA"),  imposes  certain  requirements  on those employee  benefit plans and
individual  retirement  arrangements  to which it applies  ("Plan") and on those
persons who are fiduciaries with respect to such Plans. Any Plan fiduciary which
proposes  to cause a Plan to  acquire  any of the  Offered  Certificates  should
consult with counsel with respect to the  consequences  under ERISA and the Code
of the  Plan's  acquisition  and  ownership  of such  Certificates.  See  "ERISA
Considerations" in the Prospectus.

         The   Department   of  Labor  has  issued  to   Prudential   Securities
Incorporated  an  individual  prohibited   transaction   exemption,   Prohibited
Transaction Exemption 90-32 (the "Exemption"),  which generally exempts from the
application of the prohibited  transaction provision of Section 406(a),  Section
406(b)(1) and Section  406(b)(2) of ERISA and the excise taxes imposed  pursuant
to Sections  4975(a) and (b) 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 loans covered by the
Exemption include mortgage loans such as the Mortgage Loans.

         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  interests  evidenced  by the  certificates
         acquired by the Plan are not  subordinated  to the rights and interests
         evidenced by other certificates of the trust;

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


                                      S-51

<PAGE>
                  (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
         Underwriter 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  Estate
         represents  not more than the fair market value of such loans;  the sum
         of all payments  made to and retained by any  Servicer  represents  not
         more than reasonable  compensation for such person's services under the
         Pooling and  Servicing  Agreement  and  reimbursement  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.

         The Trust Estate must also meet the following requirements:

                  (i) the  corpus of the Trust  Estate  must  consist  solely of
         assets of the 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 Standard &
         Poor's, 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 the 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 in 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 of
each class of  certificates  in which Plans have invested is acquired by persons
independent of the Restricted  Group and at least fifty percent of the aggregate
interest  in the trust is  acquired  by persons  independent  of the  Restricted
Group; (ii) such fiduciary (or its affiliate) is an obligor with respect to five
percent 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 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 of the 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 Company,  the  Certificate
Insurer,  the  Underwriter,  the  Trustee,  any obligor with respect to Mortgage
Loans  included in the Trust Estate  constituting  more than five percent of the
aggregate  unamortized  principal  balance of the assets in the Trust Estate, or
any affiliate of such parties (the "Restricted Group").

         Prospective  Plan  investors  should  consult with their legal advisors
concerning the impact of ERISA and the Code, the applicability of PTCE 90-32 and
the Exemption,  and the potential consequences in their specific  circumstances,
prior to making an investment in the Offered Certificates.  Moreover,  each Plan
fiduciary  should  determine  whether under the general  fiduciary  standards of
investment   procedure  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.

                                     RATINGS

         It is a condition of the original  issuance of the Class A Certificates
that they  receive  ratings of AAA by Standard & Poor's and Aaa by Moody's.  The
ratings assigned to the Class A Certificates  will be based on the claims-paying
ability of the Certificate Insurer.


                                      S-52

<PAGE>

         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.  The  security  rating  assigned to the Offered
Certificates  should be  evaluated  independently  of similar  security  ratings
assigned to other kinds of securities.

         Explanations  of the  significance of such ratings may be obtained from
Moody's Investors Service, Inc., 99 Church Street, New York, New York, 10007 and
Standard & Poor's,  a Division of The McGraw-Hill  Companies,  25 Broadway,  New
York,  New York  10004.  Such  ratings  will be the  views  only of such  rating
agencies.  There is no assurance  that any such  ratings  will  continue for any
period of time or that such ratings will not be revised or  withdrawn.  Any such
revision or withdrawal of such ratings may have an adverse  effect on the market
price of the Offered Certificates.

                         LEGAL INVESTMENT CONSIDERATIONS

         The  Class  A  Certificates  will  not  constitute   "mortgage  related
securities"  for purposes of the Secondary  Mortgage  Market  Enhancement Act of
1984 ("SMMEA"). Accordingly, many institutions with legal authority to invest in
comparably rated securities may not be legally authorized to invest in the Class
A Certificates.

                                  UNDERWRITING

         Under  the  terms  and  subject  to the  conditions  set  forth  in the
Underwriting Agreement for the sale of the Offered Certificates, dated March 28,
1996,  the  Depositor  has  agreed  to cause  the  Trust to sell and  Prudential
Securities  Incorporated (the  "Underwriter") has agreed to purchase the Offered
Certificates.

         In the Underwriting  Agreement,  the Underwriter has agreed, subject to
the terms and  conditions set forth  therein,  to purchase the entire  principal
amount of each Class of Offered Certificates.

         The Underwriter has advised the Depositor that it proposes to offer the
Offered Certificates  purchased by the Underwriter for sale from time to time in
one or more negotiated transactions or otherwise, at market prices prevailing at
the time of sale,  at prices  related  to such  market  prices or at  negotiated
prices.   The  Underwriter   may  effect  such   transactions  by  selling  such
Certificates to or through dealers, and such dealers may receive compensation in
the  form  of  underwriting  discounts,  concessions  or  commissions  from  the
Underwriter or purchasers of the Offered  Certificates  for whom they may act as
agent.  Any dealers that participate with the Underwriter in the distribution of
the  Offered  Certificates  purchased  by the  Underwriter  may be  deemed to be
underwriters,  and  any  discounts  or  commissions  received  by  them  or  the
Underwriter and any profit on the resale of Offered  Certificates by them or the
Underwriter may be deemed to be underwriting  discounts or commissions under the
Securities Act.

         Proceeds to the Depositor,  including accrued interest, are expected to
be  approximately  99.82% of the  aggregate  principal  balance  of the  Offered
Certificates,  before deducting  expenses payable by the Depositor in connection
with the Offered Certificates,  estimated to be $250,000. In connection with the
purchase and sale of the Offered Certificates,  the Underwriter may be deemed to
have  received  compensation  from the  Depositor  in the  form of  underwriting
discounts.

         The Depositor has agreed to indemnify the  Underwriter  against certain
liabilities including liabilities under the Securities Act of 1933, as amended.

         The Depositor has been advised by the Underwriter  that the Underwriter
presently  intends to make a market in each Class of  Offered  Certificates,  as
permitted by applicable laws and regulations.  The Underwriter is not obligated,
however,  to make a market  in either  Class of  Offered  Certificates  and such
market-making  may be  discontinued  at any time at the sole  discretion  of the
Underwriter.  Accordingly,  no assurance can be given as to the liquidity of, or
trading markets for, the Offered Certificates.

         The Underwriter is an affiliate of the Depositor.

         For  further  information  regarding  any offer or sale of the  Offered
Certificates  pursuant to this  Prospectus  Supplement and the  Prospectus,  see
"Plan of Distribution" in the Prospectus.


                                      S-53

<PAGE>


                                REPORT OF EXPERTS

         The consolidated  financial statements of the Certificate Insurer, MBIA
Insurance  Corporation  (formerly  known as Municipal Bond  Investors  Assurance
Corporation),  as of December  31, 1994 and 1993 and for each of the three years
in the  period  ended  December  31,  1994,  appearing  in  Appendix  B of  this
Prospectus Supplement have been audited by Coopers & Lybrand L.L.P., independent
accountants,  as set forth in their report thereon  appearing  elsewhere herein,
and are  included  in  reliance  upon the  authority  of such firm as experts in
accounting and auditing.

                              CERTAIN LEGAL MATTERS

         Certain legal  matters  relating to the validity of the issuance of the
Certificates  will be passed upon for the  Company  and the  Servicer by Arter &
Hadden, Washington, D.C. and by Steven Gourley, Los Angeles, California, counsel
to the Company and the Servicer. Certain legal matters relating to the Depositor
will be passed upon for the Depositor by Dewey  Ballantine,  New York, New York.
Certain legal matters  relating to insolvency  issues and certain federal income
tax matters  concerning the Certificates  will be passed upon for the Company by
Arter & Hadden, Washington,  D.C. Certain legal matters relating to the validity
of the Certificates will be passed upon for the Underwriter by Dewey Ballantine.
Certain legal matters  relating to the  Certificate  Insurer and the Certificate
Insurance  Policies  will be passed  upon for the  Certificate  Insurer by Kutak
Rock, Omaha, Nebraska.


                                      S-54

<PAGE>

                                     ANNEX I

          GLOBAL CLEARANCE, SETTLEMENT AND TAX DOCUMENTATION PROCEDURES

         Except in certain  limited  circumstances,  the globally  offered First
Alliance Mortgage Loan Trust 1996-1 Mortgage Pass-Through Certificates,  Class A
(the "Global  Securities") will be available only in book-entry form.  Investors
in the Global  Securities  may hold such Global  Securities  through any of DTC,
CEDEL or  Euroclear.  The Global  Securities  will be  tradeable  as home market
instruments in both the European and U.S. domestic markets.
Initial settlement and all secondary trades will settle in same-day funds.

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

         Secondary  market  trading  between   investors  through  DTC  will  be
conducted  according to DTC's rules and procedures  applicable to U.S. corporate
debt obligations.

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

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

         Initial Settlement

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

         Investors  electing to hold their  Global  Securities  through DTC will
follow DTC settlement  practices.  Investor  securities custody accounts will be
credited with their holdings against payment in same-day funds on the settlement
date.

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

         Secondary Market Trading

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

         Trading between DTC Participants.  Secondary market trading between DTC
Participants   will  be  settled  using  the  procedures   applicable  to  prior
asset-backed certificates issues in same-day funds.

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

         Trading between DTC, Seller and CEDEL or Euroclear  Participants.  When
Global Securities are to be transferred from the account of a DTC Participant to
the account of a CEDEL  Participant  or a Euroclear  Participant,  the purchaser
will send  instructions  to CEDEL or Euroclear  through a CEDEL  Participant  or
Euroclear  Participant at least one business day prior to  settlement.  CEDEL or
Euroclear will instruct the Relevant Depositary, as the case

                                       I-1

<PAGE>

may be, to receive the Global Securities  against payment.  Payment will include
interest  accrued on the Global  Securities  from and  including the last coupon
payment date to and  excluding the  settlement  date, on the basis of the actual
number of days in such accrual period and a year assumed to consist of 360 days.
For  transactions  settling  on the  31st of the  month,  payment  will  include
interest accrued to and excluding the first day of the following month.  Payment
will then be made by the Relevant  Depositary to the DTC  Participant's  account
against delivery of the Global Securities.  After settlement has been completed,
the Global Securities will be credited to the respective  clearing system and by
the clearing  system,  in  accordance  with its usual  procedures,  to the CEDEL
Participant's or Euroclear  Participant's  account.  The securities  credit will
appear the next day (European  time) and the cash debt will be  back-valued  to,
and the  interest  on the Global  Securities  will accrue  from,  the value date
(which would be the  preceding  day when  settlement  occurred in New York).  If
settlement is not completed on the intended value date (i.e.,  the trade fails),
the  CEDEL or  Euroclear  cash  debt will be  valued  instead  as of the  actual
settlement date.

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

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

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

         Trading  between CEDEL or Euroclear  Seller and DTC  Purchaser.  Due to
time  zone  differences  in  their  favor,   CEDEL  Participants  and  Euroclear
Participants  may employ their  customary  procedures for  transactions in which
Global  Securities  are to be transferred  by the  respective  clearing  system,
through the respective  Depositary,  to a DTC Participant.  The seller will send
instructions  to CEDEL or  Euroclear  through a CEDEL  Participant  or Euroclear
Participant at least one business day prior to settlement.  In these cases CEDEL
or Euroclear will instruct the respective Depositary, as appropriate,  to credit
the Global Securities to the DTC Participant's account against payment.  Payment
will include  interest  accrued on the Global  Securities from and including the
last coupon  payment to and  excluding the  settlement  date on the basis of the
actual  number of days in such  accrual  period and a year assumed to consist to
360 days.  For  transactions  settling  on the 31st of the month,  payment  will
include  interest accrued to and excluding the first day of the following month.
The  payment  will then be  reflected  in the  account of CEDEL  Participant  or
Euroclear Participant the following day, and receipt of the cash proceeds in the
CEDEL Participant's or Euroclear  Participant's  account would be back-valued to
the value date (which would be the preceding  day, when  settlement  occurred in
New York). Should the CEDEL Participant or Euroclear  Participant have a line of
credit  with  its  respective  clearing  system  and  elect  to  be in  debt  in
anticipation of receipt of the sale proceeds in its account,  the back-valuation
will extinguish any overdraft  incurred over that one-day period.  If settlement
is not completed on the intended value date (i.e., the trade fails),  receipt of
the cash proceeds in the CEDEL Participant's or Euroclear  Participant's account
would instead be valued as of the actual settlement date.

         Finally,  day traders  that use CEDEL or  Euroclear  and that  purchase
Global  Securities from DTC Participants  for delivery to CEDEL  Participants or
Euroclear Participants should note that these trades would

                                       I-2

<PAGE>

automatically fail on the sale side unless affirmative action is taken. At least
three  techniques  should be  readily  available  to  eliminate  this  potential
problem:

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

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

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

         Certain U.S. Federal Income Tax Documentation Requirements

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

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

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

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

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

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

         The term "U.S.  Person"  means (i) a citizen or  resident of the United
States,  (ii) a corporation,  partnership or other entity  organized in or under
the laws of the United States or any political  subdivision  thereof or (iii) an
estate or trust that is subject to U.S.  federal  income tax  regardless  of the
source of its income.  The term "Non-U.S.  Person" means any person who is not a
U.S. Person.  This summary does not deal with all aspects of U.S. Federal income
tax  withholding  that  may  be  relevant  to  foreign  holders  of  the  Global
Securities. Investors are advised to consult their own tax advisors for specific
tax advice concerning their holding and disposing of the Global Securities.

                                       I-3

<PAGE>
                                   APPENDIX A
                  INDEX TO LOCATION OF PRINCIPAL DEFINED TERMS

Accrual Period......................................................S-6
Advances...........................................................S-34
Appraised Values...................................................S-22
Available Funds....................................................S-38
Available Funds Cap.................................................S-5
Available Funds Cap Carry-Forward Amount............................S-5
Available Funds Shortfall..........................................S-37
Beneficial Owners..................................................S-11
Book-Entry Certificates............................................S-39
Carry-Forward Amount................................................S-8
Cede...............................................................S-11
CEDEL..............................................................S-11
CEDEL Participants.................................................S-41
Certificate Account................................................S-34
Certificate Insurer................................................S-10
Certificates.......................................................S-33
Chemical...........................................................S-11
Citibank...........................................................S-11
Class A Certificates................................................S-1
Class A Current Interest............................................S-6
Class A Distribution Amount.........................................S-8
Class A Principal Distribution Amount...............................S-7
Class A-1 Certificates..............................................S-1
Class A-1 Original Certificate Principal Balance....................S-5
Class A-1 Pass-Through Rate.........................................S-5
Class A-2 Certificates..............................................S-1
Class A-2 Formula Pass-Through Rate.................................S-5
Class A-2 Original Certificate Principal Balance....................S-5
Class A-2 Pass-Through Rate.........................................S-5
Closing Date........................................................S-1
CLTV................................................................S-3
Company.............................................................S-1
Company's Guidelines...............................................S-16
Compensating Interest..............................................S-11
Cooperative........................................................S-41
Cut-Off Date........................................................S-1
D&P................................................................S-51
Definitive Certificate.............................................S-39
Delinquency Advances...............................................S-10
Depositor...........................................................S-1
DTC................................................................S-11
DTC Participants...................................................S-40
ERISA..............................................................S-51
Euroclear..........................................................S-11
Euroclear Operator.................................................S-41
Euroclear Participants.............................................S-41
European Depositaries..............................................S-11
Excess Subordinated Amount.........................................S-36
Exemption..........................................................S-51
Financial Intermediary.............................................S-39
Fiscal Agent.......................................................S-44
Fitch..............................................................S-51
Fixed Rate Certificates.............................................S-1
Fixed Rate Group....................................................S-1
Fixed Rate Group Available Funds...................................S-38
Fixed Rate Group Servicing Fee.....................................S-11
Fixed Rate Group Total Available Funds.............................S-38
FNMA................................................................S-3
GAAP...............................................................S-45
Insurer Reimbursable Amount........................................S-37
Interest Determination Date........................................S-38
Junior Lien Ratio...................................................S-3
Last Scheduled Payment Date........................................S-30
LIBOR...............................................................S-5
Liquidated Mortgage Loan............................................S-8
LTV.................................................................S-3
Master Loan Transfer Agreements....................................S-17
Modeling Assumptions...............................................S-31
Moody's............................................................S-12
Mortgage Loan Group.................................................S-1
Mortgage Loans......................................................S-1
Mortgaged Properties................................................S-1
Mortgages...........................................................S-1
Mortgagor..........................................................S-29
Net Monthly Excess Cashflow........................................S-37
Notes..............................................................S-20
Offered Certificates................................................S-1
Original Aggregate Loan Balance.....................................S-2
Originator..........................................................S-1
Owner..............................................................S-34
Participants.......................................................S-39
Participating Originators..........................................S-17
Payment Date........................................................S-6
Percentage Interest.................................................S-6
Plan...............................................................S-51
Pooling and Servicing Agreement.....................................S-1
Prepayment.........................................................S-29
Prepayment Assumption..............................................S-31
Realized Loss......................................................S-36
Record Date.........................................................S-6
Reference Banks....................................................S-39
Relevant Depositary................................................S-39
REMIC..............................................................S-12
Remittance Date....................................................S-34
Remittance Period..................................................S-34
Restricted Group...................................................S-52
Reuter Screen LIBO Page............................................S-39
Riegle Act.........................................................S-15
Rules..............................................................S-40
SAP................................................................S-45
Securities..........................................................S-1
Senior Mortgage Loan...............................................S-16
Servicer............................................................S-1
Servicing Fee......................................................S-12
Six Month LIBOR Loans...............................................S-4
SMMEA..............................................................S-13
Specified Subordinated Amount......................................S-35
Standard & Poor's..................................................S-12
Subordinate Certificates............................................S-1
Subordination Deficit...............................................S-9
Subordination Increase Amount......................................S-35
Subordination Reduction Amount.....................................S-36
Terms and Conditions...............................................S-41
Total Available Funds..............................................S-38
Total Monthly Excess Cashflow......................................S-37
Total Monthly Excess Spread........................................S-35
Trust...............................................................S-1
Trustee.............................................................S-1
Underwriter........................................................S-53
Variable Rate Certificates..........................................S-1
Variable Rate Group.................................................S-1
Variable Rate Group Available Funds................................S-38
Variable Rate Group Servicing Fee..................................S-12
Variable Rate Group Total Available Funds..........................S-38



                                       A-1
<PAGE>
                                                                     APPENDIX B





            AUDITED FINANCIAL STATEMENTS FOR THE CERTIFICATE INSURER


         MUNICIPAL BOND INVESTORS ASSURANCE CORPORATION and SUBSIDIARIES







                        CONSOLIDATED FINANCIAL STATEMENTS

                        As of December 31, 1994 and 1993

            and for the years ended December 31, 1994, 1993 AND 1992



















<PAGE>
                        REPORT OF INDEPENDENT ACCOUNTANTS
                       ----------------------------------




TO THE BOARD OF DIRECTORS AND SHAREHOLDER OF
MUNICIPAL BOND INVESTORS ASSURANCE CORPORATION:


We have audited the accompanying consolidated balance sheets of
Municipal Bond Investors Assurance Corporation and Subsidiaries
as of December 31, 1994 and 1993, and the related consolidated
statements of income, changes in shareholder's equity and cash
flows for each of the three years in the period ended December
31, 1994.  These financial statements are the responsibility of
the Company's management.  Our responsibility is to express an
opinion on these financial statements based on our audits.

We conducted our audits in accordance with generally accepted
auditing standards.  Those standards require that we plan and
perform the audit to obtain reasonable assurance about whether
the financial statements are free of material misstatement.  An
audit includes examining, on a test basis, evidence supporting
the amounts and disclosures in the financial statements.  An
audit also includes assessing the accounting principles used and
significant estimates made by management, as well as evaluating
the overall financial statement presentation.  We believe that
our audits provide a reasonable basis for our opinion.

In our opinion, the financial statements referred to above
present fairly, in all material respects, the consolidated
financial position of Municipal Bond Investors Assurance
Corporation and Subsidiaries as of December 31, 1994 and 1993,
and the consolidated results of their operations and their cash
flows for each of the three years in the period ended December
31, 1994 in conformity with generally accepted accounting
principles.

As discussed in Note 7 to the consolidated financial statements,
effective January 1, 1993 the Company adopted Statement of
Financial Accounting Standards No. 109 "Accounting for Income
Taxes."  As discussed in Note 2 to the consolidated financial
statements, effective January 1, 1994 the Company adopted
Statement of Financial Accounting Standards No. 115, "Accounting
for Certain Investments in Debt and Equity Securities."


                                /s/ COOPERS & LYBRAND L. L. P.
                               -------------------------------

New York, New York
February 1, 1995

                                                                PAGE 1 OF 27

<PAGE>
  MUNICIPAL BOND INVESTORS ASSURANCE CORPORATION AND SUBSIDIARIES
                     CONSOLIDATED BALANCE SHEETS
             (Dollars in thousands except per share amounts)

                                 December 31, 1994      December 31, 1993
                                 -----------------      -----------------
    ASSETS
Investments:
 Fixed maturity securities,
  at amortized cost (market
  value $2,971,369)                 $      ---             $2,753,974
 Fixed maturity securities
  held as available-for-sale
  at market (amortized
  cost $3,123,838)                   3,051,906                    ---
 Short-term investments,
  at amortized cost (which
  approximates market value)           121,384                104,205
 Other investments                      11,970                 98,215
                                    ----------             ----------
  TOTAL INVESTMENTS                  3,185,260              2,956,394
Cash and cash equivalents                1,332                    747
Accrued investment income               55,347                 51,514
Deferred acquisition costs             133,048                120,484
Prepaid reinsurance premiums           186,492                170,551
Goodwill (less accumulated
  amortization of $32,437
  and $27,476)                         110,543                115,504
Property and equipment, at cost
  (less accumulated depreciation
  of $9,501 and $3,452)                 39,648                 37,574
Receivable for investments sold            945                  1,949
Other assets                            46,552                 18,912
                                    ----------             ----------
  TOTAL ASSETS                      $3,759,167             $3,473,629
                                    ==========             ==========

          LIABILITIES AND SHAREHOLDER'S EQUITY

Liabilities:
 Deferred premium revenue           $1,512,211             $1,402,807
 Loss and loss adjustment
  expense reserves                      40,148                 33,735
 Current income taxes payable              ---                  1,771
 Deferred income taxes                  97,828                106,686
 Payable for investments purchased       6,552                 33,340
 Other liabilities                      46,925                 37,547
                                    ----------             ----------
  TOTAL LIABILITIES                  1,703,664              1,615,886
                                    ----------             ----------
Shareholder's Equity
 Common stock, par value
  $150 per share; authorized,
  issued and outstanding
  - 100,000 shares                      15,000                 15,000
 Additional paid-in capital            953,655                943,794
 Retained earnings                   1,134,061                895,312
 Cumulative translation adjustment         427                 (1,203)
 Unrealized (depreciation)
  appreciation of investments,
  net of deferred income tax
  (benefit) provision of
  $(25,334) and $2,606                 (47,640)                 4,840
                                    ----------             ----------
  TOTAL SHAREHOLDER'S EQUITY         2,055,503              1,857,743
                                    ----------             ----------
  TOTAL LIABILITIES AND
    SHAREHOLDER'S EQUITY            $3,759,167             $3,473,629
                                    ==========             ==========

             The accompanying notes are an integral part of the
                   consolidated financial statements.

                                  -2-

<PAGE>
   MUNICIPAL BOND INVESTORS ASSURANCE CORPORATION AND SUBSIDIARIES
                     CONSOLIDATED STATEMENTS OF INCOME

                         (Dollars in thousands)

                                             Years ended December 31
                                         ------------------------------
                                           1994       1993       1992
                                         --------   --------   --------
Revenues:
 Gross premiums written                  $361,523   $479,390   $368,732
 Ceded premiums                           (49,281)   (47,552)   (32,588)
                                         --------   --------   --------
  Net premiums written                    312,242    431,838    336,144
 Increase in deferred premium revenue     (93,226)  (200,519)  (173,203)
                                         --------   --------   --------
  Premiums earned (net of ceded
    premiums of $33,340, $41,409
    and $28,276)                          219,016    231,319    162,941
 Net investment income                    193,966    175,329    149,359
 Net realized gains                        10,335      8,941     11,419
 Other income                               1,539      3,996      2,001
                                         --------   --------   --------
  Total revenues                          424,856    419,585    325,720
                                         --------   --------   --------

Expenses:
 Losses and loss
  adjustment expenses                       8,093      7,821      5,619
 Underwriting and operating expenses       41,044     38,006     34,092
 Policy acquisition costs, net             21,845     25,480     18,119
                                         --------   --------   --------
  Total expenses                           70,982     71,307     57,830
                                         --------   --------   --------
Income before income taxes and
 cumulative effect of accounting
 changes                                  353,874    348,278    267,890

Provision for income taxes                 77,125     86,684     54,802
                                         --------   --------   --------
Income before cumulative effect
 of accounting changes                    276,749    261,594    213,088

Cumulative effect of accounting changes       ---     12,923        ---
                                         --------   --------   --------
Net income                               $276,749   $274,517   $213,088
                                         ========   ========   ========

                The accompanying notes are an integral part of the
                      consolidated financial statements.

                                  -3-
<PAGE>
        MUNICIPAL BOND INVESTORS ASSURANCE CORPORATION AND SUBSIDIARIES
           CONSOLIDATED STATEMENT OF CHANGES IN SHAREHOLDER'S EQUITY
              For the years ended December 31, 1994, 1993 and 1992
                 (Dollars in thousands except per share amounts)

                                                                    Unrealized
                Common Stock  Additional            Cumulative     Appreciation
                ------------   Paid-in   Retained   Translation   (Depreciation)
               Shares  Amount  Capital   Earnings   Adjustment   of Investments
               ------  ------ ---------  --------   -----------  --------------
Balance,
 January 1,
 1992         100,000 $ 2,500  $776,544  $  479,707  $  (126)        $    143

Increase in
 par value
 of common
 stock            ---  12,500   (12,500)        ---      ---              ---

Net income        ---     ---       ---     213,088      ---              ---

Change in
 foreign
 currency
 translation      ---     ---      ---          ---     (348)             ---

Change in
 unrealized
 appreciation of
 investments net
 of change in
 deferred income
 taxes of
 $(1,151)         ---     ---      ---          ---      ---            2,236

Dividends
 declared (per
 common share
 $220.00)         ---     ---      ---      (22,000)     ---              ---

Capital
 contribution
 from MBIA Inc.   ---     ---  163,368          ---      ---              ---

Tax reduction
 related to
 MBIA Inc.'s
 Stock Option
 Plan             ---     ---    4,531          ---      ---              ---
              ------- ------- --------   ----------    -----         --------
Balance,
 December 31,
 1992         100,000  15,000  931,943      670,795     (474)           2,379
              ------- ------- --------   ----------    -----         --------

Net income        ---     ---      ---      274,517      ---              ---

Change in
 foreign
 currency
 translation      ---     ---      ---          ---     (729)             ---

Change in
 unrealized
 appreciation
 of investments
 net of change
 in deferred
 income taxes
 of $(1,381)      ---     ---      ---          ---      ---            2,461

Dividends
 declared (per
common share
 $500.00)         ---     ---      ---      (50,000)     ---              ---

Tax reduction
 related to
 tax sharing
 agreement
 with MBIA Inc.   ---     ---   11,851          ---      ---              ---
              ------- ------- --------   ----------    -----         --------
Balance,
 December 31,
 1993         100,000  15,000  943,794      895,312   (1,203)           4,840
              ------- ------- --------   ----------    -----         --------
Net income        ---     ---      ---      276,749      ---              ---

Change in
 foreign
 currency
 translation      ---     ---      ---          ---    1,630              ---

Change in
 unrealized
 depreciation
 of investments
 net of change
 in deferred
 income taxes
 of $27,940       ---     ---      ---         ---      ---           (52,480)

Dividends
 declared (per
 common share
 $380.00)         ---     ---      ---      (38,000)     ---              ---

Tax reduction
 related to
 tax sharing
 agreement with
 MBIA Inc.        ---     ---    9,861          ---      ---              ---
              ------- ------- --------   ----------    -----         --------
Balance,
 December 31,
 1994         100,000 $15,000 $953,655   $1,134,061    $ 427         $(47,640)
              ======= ======= ========   ==========    =====         ========

            The accompanying notes are an integral part of the consolidated
                                    financial statements.
                                          -4-
<PAGE>
         MUNICIPAL BOND INVESTORS ASSURANCE CORPORATION AND SUBSIDIARIES
                       CONSOLIDATED STATEMENTS OF CASH FLOWS
                             (Dollars in thousands)

                                                  Years ended December 31
                                           ----------------------------------
                                               1994         1993      1992
                                           -----------   ---------  ---------
Cash flows from operating activities:
 Net income                                $   276,749   $274,517   $ 213,088
 Adjustments to reconcile net income to
   net cash provided by operating
   activities:
  Increase in accrued investment income         (3,833)    (5,009)     (8,869)
  Increase in deferred acquisition costs       (12,564)   (10,033)    (13,278)
  Increase in prepaid reinsurance premiums     (15,941)    (6,143)     (4,312)
  Increase in deferred premium revenue         109,167    206,662     177,515
  Increase in loss and loss adjustment
   expense reserves                              6,413      8,225       4,337
  Depreciation                                   1,607      1,259         685
  Amortization of goodwill                       4,961      5,001       5,095
  Amortization of bond premium
   (discount), net                                 621       (743)        647
  Net realized gains on sale of
   investments                                 (10,335)    (8,941)    (11,419)
  Deferred income taxes                         19,082      7,503       8,217
  Other, net                                    (8,469)    15,234      (2,385)
                                           -----------  ---------   ---------
  Total adjustments to net income               90,709    213,015     156,233
                                           -----------  ---------   ---------
  Net cash provided by operating
   activities                                  367,458    487,532     369,321
                                           -----------  ---------   ---------
Cash flows from investing activities:
  Purchase of fixed maturity securities,
    net of payable for investments
    purchased                               (1,060,033)  (786,510)   (913,643)
  Sale of fixed maturity securities,
   net of receivable for investments
   sold                                        515,548    205,342     371,693
  Redemption of fixed maturity
   securities, net of receivable
   for investments redeemed                    128,274    225,608      40,947
  Sale (purchase) of short-term
    investments, net                             3,547    (40,461)     28,206
  Sale (purchase) of other
   investments                                  87,456    (37,777)    (30,005)
  Capital expenditures, net of disposals        (3,665)    (3,601)     (8,029)
                                           -----------  ---------   ---------
  Net cash used in investing activities       (328,873)  (437,399)   (510,831)
                                           -----------  ---------   ---------
Cash flows from financing activities:
  Capital contribution from MBIA Inc.              ---        ---     163,368
  Dividends paid                               (38,000)   (50,000)    (22,000)
                                           -----------  ---------   ---------
  Net cash (used) provided by
   financing activities                        (38,000)   (50,000)    141,368
                                           -----------  ---------   ---------
Net increase (decrease) in cash and
  cash equivalents                                 585        133        (142)
Cash and cash equivalents -
  beginning of year                                747        614         756
                                         -------------  ---------   ---------
Cash and cash equivalents -
  end of year                            $       1,332  $     747   $     614
                                         =============  =========   =========
Supplemental cash flow disclosures:
 Income taxes paid                       $      53,569  $  52,967   $  40,997


                   The accompanying notes are an integral part of the
                           consolidated financial statements.


                                         - 5 -
<PAGE>
  MUNICIPAL BOND INVESTORS ASSURANCE CORPORATION AND SUBSIDIARIES
           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                
                                
1.  BUSINESS AND ORGANIZATION
- -----------------------------
Municipal Bond Investors Assurance Corporation ("MBIA Corp.") is
a wholly-owned subsidiary of MBIA Inc.  MBIA Inc. was
incorporated in Connecticut on November 12, 1986 as a licensed
insurer and, through the following series of transactions during
December 1986, became the successor to the business of the
Municipal Bond Insurance Association (the "Association"), a
voluntary unincorporated association of insurers writing
municipal bond and note insurance as agent for the member
insurance companies:

  .  MBIA Inc. acquired for $17 million all of the outstanding
     common stock of a New York domiciled insurance company and
     changed the name of the insurance company to MBIA Corp.
     Prior to the acquisition, all of the obligations of this
     company were reinsured and/or indemnified by the former
     owner.
  
  .  Four of the five member companies of the Association
     together with their affiliates purchased all of the
     outstanding common stock of MBIA Inc. and entered into
     reinsurance agreements whereby they ceded to MBIA Inc.
     substantially all of the net unearned premiums on existing
     and future Association business and the interest in, or
     obligation for, contingent commissions resulting from their
     participation in the Association.  MBIA Inc.'s reinsurance
     obligations were then assumed by MBIA Corp.  The
     participation of these four members aggregated approximately
     89% of the net insurance in force of the Association.  The
     net assets transferred from the predecessor included the
     cash transferred in connection with the reinsurance
     agreements, the related deferred acquisition costs and
     contingent commissions receivable, net of the related
     unearned premiums and contingent commissions payable.  The
     deferred income taxes inherent in these assets and
     liabilities were recorded by MBIA Corp.  Contingent
     commissions receivable (payable) with respect to premiums
     earned prior to the effective date of the reinsurance
     agreements by the Association in accordance with statutory
     accounting practices, remained as assets (liabilities) of
     the member companies.

Effective December 31, 1989, MBIA Inc. acquired for $288 million
all of the outstanding stock of Bond Investors Group, Inc.
("BIG"), the parent company of Bond Investors Guaranty Insurance
Company ("BIG Ins."), which was subsequently renamed MBIA
Insurance Corp. of Illinois ("MBIA Illinois").

                                     -6-
<PAGE>
  MUNICIPAL BOND INVESTORS ASSURANCE CORPORATION AND SUBSIDIARIES
     NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)
                                
                                
In January 1990, MBIA Illinois ceded its portfolio of net insured
obligations in exchange for cash and investments equal to its
unearned premium reserve of $153 million to MBIA Corp.
Subsequent to this cession, MBIA Inc. contributed the common
stock of BIG to MBIA Corp. resulting in additional paid-in
capital of $200 million.  The insured portfolio acquired from BIG
consists of municipal obligations with risk characteristics
similar to those insured by MBIA Corp.  On December 31, 1990, BIG
was merged into MBIA Illinois.

Also in 1990, MBIA Inc. formed MBIA Assurance S.A. ("MBIA
Assurance"), a wholly-owned, French subsidiary, to write
financial guarantee insurance in the international community.
MBIA Assurance provides insurance for public infrastructure
financings, structured finance transactions and certain
obligations of financial institutions.  The stock of MBIA
Assurance was contributed to MBIA Corp. in 1991 resulting in
additional paid-in capital of $6 million.  Pursuant to a
reinsurance agreement with MBIA Corp., a substantial amount of
the risks insured by MBIA Assurance is reinsured by MBIA Corp.

In 1993, MBIA Inc. formed a wholly-owned subsidiary, MBIA
Investment Management Corp. ("IMC"), with the principal purpose
of providing guaranteed investment agreements guaranteed as to
principal and interest for states, municipalities and municipal
authorities.  IMC commenced operations in August 1993.  MBIA
Corp. insures IMC's outstanding investment agreement liabilities.

In 1993, MBIA Corp. assumed the remaining business from the fifth
member of the Association.


2.  SIGNIFICANT ACCOUNTING POLICIES
- -----------------------------------
The consolidated financial statements have been prepared on the
basis of generally accepted accounting principles ("GAAP").
Significant accounting policies are as follows:

                                     -7-
<PAGE>
  MUNICIPAL BOND INVESTORS ASSURANCE CORPORATION AND SUBSIDIARIES
     NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)
                                
                                
CONSOLIDATION
The consolidated financial statements include the accounts of
MBIA Corp., MBIA Illinois, MBIA Assurance and BIG Services, Inc.
All significant intercompany balances have been eliminated.
Certain amounts have been reclassified in prior years' financial
statements to conform to the current presentation.

CASH AND CASH EQUIVALENTS
Cash and cash equivalents include cash on hand and demand
deposits with banks.

INVESTMENTS
Effective January 1, 1994, MBIA Corp. adopted Statement of
Financial Accounting Standards ("SFAS") 115.  In accordance with
SFAS 115, MBIA Corp. reclassified its entire investment portfolio
(including "Fixed maturity securities" and its "Municipal
investment agreement portfolio") as "available-for-sale."
Pursuant to SFAS 115, securities classified as available-for-sale
are required to be reported in the financial statements at market
value, with unrealized gains and losses reflected as a separate
component of shareholders' equity.  The cumulative effect of MBIA
Corp.'s adoption of SFAS 115 was a decrease in shareholders'
equity at December 31, 1994 of $46.8 million, net of taxes.  The
adoption of SFAS 115 had no effect on MBIA Corp.'s earnings.  As
required under SFAS 115, prior years' financial statements have
not been restated.  Accordingly, Fixed maturity securities
reported in MBIA Corp.'s consolidated balance sheet at December
31, 1993 are reflected at amortized cost, based on MBIA Corp.'s
then stated intention to hold such securities to maturity.

Bond discounts and premiums are amortized on the effective-yield
method over the remaining term of the securities.  For pre-
refunded bonds the remaining term is determined based on the
contractual refunding date.  Short-term investments are carried
at amortized cost, which approximates market value.  Investment
income is recorded as earned.  Realized gains or losses on the
sale of investments are determined by specific identification and
are included as a separate component of revenues.

Other investments consist of MBIA Corp.'s interest in limited
partnerships and a mutual fund which invests principally in
marketable equity securities.  MBIA Corp. records dividends from
its investment in marketable equity securities and its share of
limited partnerships and mutual funds as a component of
investment income.  In addition, MBIA Corp. records its share of

                                     -8-

<PAGE>
  MUNICIPAL BOND INVESTORS ASSURANCE CORPORATION AND SUBSIDIARIES
     NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)
                                
                                
the unrealized gains and losses on these investments, net of
applicable deferred income taxes, as a separate component of
shareholder's equity.

PREMIUM REVENUE RECOGNITION
Premiums are earned pro rata over the period of risk.  Premiums
are allocated to each bond maturity based on par amount and are
earned on a straight-line basis over the term of each maturity.
When an insured issue is retired early, is called by the issuer,
or is in substance paid in advance through a refunding or
defeasance accomplished by placing U.S. Government securities in
escrow, the remaining deferred premium revenue, net of the
portion which is credited to a new policy in those cases where
MBIA Corp. insures the refunding issue, is earned at that time,
since there is no longer risk to MBIA Corp.  Accordingly,
deferred premium revenue represents the portion of premiums
written that is applicable to the unexpired risk of insured bonds
and notes.

POLICY ACQUISITION COSTS
Policy acquisition costs include only those expenses that relate
primarily to, and vary with, premium production.  For business
produced directly by MBIA Corp., such costs include compensation
of employees involved in marketing, underwriting and policy
issuance functions, certain rating agency fees, state premium
taxes and certain other underwriting expenses, reduced by ceding
commission income on premiums ceded to reinsurers.  For business
assumed from the Association, such costs were comprised of
management fees, certain rating agency fees and marketing and
legal costs, reduced by ceding commissions received by the
Association on premiums ceded to reinsurers.  Policy acquisition
costs are deferred and amortized over the period in which the
related premiums are earned.

LOSSES AND LOSS ADJUSTMENT EXPENSES
Reserves for losses and loss adjustment expenses ("LAE") are
established in an amount equal to MBIA Corp.'s estimate of the
identified and unidentified losses, including costs of settlement
on the obligations it has insured.

To the extent that specific insured issues are identified as
currently or likely to be in default, the present value of
expected payments, including loss and loss adjustment expenses
associated with these issues, net of expected recoveries, is
allocated within the total loss reserve as case basis reserves.
Management of MBIA Corp. periodically evaluates its estimates for
losses and LAE and any resulting adjustments are reflected in
current earnings.  Management believes that the reserves are
adequate to cover the ultimate net cost of claims, but the

                                     -9-
<PAGE>
  MUNICIPAL BOND INVESTORS ASSURANCE CORPORATION AND SUBSIDIARIES
     NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)
                                
                                
reserves are necessarily based on estimates and there can be no assurance
that the ultimate liability will not exceed such estimates.

CONTINGENT COMMISSIONS
Contingent commissions may be receivable from MBIA Corp.'s and
the Association's reinsurers under various reinsurance treaties
and are accrued as the related premiums are earned.

INCOME TAXES
MBIA Corp. is included in the consolidated tax return of MBIA
Inc.  The tax provision for MBIA Corp. for financial reporting
purposes is determined on a stand alone basis.  Any benefit
derived by MBIA Corp. as a result of the tax sharing agreement
with MBIA Inc. and its subsidiaries is reflected directly in
shareholder's equity for financial reporting purposes.

Deferred income taxes are provided in respect of temporary
differences between the financial statement and tax bases of
assets and liabilities using enacted tax rates in effect for the
year in which the differences are expected to reverse.

The Internal Revenue Code permits financial guarantee insurance
companies to deduct from taxable income additions to the
statutory contingency reserve subject to certain limitations.
The tax benefits obtained from such deductions must be invested
in non-interest bearing U. S. Government tax and loss bonds.
MBIA Corp. records purchases of tax and loss bonds as payments of
Federal income taxes.  The amounts deducted must be restored to
taxable income when the contingency reserve is released, at which
time MBIA Corp. may present the tax and loss bonds for redemption
to satisfy the additional tax liability.

PROPERTY AND EQUIPMENT
Property and equipment consists of MBIA Corp.'s headquarters and
equipment and MBIA Assurance's furniture, fixtures and equipment,
which are recorded at cost and, exclusive of land, are
depreciated on the straight-line method over their estimated
service lives ranging from 4 to 31 years.  Maintenance and
repairs are charged to expenses as incurred.

GOODWILL
Goodwill represents the excess of the cost of the acquired and
contributed subsidiaries over the tangible net assets at the time
of acquisition or contribution.  Goodwill attributed to the
acquisition of the licensed insurance company includes
recognition of the value of the state licenses held

                                     -10-
<PAGE>
  MUNICIPAL BOND INVESTORS ASSURANCE CORPORATION AND SUBSIDIARIES
     NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)
                                
                                
by that company, and is amortized by the straight-line method
over 25 years.  Goodwill related to the wholly-owned subsidiary
of MBIA Inc. contributed in 1988 is amortized by the
straight-line method over 25 years.  Goodwill attributed to the
acquisition of MBIA Illinois is amortized according to the
recognition of future profits from its deferred premium revenue
and installment premiums, except for a minor portion attributed
to state licenses, which is amortized by the straight-line method
over 25 years.

FOREIGN CURRENCY TRANSLATION
Assets and liabilities denominated in foreign currencies are
translated at current exchange rates.  Operating results are
translated at average rates of exchange prevailing during the
year.  Unrealized gains or losses resulting from translation are
included as a separate component of shareholder's equity.


3.  STATUTORY ACCOUNTING PRACTICES
- ----------------------------------
The financial statements have been prepared on the basis of GAAP,
which differs in certain respects from the statutory accounting
practices prescribed or permitted by the insurance regulatory
authorities.  Statutory accounting practices differ from GAAP in
the following respects:

  .  premiums are earned only when the related risk has
     expired rather than over the period of the risk;
  
  .  acquisition costs are charged to operations as incurred
     rather than as the related premiums are earned;
  
  .  contingent commissions are accrued when the related
     earned premiums are recognized;
  
  .  a contingency reserve is computed on the basis of
     statutory requirements and reserves for losses and LAE are
     established, at present value, for specific insured issues
     which are identified as currently or likely to be in
     default, while under GAAP reserves are established based
     on MBIA Corp.'s reasonable estimate of the identified and
     unidentified losses and LAE on the insured obligations it
     has written;

                                       -11-
<PAGE>
  MUNICIPAL BOND INVESTORS ASSURANCE CORPORATION AND SUBSIDIARIES
     NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)
                                
                                
  .  Federal income taxes are only provided on taxable income
     for which income taxes are currently payable, while under
     GAAP deferred income taxes are provided with respect to
     temporary differences;
  
  .  fixed maturity securities are reported at amortized cost
     rather than market;
  
  .  tax and loss bonds purchased are reflected as admitted
     assets as well as payments of income taxes; and
  
  .  certain assets designated as "non-admitted assets" are
     charged directly against surplus but are reflected as
     assets under GAAP.


The following is a reconciliation of consolidated shareholder's
equity presented on a GAAP basis to statutory capital and surplus
for MBIA Corp. and its subsidiaries, MBIA Illinois and MBIA
Assurance:


                                                 As of December 31
                                     --------------------------------------
In thousands                            1994          1993          1992
                                     ----------    ----------    ----------
GAAP shareholder's equity            $2,055,503    $1,857,743    $1,619,643
Premium revenue recognition            (296,524)     (242,577)     (210,179)
Deferral of acquisition costs          (133,048)     (120,484)     (110,451)
Unrealized losses                        71,932           ---           ---
Contingent commissions                   (1,706)       (1,880)       (2,185)
Contingency reserve                    (620,988)     (539,103)     (403,875)
Loss and loss adjustment
  expense reserves                       18,181        26,262        11,085
Deferred income taxes                    90,328        99,186        90,303
Tax and loss bonds                       50,471        25,771        31,454
Goodwill                               (110,543)     (115,503)     (120,505)
Other                                   (13,568)      (11,679)       (9,297)
                                     ----------    ----------    ----------
    Statutory capital
        and surplus                  $1,110,038    $  977,736    $  895,993
                                     ==========    ==========    ==========

  
Consolidated net income of MBIA Corp. determined in accordance
with statutory accounting practices for the years ended December
31, 1994, 1993 and 1992 was $224.9 million, $258.4 million and
$189.6 million, respectively.

                                     -12-

<PAGE>
  MUNICIPAL BOND INVESTORS ASSURANCE CORPORATION AND SUBSIDIARIES
     NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)
                                
                                
4.  PREMIUMS EARNED FROM REFUNDED AND CALLED BONDS
- --------------------------------------------------
Premiums earned include $53.0 million, $85.6 million and $43.1
million for 1994, 1993 and 1992 respectively, related to refunded
and called bonds.


5.  INVESTMENTS
- ---------------
MBIA Corp.'s investment objective is to optimize long-term,
after-tax returns while emphasizing the preservation of capital
and claims-paying capability through maintenance of high quality 
investments with adequate liquidity and by the avoidance of 
excessive interest rate risk exposure through prudent maturity 
selection.  MBIA Corp.'s investment policies limit the amount of 
credit exposure to any one issuer.  The fixed maturity portfolio 
comprises high quality (average Double-A) taxable and tax-exempt 
investments of diversified maturities.

The following tables set forth the amortized cost and market
value of the fixed maturities included in the consolidated
investment portfolio of MBIA Corp. as of December 31, 1994 and
1993.


                                             Gross       Gross
                             Amortized  Unrealized  Unrealized
In thousands                      Cost       Gains      Losses    Market Value
- ------------------------------------------------------------------------------
DECEMBER 31, 1994
Taxable bonds
 United States Treasury
  and Government Agency     $  258,531     $ 3,012    $ 10,663     $  250,880
 Corporate and other
  obligations                  468,923       2,387      25,301        446,009
Tax-exempt bonds
 State and municipal
  obligations                2,396,384      36,631      77,998      2,355,017
                            ----------     -------    --------     ----------
 Total fixed
  maturities                $3,123,838     $42,030    $113,962     $3,051,906
                            ==========     =======    ========     ==========


                                      -13-
<PAGE>
  MUNICIPAL BOND INVESTORS ASSURANCE CORPORATION AND SUBSIDIARIES
     NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)
                                
                                
                                             Gross       Gross
                             Amortized  Unrealized  Unrealized
In thousands                      Cost       Gains      Losses   Market Value
- -----------------------------------------------------------------------------
DECEMBER 31, 1993
Taxable bonds
 United States Treasury
  and Government Agency     $  334,729    $ 17,326      $  354     $  351,701
 Corporate and other
  obligations                  365,660      25,326       1,493        389,493
Tax-exempt bonds
 State and municipal
  obligations                2,053,585     177,285         695      2,230,175
                            ----------    --------      ------     ----------
 Total fixed maturities     $2,753,974    $219,937      $2,542     $2,971,369
                            ==========    ========      ======     ==========

Fixed maturity investments carried at market value of $7.4
million at December 31, 1994 and at amortized cost of $7.6
million at December 31, 1993, were on deposit with various
regulatory authorities to comply with insurance laws.

The table below sets forth the distribution by expected maturity
of the fixed maturities and short-term investments at amortized
cost and market value at December 31, 1994.  Expected maturities
may differ from contractual maturities because borrowers may have
the right to call or prepay obligations.


                                             Amortized        Market
In thousands                                      Cost        Value
- --------------------------------------------------------------------
Maturity
Within 1 year                               $  121,428      $121,384
Beyond 1 year but within 5 years               512,741       526,119
Beyond 5 years but within 10 years           1,387,250     1,351,090
Beyond 10 years but within 15 years            788,742       762,187
Beyond 15 years but within 20 years            397,700       377,225
Beyond 20 years                                 37,361        35,285
                                            ----------    ----------
Total fixed maturities and short-term
 investments                                $3,245,222    $3,173,290
                                            ==========    ==========

                                     -14-
<PAGE>
  MUNICIPAL BOND INVESTORS ASSURANCE CORPORATION AND SUBSIDIARIES
     NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)
                                
                                
6.  INVESTMENT INCOME AND GAINS AND LOSSES
- ------------------------------------------
Investment income consists of:

                                               Years ended December 31
                                         --------------------------------
In thousands                                 1994        1993        1992
- -------------------------------------------------------------------------
Fixed maturities                         $193,729    $173,070    $147,598
Short-term investments                      3,003       2,844       2,749
Other investments                              12       2,078       1,265
                                         --------    --------    --------
    Gross investment income               196,744     177,992     151,612
Investment expenses                         2,778       2,663       2,253
                                         --------    --------    --------
    Net investment income                 193,966     175,329     149,359
Net realized gains (losses):
 Fixed maturities                             784       8,326      11,798
 Other investments                          9,551         615        (379)
                                         --------    --------    --------
    Net realized gains (losses)            10,335       8,941      11,419
                                         --------    --------    --------
    Total investment income              $204,301    $184,270    $160,778
                                         ========    ========    ========


Unrealized gains (losses) consist of:

                                                       As of December 31
                                                     ---------------------
In thousands                                              1994        1993
- --------------------------------------------------------------------------
Fixed maturities:
 Gains                                               $  42,030    $219,937
 Losses                                               (113,962)     (2,542)
                                                     ---------    --------
  Net                                                  (71,932)    217,395
Other investments:
 Gains                                                     ---       7,446
 Losses                                                 (1,042)        ---
                                                     ---------    --------
  Net                                                   (1,042)      7,446
Total                                                  (72,974)    224,841
Deferred income tax (benefit)                          (25,334)      2,606
                                                     ---------    --------
 Unrealized (losses) gains - net                     $ (47,640)   $222,235
                                                     =========    ========

The deferred tax benefit in 1994 relates primarily to unrealized
losses on MBIA Corp.'s fixed maturity investments, which are
reflected in shareholders' equity in 1994 in accordance with MBIA
Corp.'s adoption of SFAS 115.

                                 -15-
<PAGE>
  MUNICIPAL BOND INVESTORS ASSURANCE CORPORATION AND SUBSIDIARIES
     NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)
                                
                                
The change in net unrealized gains (losses) consists of:


                                                Years ended December 31
                                        ----------------------------------
In thousands                                1994          1993        1992
- --------------------------------------------------------------------------
Fixed maturities                        $(71,932)     $101,418     $19,118
Other investments                         (8,488)        3,842       3,387
                                        --------      --------     -------
 Total                                   (80,420)      105,260      22,505
Deferred income tax (benefit)            (27,940)        1,381       1,151
                                        --------      --------     -------
 Unrealized (losses) gains, net         $(52,480)     $103,879     $21,354
                                        ========      ========     =======


7.  INCOME TAXES
- ----------------
Effective  January  1,  1993, MBIA Corp. changed  its  method  of
accounting  for  income  taxes from  the  income  statement-based
deferred  method  to  the  balance sheet-based  liability  method
required  by  SFAS 109.  MBIA Corp. adopted the new pronouncement
on  the  cumulative  catch-up basis  and  recorded  a  cumulative
adjustment,  which increased net income and reduced the  deferred
tax liability by $13.0 million.  The cumulative effect represents
the impact of adjusting the deferred tax liability to reflect the
January  1,  1993 tax rate of 34% as opposed to  the  higher  tax
rates  in  effect when certain of the deferred taxes  originated.
As   permitted  under  the  new  rules,  prior  years'  financial
statements have not been restated.

SFAS  109  requires  recognition  of  deferred  tax  assets   and
liabilities  for the expected future tax consequences  of  events
that  have  been  included  in the financial  statements  or  tax
returns.    Under   this  method,  deferred  taxes   assets   and
liabilities  are determined based on the difference  between  the
financial statement and tax bases of assets and liabilities using
enacted tax rates in effect for the year in which the differences
are   expected  to  reverse.   The  effect  on  tax  assets   and
liabilities of a change in tax rates is recognized in  income  in
the period that includes the enactment date.

                                  -16-
<PAGE>
  MUNICIPAL BOND INVESTORS ASSURANCE CORPORATION AND SUBSIDIARIES
     NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)
                                
                                
The  tax  effects  of temporary differences  that  give  rise  to
deferred tax assets and liabilities at December 31, 1994 and 1993
are as presented below:

In thousands                                               1994       1993
- --------------------------------------------------------------------------
Deferred tax assets
 Tax and loss bonds                                    $ 50,332   $ 24,168
 Unrealized losses                                       25,334        ---
 Alternative minimum tax credit carry forwards           22,391      7,570
 Loss and loss adjustment expense reserves                6,363      9,192
 Other                                                    3,981      3,084
                                                       --------    -------
  Total gross deferred tax assets                       108,401     44,014
                                                       --------    -------
Deferred tax liabilities
 Contingency reserve                                     91,439     47,621
 Deferred premium revenue                                54,523     45,903
 Deferred acquisition costs                              48,900     44,502
 Unrealized gains                                           ---      2,606
 Contingent commissions                                   4,746      4,744
 Other                                                    6,621      5,324
                                                       --------   --------
  Total gross deferred tax liabilities                  206,229    150,700
                                                       --------   --------
    Net deferred tax liability                         $ 97,828   $106,686
                                                       ========   ========

Under  SFAS  109,  a change in the Federal tax  rate  requires  a
restatement of deferred tax assets and liabilities.  Accordingly,
the  restatement  for  the change in the 1993  Federal  tax  rate
resulted  in  a  $5.4 million increase in the tax  provision,  of
which  $3.2  million resulted from the recalculation of  deferred
taxes at the new Federal rate.


The provision for income taxes is composed of:

                                            Years ended December 31
                                         ----------------------------
    In thousands                            1994       1993      1992
    -----------------------------------------------------------------
    Current                              $58,043    $66,086   $46,585
    Deferred                              19,082     20,598     8,217
                                         -------    -------   -------
     Total                               $77,125    $86,684   $54,802
                                         =======    =======   =======

                                 -17-
<PAGE>
  MUNICIPAL BOND INVESTORS ASSURANCE CORPORATION AND SUBSIDIARIES
     NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)
                                
                                
The provision for income taxes gives effect to permanent
differences between financial and taxable income.  Accordingly,
MBIA Corp.'s effective income tax rate differs from the statutory
rate on ordinary income.  The reasons for MBIA Corp.'s lower
effective tax rates are as follows:

                                           Years ended December 31
                                           -----------------------
                                           1994      1993     1992
- ------------------------------------------------------------------
Income taxes computed on pre-tax
  financial income at statutory rates      35.0%     35.0%    34.0%
Increase (reduction) in taxes
  resulting from:
    Tax-exempt interest                   (12.0)    (10.6)   (11.3)
    Benefit from tax sharing agreement      ---       ---     (3.0)
    Amortization of goodwill                0.5       0.5      0.7
    Other                                  (1.7)      ---      0.1
                                           ----      ----     ----
      Provision for income taxes           21.8%     24.9%    20.5%
                                           ====      ====     ====


8.  DIVIDENDS AND CAPITAL REQUIREMENTS
- --------------------------------------
Under New York Insurance Law, MBIA Corp. may pay a dividend only
from earned surplus subject to the maintenance of a minimum
capital requirement and the dividends in any 12-month period may
not exceed the lesser of 10% of its policyholders' surplus as
shown on its last filed statutory-basis financial statements, or
of adjusted net investment income, as defined, for such 12-month
period, without prior approval of the Superintendent of the New
York State Insurance Department.

In accordance with such restrictions on the amount of dividends
which can be paid in any 12-month period, MBIA Corp. had
approximately $73 million available for the payment of dividends
as of December 31, 1994.  In 1994, 1993 and 1992, MBIA Corp.
declared and paid dividends of $38 million, $50 million and $22
million, respectively, to MBIA Inc.

Under Illinois Insurance Law, MBIA Illinois may pay a dividend
from unassigned surplus, and the dividends in any 12-month period
may not exceed the greater of 10% of policyholders' surplus
(total capital and surplus) at the end of the preceding calendar
year, or the net income of the preceding calendar year without
prior approval of the Illinois State Insurance Department.

                                   -18-
<PAGE>
  MUNICIPAL BOND INVESTORS ASSURANCE CORPORATION AND SUBSIDIARIES
     NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)
                                
                                
In accordance with such restrictions on the amount of dividends
which can be paid in any 12-month period, MBIA Illinois may pay a
dividend only with prior approval as of December 31, 1994.

The insurance departments of New York State and certain other
states and the agencies which rate the bonds insured by MBIA
Corp. have various requirements with which MBIA Corp. was in
compliance as of December 31, 1994, relating to the maintenance
of certain minimum ratios of statutory capital and reserves to
net insurance in force.


9.  LINES OF CREDIT
- -------------------
MBIA Corp. has a standby line of credit commitment in the amount
of $600 million with a group of major banks to provide loans to
MBIA Corp. after it has incurred cumulative losses (net of any
recoveries) from September 30, 1994 in excess of the greater of
$500 million and 6.25% of average annual debt service.  The
obligation to repay loans made under this agreement is a limited
recourse obligation payable solely from, and collateralized by, a
pledge of recoveries realized on defaulted insured obligations
including certain installment premiums and other collateral.
This commitment has a seven-year term and expires on September
30, 2001 but, subject to approval by the banks, may be annually
renewed to extend the term to seven years beyond the renewal
date.

MBIA Corp. and MBIA Inc. maintain bank liquidity facilities
aggregating $250 million.

At December 31, 1994, $17 million was outstanding under these
facilities.


10.  NET INSURANCE IN FORCE
- ---------------------------
MBIA Corp. guarantees the timely payment of principal and
interest on municipal and certain non-municipal bonds and notes.
MBIA Corp.'s ultimate exposure to credit loss in the event of
nonperformance by the insured is represented by the insurance in
force as set forth below.

The insurance policies issued by MBIA Corp. are unconditional
commitments to guarantee timely payment on the bonds and notes to
bondholders.  The creditworthiness of each insured issue is
evaluated prior to the issuance of insurance and each insured
issue must comply with MBIA Corp.'s underwriting guidelines.


                                 -19-
<PAGE>
  MUNICIPAL BOND INVESTORS ASSURANCE CORPORATION AND SUBSIDIARIES
     NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)
                                
                                
Further, the payments to be made by the issuer on the bonds or
notes may be backed by a pledge of revenues, reserve funds,
letters of credit, investment contracts or collateral in the
form of mortgages or other assets.  The right to such money
or collateral would typically become MBIA Corp.'s upon the
payment of the insured amount by MBIA Corp.

As of December 31, 1994, insurance in force, net of cessions to
reinsurers, has a range of maturity of 1-40 years.  Net insurance
in force includes international business of $2.5 billion
representing 18 issues and $0.3 billion representing 5 issues at
December 31, 1994 and 1993, respectively.  The distribution of
net insurance in force by state and type of bond, including IMC's
$1,526.1 million and $493.0 million municipal investment
agreement liability guaranteed by MBIA Corp. in 1994 and 1993,
respectively, is set forth in the tables below:


                                      As of December 31
              ----------------------------------------------------------------
                           1994                              1993
              -------------------------------  -------------------------------
                    Net      Number  % of Net  Net             Number  % of Net
              Insurance   of Issues Insurance  Insurance    of Issues Insurance
               In Force Outstanding  In Force   In Force  Outstanding  In Force
              --------- ----------- ---------  ---------  ----------- --------
           (in billions)                    (in billions)

California      $ 43.9      2,832      14.3%     $ 37.9       2,410      14.2%
Florida           25.4      1,805       8.3        22.9       1,716       8.6
New York          25.0      4,447       8.2        21.5       4,116       8.0
Pennsylvania      19.5      2,108       6.4        17.7       1,889       6.6
Texas             18.6      2,102       6.1        17.5       1,784       6.5
New Jersey        15.0      1,590       4.9        11.9       1,298       4.5
Illinois          14.7      1,139       4.8        12.2       1,120       4.6
Massachusetts      8.6      1,064       2.8         7.4         959       2.8
Ohio               8.3        996       2.7         7.0         915       2.6
Georgia            7.4        978       2.4         5.9         815       2.2
All others       119.6     10,723      39.1       105.4      10,130      39.4
                ------     ------     -----      ------      ------     -----
                $306.0     29,784     100.0%     $267.3      27,152     100.0%
                ======     ======     =====      ======      ======     =====

                                          -20-
<PAGE>
  MUNICIPAL BOND INVESTORS ASSURANCE CORPORATION AND SUBSIDIARIES
     NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)
                                
                                     As of December 31
               ---------------------------------------------------------------
                               1994                           1993
              -------------------------------  -------------------------------
                    Net      Number  % of Net        Net       Number  % of Net
              Insurance   of Issues Insurance  Insurance    of Issues Insurance
               In Force Outstanding  In Force   In Force  Outstanding  In Force
              --------- ----------- ---------  ---------  ----------- ---------
           (in billions)                    (in billions)
Municipal
General
  Obligation     $ 84.2     11,029     27.5%     $ 72.7      10,310      27.2%
Utilities          56.0      5,087     18.3        50.8       4,640      19.0
Health Care        50.6      2,670     16.5        47.7       2,558      17.8
Special Revenue    22.7      1,291      7.4        20.6       1,153       7.7
Transportation     21.3      1,486      7.0        19.1       1,431       7.1
Industrial
 development
  and pollution
  control
  revenue          15.1      1,016      4.9        11.2       1,058       4.2
Higher education   14.0      1,208      4.6        12.7       1,119       4.8
Housing            13.6      2,663      4.5        14.7       2,614       5.5
Other               3.8        124      1.2         2.4          68       0.9
                 ------     ------    -----      ------      ------     -----
                  281.3     26,574     91.9       251.9      24,951      94.2
                 ------     ------    -----      ------      ------     -----
Non-municipal
Asset/mortgage-
  backed           12.8        151      4.2         8.5          94       3.2
Investor-owned
  utilities         5.7      2,918      1.9         4.5       2,056       1.7
Other               6.2        141      2.0         2.4          51       0.9
                 ------     ------    -----      ------      ------     -----
                   24.7      3,210      8.1        15.4       2,201       5.8
                 ------      -----    -----      ------      ------     -----
                 $306.0     29,784    100.0%     $267.3      27,152     100.0%
                 ======     ======    =====      ======      ======     =====


11.  REINSURANCE
- ----------------
MBIA Corp. reinsures portions of its risks with other insurance
companies through various quota and surplus share reinsurance
treaties and facultative agreements.  In the event that any or
all of the reinsurers were unable to meet their obligations, MBIA
Corp. would be liable for such defaulted amounts.

Amounts deducted from gross insurance in force for reinsurance
ceded by MBIA Corp. and MBIA Illinois were $42.6 billion and
$36.8 billion, at December 31, 1994 and 1993, respectively.
Ceded insurance in force includes international business of $0.7
billion representing two issues at December 31, 1994.  The
distribution of ceded insurance in force by state and type of
bond is set forth in the tables below:

                                    -21-
<PAGE>
  MUNICIPAL BOND INVESTORS ASSURANCE CORPORATION AND SUBSIDIARIES
     NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

                                        As of December 31
                         ------------------------------------------------
                                  1994                      1993
                         ----------------------    ----------------------
                             Ceded   % of Ceded        Ceded   % of Ceded
                         Insurance    Insurance    Insurance    Insurance
State                     In Force     In Force     In Force     In Force
- -------------------------------------------------------------------------
                      (in billions)             (in billions)
California                  $ 7.5        17.6%        $ 5.7         15.5%
New York                      4.9        11.5           4.2         11.4
Pennsylvania                  2.6         6.1           2.7          7.3
Texas                         2.5         5.9           2.6          7.1
Illinois                      2.3         5.4           1.9          5.2
Florida                       2.1         4.9           1.9          5.2
New Jersey                    2.0         4.7           0.9          2.4
District of Columbia          1.6         3.8           0.9          2.4
Washington                    1.2         2.8           1.1          3.0
Puerto Rico                   1.1         2.6           1.1          3.0
Ohio                          0.9         2.1           0.7          1.9
Massachusetts                 0.9         2.1           0.8          2.2
All others                   13.0        30.5          12.3         33.4
                            -----       -----         -----        -----
                            $42.6       100.0%        $36.8        100.0%
                            =====       =====         =====        =====

                                        As of December 31
                         ------------------------------------------------
                                  1994                      1993
                         ----------------------    ----------------------
                             Ceded   % of Ceded        Ceded   % of Ceded
                         Insurance    Insurance    Insurance    Insurance
Type of Bond              In Force     In Force     In Force     In Force
- -------------------------------------------------------------------------
                      (in billions)             (in billions)
Municipal
General obligation          $ 9.7        22.8%        $ 8.3        22.5%
Utilities                     8.5        20.0           8.8        23.9
Health care                   6.5        15.3           6.8        18.5
Transportation                4.5        10.6           3.1         8.4
Industrial development
    and pollution
    control revenue           2.9         6.8           0.3         0.8
Special revenue               2.7         6.3           2.6         7.1
Higher education              1.2         2.8           0.9         2.4
Housing                       1.0         2.3           1.2         3.3
Other                         1.5         3.5           1.8         4.9
                            -----       -----         -----       -----
                             38.5        90.4          33.8        91.8
                            -----       -----         -----       -----
Non-municipal
Asset/mortgage-backed         2.7         6.3           2.1         5.7
Other                         1.4         3.3           0.9         2.5
                            -----       -----         -----       -----
                              4.1         9.6           3.0         8.2
                            -----       -----         -----       -----
                            $42.6       100.0%        $36.8       100.0%
                            =====       =====         =====       =====


                                      -22-
<PAGE>
  MUNICIPAL BOND INVESTORS ASSURANCE CORPORATION AND SUBSIDIARIES
     NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)
                                

Included in gross premiums written are assumed premiums from
other insurance companies of $6.3 million, $20.4 million and
$10.1 million for the years ended December 31, 1994, 1993 and
1992, respectively.  The percentages of the amounts assumed to
net premiums written were 2.0%, 4.7% and 3.0% in 1994, 1993 and
1992, respectively.

Gross premiums written include $0.2 million in 1994, $5.4 million
in 1993 and $5.0 million in 1992 related to the reassumption by
MBIA Corp. of reinsurance previously ceded.  Also included in
gross premiums in 1993 is $10.8 million of premiums assumed from
a member of the Association.  Ceded premiums written are net of
$1.6 million in 1994, $2.5 million in 1993 and $4.7 million in
1992 related to the reassumption of reinsurance previously ceded
by MBIA Corp.

Effective January 1, 1993, MBIA Corp. adopted SFAS 113.  Under
SFAS 113, assets and liabilities relating to reinsurance
contracts must be shown gross of the effects of reinsurance.
SFAS 113 also established guidelines to determine whether risk is
transferred under a reinsurance contract.  If risk is
transferred, the conditions for reinsurance accounting are met.
If risk is not transferred, the contract is accounted for as a
deposit.


12.  EMPLOYEE BENEFITS
- ----------------------

MBIA Corp. participates in MBIA Inc.'s pension plan covering all
eligible employees.  The pension plan is a defined contribution
plan and MBIA Corp. contributes 10% of each eligible employee's
annual total compensation.  Pension expense for the years ended
December 31, 1994, 1993 and 1992 was $3.0 million, $3.1 million
and $2.7 million, respectively.  MBIA Corp. also has a profit
sharing/401(k) plan which allows eligible employees to contribute
up to 10% of eligible compensation.  MBIA Corp. matches employee
contributions up to the first 5% of total compensation.  MBIA
Corp. contributions to the profit sharing plan aggregated $1.4
million, $1.3 million and $0.9 million for the years ended
December 31, 1994, 1993 and 1992, respectively.  The 401(k) plan
amounts are invested in common stock of MBIA Inc.  Amounts
relating to the above plans that exceed limitations established
by Federal regulations are contributed to a non-qualified
deferred compensation plan.  Of the above amounts for the pension
and profit sharing plans, $2.6 million, $2.6 million and $2.2
million for the years ended December 31, 1994, 1993 and 1992,
respectively, are included in policy acquisition costs.


                                   -23-
<PAGE>
  MUNICIPAL BOND INVESTORS ASSURANCE CORPORATION AND SUBSIDIARIES
     NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)
                                

MBIA Corp. also participates in MBIA Inc.'s common stock
incentive plan which enables employees of MBIA Corp. to acquire
shares of MBIA Inc. or to benefit from appreciation in the price
of the common stock of MBIA Inc.  Certain key employees of MBIA
Corp. were granted Stock Appreciation Rights ("SARs").  On
March 29, 1991, those MBIA Corp. employees who had previously
been granted SARS agreed to the cancellation of such SARs.

Effective January 1, 1993, MBIA Corp. adopted SFAS 106.  Under
SFAS 106, companies are required to accrue the cost of employee
post-retirement benefits other than pensions during the years
that employees render service.  Prior to January 1, 1993, MBIA
Corp. had accounted for these post-retirement benefits on a cash
basis.  In 1993, MBIA Corp. adopted the new pronouncement on the
cumulative catch-up basis and recorded a cumulative effect
adjustment which decreased net income and increased other
liabilities by $0.1 million.  As of January 1, 1994, MBIA Corp.
eliminated these post-retirement benefits.


13.  RELATED PARTY TRANSACTIONS
- -------------------------------
The business assumed from the Association, relating to insurance
on unit investment trusts sponsored by two members of the
Association, includes deferred premium revenue of $1.9 million
and $2.3 million at December 31, 1994 and 1993, respectively.

In 1993, MBIA Corp. assumed the balance of $10.8 million of
deferred premium revenue from a member of the Association which
had not previously ceded its insurance portfolio to MBIA Corp.
Also in 1993, MBIA Corp. assumed $0.4 million of deferred premium
revenue relating to one of the trusts which was previously ceded
to an affiliate of an Association member.

Since 1989, MBIA Corp. has executed five surety bonds to
guarantee the payment obligations of the members of the
Association, one of which is a principal shareholder of MBIA
Inc., which had their Standard & Poor's claims-paying rating
downgraded from Triple-A on their previously issued Association
policies.  In the event that they do not meet their Association
policy payment obligations, MBIA Corp. will pay the required
amounts directly to the paying agent instead of to the former
Association member as was previously required.  The aggregate
amount payable by MBIA Corp. on these surety bonds is limited to
$340 million.  These surety bonds remain outstanding as of
December 31, 1994.


                                   -24-

<PAGE>
  MUNICIPAL BOND INVESTORS ASSURANCE CORPORATION AND SUBSIDIARIES
     NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)
                                

MBIA Corp. has investment management and advisory agreements with
an affiliate of a principal shareholder of MBIA Inc., which
provides for payment of fees on assets under management.  Total
related expenses for the years ended December 31, 1994, 1993 and
1992 amounted to $2.6 million, $2.4 million and $2.1 million,
respectively.

MBIA Corp. has various insurance coverages provided by a
principal shareholder of MBIA Inc., the cost of which was $1.9
million, $2.0 million and $2.2 million for the years ended
December 31, 1994, 1993 and 1992, respectively.

Included in other assets at December 31, 1993 is $3.2 million of
net receivables from MBIA Inc. and other subsidiaries.  Included
in other liabilities at December 31, 1992 is $2.8 million of net
payables to MBIA Inc. and other subsidiaries.


14.  Fair Value of Financial Instruments
- ----------------------------------------
The estimated fair value amounts of financial instruments shown
in the following table have been determined by MBIA Corp. using
available market information and appropriate valuation
methodologies.  However, in certain cases considerable judgment
is necessarily required to interpret market data to develop
estimates of fair value.  Accordingly, the estimates presented
herein are not necessarily indicative of the amount MBIA Corp.
could realize in a current market exchange.  The use of different
market assumptions and/or estimation methodologies may have a
material effect on the estimated fair value amounts.


FIXED MATURITY SECURITIES  -  The fair value of fixed maturity
securities equals quoted market price, if available.  If a quoted
market price is not available, fair value is estimated using
quoted market prices for similar securities.


SHORT-TERM INVESTMENTS  -  Short-term investments are carried at
amortized cost which, because of their short duration, is a
reasonable estimate of fair value.


                                         -25-
<PAGE>
  MUNICIPAL BOND INVESTORS ASSURANCE CORPORATION AND SUBSIDIARIES
     NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)
                                

OTHER INVESTMENTS  -  Other investments consist of MBIA Corp.'s
interest in limited partnerships and a mutual fund which invests
principally in marketable equity securities.  The fair value of
other investments is based on quoted market prices.


CASH AND CASH EQUIVALENTS, RECEIVABLE FOR INVESTMENTS SOLD AND
PAYABLE FOR INVESTMENTS PURCHASED  -  The carrying amounts of
these items are a reasonable estimate of their fair value.


PREPAID REINSURANCE PREMIUMS  -  The fair value of MBIA Corp.'s
prepaid reinsurance premiums is based on the estimated cost of
entering into an assumption of the entire portfolio with third
party reinsurers under current market conditions.


DEFERRED PREMIUM REVENUE  -  The fair value of MBIA Corp.'s
deferred premium revenue is based on the estimated cost of
entering into a cession of the entire portfolio with third party
reinsurers under current market conditions.


LOSS AND LOSS ADJUSTMENT EXPENSE RESERVES  -  The carrying amount
is composed of the present value of the expected cash flows for
specifically identified claims combined with an estimate for
unidentified claims.  Therefore, the carrying amount is a
reasonable estimate of the fair value of the reserve.


INSTALLMENT PREMIUMS  -  The  fair value is derived by
calculating the present value of the estimated future cash flow
stream at MBIA Corp.'s estimated cost of capital.


                                     -26-
<PAGE>
  MUNICIPAL BOND INVESTORS ASSURANCE CORPORATION AND SUBSIDIARIES
     NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)
                                

                                          As of December 31,
                           -----------------------------------------------
                                   1994                      1993
                           ---------------------     ---------------------
                           Carrying    Estimated     Carrying    Estimated
In thousands                 Amount   Fair Value       Amount   Fair Value
- --------------------------------------------------------------------------
ASSETS:
Fixed maturity
  securities             $3,051,906   $3,051,906   $2,753,974   $2,971,369
Short-term investments      121,384      121,384      104,205      104,205
Other investments            11,970       11,970       98,215       98,215
Cash and cash equivalents     1,332        1,332          747          747
Prepaid reinsurance
  premiums                  186,492      159,736      170,551      141,441
Receivable for
  investments sold              945          945        1,949        1,949

LIABILITIES:
Deferred premium
  revenue                 1,512,211    1,295,305    1,402,807    1,173,882
Loss and loss adjustment
  expense reserves           40,148       40,148       33,735       33,735
Payable for investments
  purchased                   6,552        6,552       33,340       33,340

OFF-BALANCE-SHEET
  INSTRUMENTS:

Installment premiums            ---      176,944          ---      186,490







<PAGE>
                                                                     APPENDIX C









           UNAUDITED FINANCIAL STATEMENTS FOR THE CERTIFICATE INSURER


                                     


                          MBIA INSURANCE CORPORATION
                              AND SUBSIDIARIES







                         CONSOLIDATED FINANCIAL STATEMENTS

                 AS OF SEPTEMBER 30, 1995 AND DECEMBER 31, 1994

                     AND FOR THE THREE AND NINE MONTH PERIODS

                         ENDED SEPTEMBER 30, 1995 AND 1994

<PAGE>
                           MBIA INSURANCE CORPORATION
                                AND SUBSIDIARIES
                              
                             
                              
                                  I N D E X
                                  ---------



                                                                 PAGE
                                                                 ----

Consolidated Balance Sheets - September 30, 1995 (Unaudited)
    and December 31, 1994 (Audited)                                3

Consolidated Statements of Income - Three months and
    nine months ended September 30, 1995 and 1994 (Unaudited)      4

Consolidated Statement of Changes in Shareholder's
    Equity - Nine months ended September 30, 1995 (Unaudited)      5

Consolidated Statements of Cash Flows
    - Nine months ended September 30, 1995 and 1994 (Unaudited)    6

Notes to Consolidated Financial Statements (Unaudited)             7




                                  - 2 -
<PAGE>
             MBIA INSURANCE CORPORATION AND SUBSIDIARIES
                     CONSOLIDATED BALANCE SHEETS
           (Dollars in thousands except per share amounts)

                                      September 30, 1995   December 31, 1994
                                      ------------------   -----------------
                                          (Unaudited)          (Audited)
ASSETS
Investments:
 Fixed maturity securities held
  as available-for-sale at market
  (amortized cost $3,332,939
   and $3,123,838)                          $3,480,987          $3,051,906
 Short-term investments,
  at amortized cost
  (which approximates market value)            173,529             121,384
 Other investments                              13,228              11,970
                                            ----------          ----------
  TOTAL INVESTMENTS                          3,667,744           3,185,260

Cash and cash equivalents                        2,202               1,332
Accrued investment income                       57,092              55,347
Deferred acquisition costs                     138,132             133,048
Prepaid reinsurance premiums                   195,146             186,492
Goodwill (less accumulated
  amortization of
  $36,134 and $32,437)                         106,846             110,543
Property and equipment, at cost
  (less accumulated
  depreciation of
  $11,457 and $9,501)                           40,839              39,648
Receivable for investments sold                    776                 945
Other assets                                    48,050              46,552
                                            ----------          ----------
  TOTAL ASSETS                              $4,256,827          $3,759,167
                                            ==========          ==========

LIABILITIES AND SHAREHOLDER'S EQUITY
Liabilities:
 Deferred premium revenue                   $1,598,597          $1,512,211
 Loss and loss adjustment expense
  reserves                                      45,246              40,148
 Deferred income taxes                         184,053              97,828
 Payable for investments purchased              10,333               6,552
 Other liabilities                              56,694              46,925
                                            ----------          ----------
  TOTAL LIABILITIES                          1,894,923           1,703,664
                                            ----------          ----------
Shareholder's Equity
 Common stock, par value $150 per
  share; authorized, issued and
  outstanding - 100,000 shares                  15,000              15,000
 Additional paid-in capital                    963,645             953,655
 Retained earnings                           1,285,606           1,134,061
 Cumulative translation adjustment               2,464                 427
 Unrealized appreciation
  (depreciation) of investments,
  net of deferred income tax provision
  (benefit) of $51,786 and $(25,334)            95,189             (47,640)
                                            ----------         -----------
  TOTAL SHAREHOLDER'S EQUITY                 2,361,904           2,055,503
                                            ----------          ----------
  TOTAL LIABILITIES AND
   SHAREHOLDER'S EQUITY                     $4,256,827          $3,759,167
                                            ==========          ==========

      The accompanying notes are an integral part of the consolidated
                           financial statements.

                                   - 3 -
<PAGE>
               MBIA INSURANCE CORPORATION AND SUBSIDIARIES
              CONSOLIDATED STATEMENTS OF INCOME (Unaudited)

                         (Dollars in thousands)

                                Three months ended    Nine months ended
                                  September 30          September 30
                                ------------------   -------------------
                                  1995      1994       1995       1994
                                --------  --------   --------   --------
Revenues:
 Gross premiums written         $ 92,362  $ 80,313   $270,139   $274,841
 Ceded premiums                  (13,077)  (12,011)   (32,206)   (38,686)
                                --------  --------   --------   --------
   Net premiums written           79,285    68,302    237,933    236,155
 Increase in deferred
  premium revenue                (23,336)  (13,358)   (76,422)   (72,829)
                                --------  --------   --------   --------
  Premiums earned
  (net of ceded premiums
  of $8,900, $11,719, $23,552
  and $26,087)                    55,949    54,944    161,511    163,326
 Net investment income            55,988    49,676    162,836    144,070
 Net realized gains                2,902       751      6,324      9,659
 Other income                        421       887      1,553      1,505
                                --------  --------   --------   --------
  Total revenues                 115,260   106,258    332,224    318,560
                                --------  --------   --------   --------

Expenses:
  Losses and loss
    adjustment expenses            3,211     1,626      7,954      5,665
  Underwriting and operating
    expenses                      10,554    10,820     29,553     30,466
  Policy acquisition costs, net    5,511     5,232     15,781     16,292
                                --------  --------  ---------   --------
  Total expenses                  19,276    17,678     53,288     52,423
                                --------  --------   --------   --------
Income before income taxes        95,984    88,580    278,936    266,137

Provision for income taxes        20,811    19,293     60,891     59,070
                                --------  --------   --------   --------
Net income                      $ 75,173  $ 69,287   $218,045   $207,067
                                ========  ========   ========   ========

     The accompanying notes are an integral part of the consolidated
                         financial statements.

                                 - 4 -
<PAGE>
                 MBIA INSURANCE CORPORATION AND SUBSIDIARIES
       CONSOLIDATED STATEMENT OF CHANGES IN SHAREHOLDER'S EQUITY (Unaudited)

                 For the nine months ended September 30, 1995

               (Dollars in thousands except per share amounts)




                                                                    Unrealized
               Common Stock    Additional            Cumulative    Appreciation
              ---------------    Paid-in   Retained  Translation  (Depreciation)
              Shares   Amount    Capital   Earnings   Adjustment  of Investments
              -------  -------  --------  ----------  ----------  --------------
Balance,
 January 1,
  1995        100,000  $15,000  $953,655  $1,134,061     $  427      $(47,640)

Net income        ---      ---       ---     218,045        ---           ---

Change in
 foreign
 currency
 translation      ---      ---       ---         ---      2,037           ---

Change in
 unrealized
 apprec-
 iation of
 investments
 net of change
 in deferred
 income taxes
 of $77,120       ---      ---       ---         ---        ---       142,829

Dividends
 declared
 (per common
 share $665)      ---      ---       ---     (66,500)       ---           ---

Tax reduction
 related to
 tax shar-
 ing agree-
 ment with
 MBIA Inc.        ---      ---     9,990         ---        ---           ---
              -------  -------  --------  ----------    -------     ---------
Balance,
 September 30,
 1995         100,000  $15,000  $963,645  $1,285,606     $2,464       $95,189
              =======  =======  ========  ==========     ======     =========

      The accompanying notes are an integral part of the consolidated
                         financial statements.

                                - 5 -
<PAGE>
                  MBIA INSURANCE CORPORATION AND SUBSIDIARIES
                CONSOLIDATED STATEMENTS OF CASH FLOWS (Unaudited)
                             (Dollars in thousands)
                                                     Nine months ended
                                                       September 30
                                                   --------------------
                                                     1995        1994
                                                   --------    --------
Cash flows from operating activities:
  Net income                                       $218,045    $207,067
  Adjustments to reconcile net income to net
    cash provided by operating activities:
    Increase in accrued investment income            (1,745)     (1,214)
    Increase in deferred acquisition costs           (5,084)     (7,560)
    Increase in prepaid reinsurance premiums         (8,654)    (12,599)
    Increase in deferred premium revenue             85,076      85,499
    Increase in loss and loss adjustment
     expense reserves                                 5,098       5,076
    Depreciation                                      1,975       1,027
    Amortization of goodwill                          3,697       3,721
    Amortization of bond discount, net               (1,389)         (3)
    Net realized gains on sale of investments        (6,324)     (9,659)
    Deferred income taxes                             9,105      13,807
    Other, net                                       21,247      (4,339)
                                                   --------    --------
    Total adjustments to net income                 103,002      73,756
                                                   --------    --------
    Net cash provided by operating activities       321,047     280,823
                                                   --------    --------
Cash flows from investing activities:
  Purchase of fixed maturity securities, net
    of payable for investments purchased           (664,949)   (824,635)
  Sale of fixed maturity securities, net of
    receivable for investments sold                 376,589     355,441
  Redemption of fixed maturity securities,
    net of receivable for investments redeemed       55,513      91,793
  (Purchase) sale of short-term investments, net    (17,035)     30,897
    (Purchase) sale of other investments               (664)     87,376
  Capital expenditures, net of disposals             (3,131)       (132)
                                                   --------    --------
    Net cash used in investing activities          (253,677)   (259,260)
                                                   --------    --------
Cash flows from financing activities:
  Dividends paid                                    (66,500)    (21,000)
                                                   --------    --------
    Net cash used by financing activities           (66,500)    (21,000)
                                                   --------    --------
Net increase in cash and cash equivalents               870         563
Cash and cash equivalents-beginning of period         1,332         747
                                                   --------    --------
Cash and cash equivalents-end of period            $  2,202    $  1,310
                                                   ========    ========
Supplemental cash flow disclosures:
  Income taxes paid                                $ 40,290    $ 41,530

      The accompanying notes are an integral part of the consolidated
                            financial statements.

                                   - 6 -
<PAGE>
             MBIA INSURANCE CORPORATION AND SUBSIDIARIES
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                              
                             
1.  BASIS OF PRESENTATION
- -------------------------

The accompanying consolidated financial statements are
unaudited and include the accounts of MBIA Insurance
Corporation and its Subsidiaries (the "Company").  The
statements do not include all of the information and
disclosures required by generally accepted accounting
principles.  These statements should be read in conjunction
with the Company's consolidated financial statements and
notes thereto for the year ended December 31, 1994.  The
accompanying consolidated financial statements have not been
audited by independent accountants in accordance with
generally accepted auditing standards but in the opinion  of
management such financial statements include all adjustments, 
consisting only of normal recurring adjustments, necessary 
to summarize fairly the Company's financial position and 
results of operations.  The  results of operations for the
nine months ended September 30, 1995 may not be indicative
of the results that may be expected for the year ending 
December 31, 1995.  The December  31, 1994 condensed 
balance sheet data was derived from audited financial 
statements, but does not include all disclosures required 
by generally accepted accounting principles.


2.  DIVIDENDS DECLARED
- ----------------------
Dividends declared by the Company during the nine months
ended September 30, 1995 were $66.5 million.

                                   - 7 -



<PAGE>
PROSPECTUS
- --------------------------------------------------------------------------------
               Prudential Securities Secured Financing Corporation
                                   (Depositor)
                            Pass-Through Certificates
                              (Issuable in Series)
- --------------------------------------------------------------------------------
                  Prudential   Securities  Secured  Financing  Corporation  (the
"Depositor")  may sell from  time to time  under  this  Prospectus  and  related
Prospectus  Supplements  Pass-Through  Certificates or Notes (such  Pass-Through
Certificates  or such Notes,  together the  "Certificates"),  issuable in series
(each,  a  "Series")  consisting  of one or more  classes  (each,  a "Class") of
Certificates on terms to be determined at the time of sale.

                  The  Certificates  of a Series will  evidence  the  beneficial
ownership  interests in a separate trust formed by the Depositor for the benefit
of the holders of the related Series of Certificates (the "Certificateholders").
Unless otherwise specified in the applicable Prospectus Supplement, the property
of each such  trust  (for each  Series,  the  "Trust  Fund")  will  consist of a
segregated  pool (the  "Pool") of (i)  promissory  notes or other  evidences  of
indebtedness  secured  by first,  second or more  junior  liens on fee simple or
leasehold interests in the Mortgaged  Properties (as defined herein),  including
installment sale contracts with respect to any such properties, or participation
in any of the foregoing  (the  "Mortgage  Loans") or (ii)  manufactured  housing
conditional sales contracts and installment  agreements (the  "Contracts").  The
Mortgage  Loans or  Contracts  included in a Trust Fund will have been  acquired
from one or more  affiliates of the  Depositor or from one or more  Unaffiliated
Sellers (as defined  herein) by the  Depositor  and conveyed by the Depositor to
such Trust Fund. The Mortgage Loans included in a Mortgage Pool or the Contracts
included in a Contract  Pool of a Series  will be  serviced  by a servicer  (the
"Servicer") described in the applicable Prospectus Supplement.

                  The  Certificates  of a Series will consist of (i) one or more
Classes of Certificates  representing  fractional undivided interests in all the
principal payments and the interest  payments,  to the extent of the related Net
Mortgage Rates (as defined herein) or Net Contract Rates (as defined herein), on
the related Mortgage Loans or Contracts ("Standard  Certificates"),  (ii) one or
more Classes of Certificates ("Multi-Class  Certificates") each of which will be
assigned a principal  balance (a "Stated  Amount")  based on the value of future
cash flows from the related  Trust Fund without  distinction  as to principal or
interest or may have no principal  amount but may instead be assigned a notional
amount (a "Notional  Amount") on which interest accrues,  and each of which will
bear  interest on the Stated Amount or Notional  Amount  thereof at a fixed rate
(which may be zero) specified in, or a variable rate determined as specified in,
the applicable  Prospectus Supplement (the "Interest Rate") or (iii) one or more
Classes of Certificates  representing  fractional  undivided interests in all or
specified portions of the principal  payments and/or interest  payments,  to the
extent of the related Net Mortgage  Interest Rate, on the related Mortgage Loans
("Stripped Certificates").  Any Class of Certificates may be divided into two or
more subclasses (each, a "Subclass") and any Class of Standard  Certificates may
be divided into two or more Subclasses that consist of Multi-Class Certificates.
In  addition,  a Series of  Certificates  for which a REMIC (as defined  herein)
election  has been made will also  include one Class or one Subclass of Residual
Certificates (as defined herein).
                                                  (Cover continued on next page)
                       -----------------------------------
     THE ASSETS OF THE RELATED TRUST ARE THE SOLE SOURCE OF PAYMENTS ON THE
    RELATED SECURITIES. THE CERTIFICATES DO NOT REPRESENT AN INTEREST IN OR
OBLIGATION OF THE DEPOSITOR, THE SERVICER OR ANY OF THEIR AFFILIATES, EXCEPT AS
     SET FORTH HEREIN AND IN THE RELATED PROSPECTUS SUPPLEMENT. NEITHER THE
CERTIFICATES NOR THE UNDERLYING MORTGAGE LOANS WILL BE GUARANTEED OR INSURED BY
ANY GOVERNMENTAL AGENCY OR INSTRUMENTALITY OR BY THE SELLER, THE SERVICER OR ANY
 OF THEIR AFFILIATES, EXCEPT AS SET FORTH IN THE RELATED PROSPECTUS SUPPLEMENT.
                          SEE "RISK FACTORS" PAGE 13.

  THESE SECURITIES HAVE NOT BEEN APPROVED OR DISAPPROVED BY THE SECURITIES AND
 EXCHANGE COMMISSION OR ANY STATE SECURITIES COMMISSION NOR HAS THE SECURITIES
   AND EXCHANGE COMMISSION OR ANY STATE SECURITIES COMMISSION PASSED UPON THE
  ACCURACY OR ADEQUACY OF THIS PROSPECTUS. ANY REPRESENTATION TO THE CONTRARY
                             IS A CRIMINAL OFFENSE.
                       -----------------------------------
                  The  Certificates  may  be  sold  from  time  to  time  by the
Depositor  through  dealers  or agents  designated  from  time to time,  through
underwriting  syndicates led by one or more managing underwriters or through one
or more underwriters acting alone. See "Plan of Distribution." Affiliates of the
Depositor may from time to time act as agents or underwriters in connection with
the sale of Certificates.  The terms of a particular  offering will be set forth
in the Prospectus Supplement related to such offering.

                  Retain this Prospectus for future  reference.  This Prospectus
may not be used to consummate  sales of Certificates  unless  accompanied by the
Prospectus Supplement relating to the offering of such Certificates.
- --------------------------------------------------------------------------------
                  The date of this Prospectus is August 4, 1995


<PAGE>
(Cover continued from previous page)


                  Each Series of Certificates  will include one or more classes.
The  Certificates  of any particular  class may represent  beneficial  ownership
interests in the related  Mortgage  Loans held by the related Trust Fund, or may
represent debt secured by such Mortgage  Loans,  as described  herein and in the
related  Prospectus  Supplement.  Any Series of Certificates  may include one or
more Classes or Subclasses of  Certificates  (the  "Subordinated  Certificates")
that are subordinate in right of  distributions to such rights of one or more of
other  Classes or  Subclasses  of such Series (the  "Senior  Certificates").  If
specified in the applicable Prospectus Supplement, the relative interests of the
Senior  Certificates and the Subordinated  Certificates of a Series in the Trust
Fund  may  be  subject  to  adjustment  from  time  to  time  on  the  basis  of
distributions    received   in   respect   thereof   (the   "Shifting   Interest
Certificates").  If so specified in the applicable Prospectus Supplement, credit
support may also be  provided  for any Series of  Certificates  in the form of a
guarantee,  letter of credit,  mortgage pool  insurance  policy or other form of
credit enhancement as described herein.

                  Neither  the  Mortgage   Loans  nor  the  Contracts   will  be
guaranteed or insured by any governmental  agency or instrumentality  or, except
as specified in the related Prospectus Supplement, by any other person. The only
obligations  of the Depositor with respect to a Series of  Certificates  will be
pursuant  to  certain  limited   representations  and  warranties  made  by  the
Depositor,  to  the  extent  described  herein  and in  the  related  Prospectus
Supplement.  The Servicer with respect to a Series of  Certificates  relating to
Mortgage Loans or Contracts will be named in the related Prospectus  Supplement.
The principal  obligations of a Servicer will be limited to certain  obligations
pursuant  to  certain  representations  and  warranties  and to its  contractual
servicing obligations.

                  An  election  may be made to treat  each Trust Fund (or one or
more  segregated  pools of assets  therein)  underlying a Series which  includes
MultiClass  Certificates  as a "real  estate  mortgage  investment  conduit"  (a
"REMIC") for federal  income tax purposes.  Series of  Certificates  for which a
REMIC  election  has been made will  include one or more  Classes or  Subclasses
which constitute "regular  interests" in the REMIC ("Regular  Certificates") and
one Class or Subclass with respect to each REMIC which constitutes the "residual
interest" therein (the "Residual Certificates"). Alternatively, a Trust Fund may
be  treated  as a grantor  trust or as a  partnership  for  federal  income  tax
purposes,  or may be treated for federal  income tax purposes as a mere security
device which constitutes a collateral  arrangement for the issuance of debt. See
"Certain Federal Income Tax Consequences."

                  There will have been no public market for the  Certificates of
any Series prior to the offering thereof.  No assurance can be given that such a
market will  develop,  or that if such a market does  develop,  it will  provide
Certificateholders with liquidity of investment or will continue for the life of
the Certificates.


                                       2
<PAGE>
                                     REPORTS

                  In   connection   with   each   distribution   and   annually,
Certificateholders will be furnished with statements containing information with
respect to  principal  and  interest  payments  and the related  Trust Fund,  as
described  herein and in the applicable  Prospectus  Supplement for such Series.
Any financial  information contained in such reports will not have been examined
or reported upon by an  independent  public  accountant.  See  "Servicing of the
Mortgage Loans and Contracts -- Reports to Certificateholders." The Servicer for
each Series  relating to  Mortgage  Loans or  Contracts  will  furnish  periodic
statements  setting forth certain  specified  information to the related Trustee
and, in addition,  annually  will  furnish such Trustee with a statement  from a
firm of independent  public  accounts with respect to the examination of certain
documents  and  records  relating  to the  servicing  of the  Mortgage  Loans or
Contracts in the related Trust Fund.  See  "Servicing of the Mortgage  Loans and
Contracts -- Reports to the Trustee" and "Evidence as to Compliance."  Copies of
the monthly and annual  statements  provided by the Servicer to the Trustee will
be furnished  to  Certificateholders  of each Series upon  request  addressed to
Prudential  Securities  Secured Financing  Corporation,  One Seaport Plaza, 26th
Floor, New York, New York 10292, Attention:
James Fadel (212) 214-1000.


                              AVAILABLE INFORMATION

                  The  Depositor  has  filed  a   Registration   Statement  (the
"Registration  Statement")  under the  Securities  Act of 1933,  as amended (the
"Securities   Act"),   with  the   Securities  and  Exchange   Commission   (the
"Commission")  with  respect  to  the  Certificates  offered  pursuant  to  this
Prospectus.  This Prospectus  contains,  and the Prospectus  Supplement for each
Series of  Certificates  will  contain,  a summary of the material  terms of the
documents referred to herein and therein,  but neither contains nor will contain
all of the  information  set forth in the  Registration  Statement of which this
Prospectus  is a  part.  For  further  information,  reference  is  made to such
Registration  Statement and any amendments  thereof and to the exhibits thereto.
Copies of the  Registration  Statement may be obtained from the Public Reference
Section of the Commission,  450 Fifth Street, N.W., Washington,  D.C. 20549 upon
payment of the  prescribed  charges,  or may be  examined  free of charge at the
Commission's offices, 450 Fifth Street, N.W.,  Washington,  D.C. 20549 or at the
regional  offices of the  Commission  located at Room 1400,  75 Park Place,  New
York, New York 10007 and  Northwestern  Atrium Center,  500 West Madison Street,
Suite 400, Chicago, Illinois 60661-2511.


                INCORPORATION OF CERTAIN INFORMATION BY REFERENCE

                  There are  incorporated  herein by reference all documents and
reports  filed or caused to be filed by the  Depositor  with  respect to a Trust
Fund pursuant to Section 13(a), 13(c), 14 or 15(d) of the Exchange Act, prior to
the termination of any offering of Certificates  evidencing  interests  therein.
The Depositor will provide or cause to be provided without charge to each person
to whom this  Prospectus is delivered in connection  with the offering of one or
more Classes of Certificates,  a list identifying, all filings with respect to a
Trust Fund pursuant to Section  13(a),  13(c),  14 or 15(d) of the Exchange Act,
since the  Depositor's  latest  fiscal year covered by its annual report on Form
10-K  and a copy of any or all  documents  or  reports  incorporated  herein  by
reference, in each case to the extent such documents or reports relate to one or
more of such  Classes  of such  Certificates,  other than the  exhibits  to such
documents  (unless such exhibits are  specifically  incorporated by reference in
such  documents).  Requests to the Depositor  should be directed to:  Prudential
Securities  Secured  Financing  Corporation,  One Seaport Plaza, 26th Floor, New
York, New York 10292, telephone number (212) 214-1000, Attention: James Fadel.


                                       3

<PAGE>

                              SUMMARY OF PROSPECTUS

                  The following is qualified in its entirety by reference to the
detailed information appearing elsewhere in this Prospectus, and by reference to
the  information  with respect to each Series of  Certificates  contained in the
related Prospectus Supplement.  Certain capitalized terms used and not otherwise
defined herein shall have the meanings given  elsewhere in this  Prospectus.  An
index  indicating  where certain terms used herein are defined appear at the end
of this Prospectus.

Title of Securities........     Pass-Through Certificates (Issuable in Series).

Depositor..................     Prudential    Securities    Secured    Financing
                                Corporation,   formerly  known  as  P-B  Secured
                                Financing   Corporation  (the  "Depositor"),   a
                                Delaware  corporation,  is a whollyowned limited
                                purpose   finance   subsidiary   of   Prudential
                                Securities Group Inc. The Depositor's  principal
                                executive  offices  are  located at One  Seaport
                                Plaza, 26th Floor, New York, New York 10292, and
                                its telephone number is (212) 214-1000. See "The
                                Depositor."

Unaffiliated Sellers.......     The  Depositor  will acquire the Mortgage  Loans
                                and  Contracts  from  one or  more  institutions
                                unaffiliated  with the Depositor  ("Unaffiliated
                                Sellers").

Trustee....................     The  Trustee  with  respect to a Series  will be
                                specified in the related Prospectus Supplement.

Servicer...................     The  Servicer   for  each  Series   relating  to
                                Mortgage Loans or Contracts will be specified in
                                the  applicable   Prospectus   Supplement.   The
                                Servicer  will  service  the  Mortgage  Loans or
                                Contracts   comprising   each   Trust  Fund  and
                                administer   each  Trust  Fund   pursuant  to  a
                                separate Pooling and Servicing  Agreement (each,
                                a  "Pooling  and  Servicing   Agreement").   The
                                Servicer may  subcontract  all or any portion of
                                its  obligations  as Servicer under each Pooling
                                and    Servicing    Agreement    to    qualified
                                subservicers  (each, a  "Sub-Servicer")  but the
                                Servicer  will not be  relieved  thereby  of its
                                liability with respect  thereto.  See "Servicing
                                of the Mortgage Loans and Contracts."

The Trust Funds............     The Trust Fund for each  Series of  Certificates
                                may consist of any  combination of Mortgage Pool
                                and/or  Contract Pools (each as defined  herein)
                                and certain other related property, as specified
                                herein   and   in  the   applicable   Prospectus
                                Supplement.  Unless  otherwise  specified in the
                                applicable Prospectus Supplement,  each Mortgage
                                Pool  will be  comprised  of  Mortgage  Loans or
                                Contracts or participations therein.

                                Unless  otherwise  specified  in the  applicable
                                Prospectus  Supplement,  each Contract Pool will
                                consist of fixed or adjustable rate manufactured
                                housing   installment   sale,    contracts   and
                                installment loan  agreements.  Each Contract may
                                be  secured by a new or used  Manufactured  Home
                                (as defined herein).


                                       4
<PAGE>
                                Neither the Certificates,  the interest thereon,
                                nor the underlying Mortgage Loans are guaranteed
                                by the  United  States  nor do  they  constitute
                                debts or obligations of the United States or any
                                agency or instrumentality of the United States.

                                The  particular  characteristics  of each  Trust
                                Fund  will  be  set  forth  in  the   applicable
                                Prospectus Supplement.

Description of the

Certificates...............     The  Certificates  issued by any Trust  Fund may
                                represent  beneficial ownership interests in the
                                related Mortgage Loans held by the related Trust
                                Fund,  or may  represent  debt  secured  by such
                                Mortgage Loans,  as described  herein and in the
                                related  Prospectus   Supplement.   Certificates
                                which represent  beneficial  ownership interests
                                in the related Trust Fund will be referred to as
                                "Certificates"   in   the   related   Prospectus
                                Supplement;  Certificates  which  represent debt
                                issued  by  the  related   Trust  Fund  will  be
                                referred to as "Notes" in the related Prospectus
                                Supplement.

                                With  respect  to Notes  issued  by the  related
                                Trust Fund,  the  related  Trust Fund will enter
                                into an indenture by and between such Trust Fund
                                and the trustee named on such indenture,  as set
                                forth in the related Prospectus Supplement.

                                Each Series of Certificates  will be recourse to
                                the assets of the related  Trust Fund only.  The
                                sole   source  of  payment  for  any  Series  of
                                Certificates  will be the assets of the  related
                                Trust  Fund.  The   Certificates   will  not  be
                                obligations,  either  recourse  or  non-recourse
                                (except for certain  non-recourse debt described
                                under     "Certain     Federal     Income    Tax
                                Consequences"),  of the Depositor,  the Servicer
                                or any Person other than the related Trust Fund.
                                In  the  case  of  Certificates  that  represent
                                beneficial  ownership  interest  in the  related
                                Trust Fund, such Certificates will represent the
                                ownership  of such Trust Fund;  with  respect to
                                Certificates which are Notes, such Notes will be
                                secured    by   the    related    Trust    Fund.
                                Notwithstanding  the  foregoing,  and  as  to be
                                described in the related Prospectus  Supplement,
                                certain types of credit  enhancement,  such as a
                                financial  guaranty insurance policy or a letter
                                of  credit,   may  constitute  a  full  recourse
                                obligation   of  the   issue   of  such   credit
                                enhancement.

                                Each Series will  consist of one or more Classes
                                of  Certificates   which  may  be  (i)  Standard
                                Certificates,  (ii) Multi-Class  Certificates or
                                (iii)  Stripped   Certificates.   Any  Class  of
                                Certificates  may be  divided  into  two or more
                                Subclasses    and   any   Class   of    Standard
                                Certificates  may  be  divided  into  Subclasses
                                which consist of Multi-Class  Certificates.  The
                                Depositor  will cause each Trust Fund (or one or
                                more  segregated  pools of assets  therein) with
                                respect  to a  Series  which  includes  Standard
                                Certificates  redeemable  on a random lot basis,
                                Multi-Class  Certificates  or Shifting  Interest
                                Certificates  to elect to be treated as a REMIC.
                                In 
                                       5

<PAGE>

                                addition,  any Series  with  respect to which an
                                election  has been made to treat the Trust  Fund
                                (or  one or  more  segregated  pools  of  assets
                                therein)  as a REMIC will  include  one Class or
                                one Subclass of Residual Certificates as to each
                                REMIC. The Residual Certificates of a Series, if
                                offered  hereby,  will  represent  the  right to
                                receive   distributions   with  respect  to  the
                                related  Trust Fund as  specified in the related
                                Prospectus    Supplement.    Unless    otherwise
                                specified   in   the    applicable    Prospectus
                                Supplement,  the  Certificates  will be  offered
                                only in fully registered form.

A.       Standard
         Certificates......     Unless  otherwise  provided  in  the  applicable
                                Prospectus Supplement,  Standard Certificates of
                                a  Series  will  each   evidence  a   fractional
                                undivided  beneficial  ownership interest in the
                                related  Trust Fund and will  entitle the holder
                                thereof   to  its   proportionate   share  of  a
                                percentage  of  all of the  payments  and  other
                                receipts  with  respect to the  principal of and
                                interest  (to the extent of the  applicable  Net
                                Mortgage  Rate  or  Net  Contract  Rate)  on the
                                related   Mortgage   Loans  or   Contracts.   If
                                specified   in   the    applicable    Prospectus
                                Supplement,   with   respect  to  any  Class  of
                                Standard  Certificates  of a Series  for which a
                                REMIC election has been made,  distributions  of
                                principal    may   be   allocated    among   the
                                Certificateholders  of such Class on a pro rata,
                                random lot or such other  basis as is  specified
                                in such Prospectus Supplement.

B.       Multi-Class
         Certificates......     Multi-Class   Certificates   of  a  Series  will
                                consist of Certificates  each of which evidences
                                a beneficial  ownership  interest in the related
                                Trust Fund and will be assigned a Stated Amount,
                                which may be based on an amount of  principal of
                                the underlying Mortgage Loans or Contracts or on
                                the value of future  cash flows from the related
                                Trust Fund without  distinction  as to principal
                                or interest and an Interest  Rate which may be a
                                fixed  rate  (which  may be zero) or a  variable
                                rate or which will otherwise  accrue interest as
                                specified   in   the    applicable    Prospectus
                                Supplement.   The   holder   of  a   Multi-Class
                                Certificate will be entitled to receive,  to the
                                extent funds are  available  therefor,  interest
                                payments  on  the   outstanding   Stated  Amount
                                thereof at the  applicable  Interest  Rate or as
                                otherwise specified in the applicable Prospectus
                                Supplement  and  distributions  in  reduction of
                                such Stated Amount  determined in the manner and
                                applied  in  the   priority  set  forth  in  the
                                applicable Prospectus Supplement.

C.       Stripped
         Certificates......     Stripped  Certificates  will  each  evidence  an
                                undivided  beneficial  ownership interest in the
                                related  Trust Fund and will  entitle the holder
                                thereof   to  its   proportionate   share  of  a
                                specified   portion   (which  may  be  zero)  of
                                principal  payments  and/or a specified  portion
                                (which may be zero) of interest payments (to the
                                extent of the applicable  Net Mortgage  Interest
                                Rate) on the related Mortgage Loans.

                                       6
<PAGE>
Pooling and Servicing
Agreement..................     The  Certificates  of each Series will be issued
                                pursuant  to a Pooling and  Servicing  Agreement
                                among the Depositor,  the Servicer,  if any, and
                                the Trustee.

Cut-Off Date...............     The date specified in the applicable  Prospectus
                                Supplement.

Distribution Dates.........     Unless  otherwise  specified  in the  applicable
                                Prospectus Supplement, distributions on Standard
                                Certificates  or Stripped  Certificates  will be
                                made on the 25th  day (or,  if such day is not a
                                business  day, the business  day  following  the
                                25th  day) of each  month,  commencing  with the
                                month   following   the   month  in  which   the
                                applicable Cut-Off Date occurs. Distributions on
                                Multi-Class  Certificates  will be made monthly,
                                quarterly,   or   semiannually,   on  the  dates
                                specified   in   the    applicable    Prospectus
                                Supplement.    The   dates   upon   which   such
                                distributions are made are referred to herein as
                                the "Distribution Dates."

Record Dates...............     Distributions  will be made on each Distribution
                                Date set forth in the  Prospectus  Supplement to
                                Certificateholders  of  record  at the  close of
                                business on the last  business  day of the month
                                preceding  the month in which such  Distribution
                                Date  occurs  or such  other  date as may be set
                                forth in the Prospectus  Supplement (the "Record
                                Date").

Interest...................     With   respect  to  a  Series  of   Certificates
                                consisting of Standard  Certificates or Stripped
                                Certificates,  unless otherwise specified in the
                                applicable  Prospectus  Supplement,  interest on
                                the    related    Mortgage    Loans,    Mortgage
                                Certificates  or  Contracts  at  the  applicable
                                pass-through rate (the "Pass-Through  Rate"), as
                                set   forth   in   the   applicable   Prospectus
                                Supplement,  will be passed  through  monthly on
                                each  Distribution  Date to holders thereof,  in
                                accordance  with  the  particular  terms of each
                                such   Certificate.   Holders   of   Multi-Class
                                Certificates   will  receive   distributions  of
                                interest at the  applicable  Interest  Rate,  if
                                any, on the Stated Amount or Notional  Amount of
                                such Certificates,  or as otherwise specified in
                                the applicable  Prospectus  Supplement,  without
                                regard to the Net Mortgage Rates or Net Contract
                                Rates  on  the  underlying   Mortgage  Loans  or
                                Contracts.  Unless  otherwise  specified  in the
                                applicable  Prospectus   Supplement,   the  "Net
                                Mortgage Rate" for each Mortgage Loan in a given
                                period  will  equal the  Mortgage  Rate for such
                                Mortgage  Loan in  such  period  (the  "Mortgage
                                Rate") less any Fixed Retained  Yield,  and less
                                the  Servicing Fee (as defined  herein).  Unless
                                otherwise specified in the applicable Prospectus
                                Supplement,  the "Net  Contract  Rate"  for each
                                Contract  in  a  given  period  will  equal  the
                                Contract  Rate for such  Contract in such period
                                (the  "Contract  Rate") less any Fixed  Retained
                                Yield,   and  less  the   Servicing   Fee.   The
                                "Servicing  Fee" with  respect to each  Mortgage
                                Loan  or  Contract  is an  amount  reserved  for
                                servicing  such  Mortgage  Loan or Contract  and
                                administration of the related Trust Fund.

                                       7
<PAGE>
Principal (including
prepayments)...............     With   respect  to  a  Series  of   Certificates
                                consisting of Standard  Certificates or Stripped
                                Certificates,  unless otherwise specified in the
                                applicable  Prospectus   Supplement,   principal
                                payments (including prepayments received on each
                                related  Mortgage  Loan or  Contract  during the
                                month   preceding   the   month   in   which   a
                                Distribution Date occurs) will be passed through
                                to  holders  on  such   Distribution   Date,  in
                                accordance  with  the  particular  terms of each
                                such Certificate.

Distributions in
Reduction of
Stated Amount..............     With  respect  to each  Class  and  Subclass  of
                                Multi-Class   Certificates,   distributions   in
                                reduction of Stated  Amount will be made on each
                                Distribution   Date  to  the   holders   of  the
                                Certificates  of such  Class and  Subclass  then
                                entitled to receive such distributions until the
                                aggregate  amount  of  such  distributions  have
                                reduced the Stated Amount of each such Class and
                                Subclass of Certificates to zero.  Distributions
                                in reduction of Stated  Amount will be allocated
                                among  the   Classes  or   Subclasses   of  such
                                Certificates  in  the  manner  specified  in the
                                applicable Prospectus Supplement.  Distributions
                                in  reduction  of Stated  Amount with respect to
                                any   Class   or   Subclass    of    Multi-Class
                                Certificates  of a  Series  may be made on a pro
                                rata or  random  lot or such  other  basis as is
                                specified   in   the    applicable    Prospectus
                                Supplement. See "Description of the Certificates
                                --       Distributions       to      Multi-Class
                                Certificateholders."

Forward Commitments;
Pre-Funding................     A Trust Fund may enter into an agreement  (each,
                                a  "Forward   Purchase   Agreement")   with  the
                                Depositor  whereby the  Depositor  will agree to
                                transfer additional Mortgage Loans to such Trust
                                Fund following the date on which such Trust Fund
                                is established and the related  Certificates are
                                issued.  Any  Forward  Purchase  Agreement  will
                                require that any Mortgage  Loans so  transferred
                                to a  Trust  Fund  conform  to the  requirements
                                specified in such Forward Purchase Agreement. If
                                a Forward Purchase  Agreement is to be utilized,
                                and unless  otherwise  specified  in the related
                                Prospectus Supplement,  the related Trustee will
                                be required to deposit in a  segregated  account
                                (each, a "Pre-Funding Account") all or a portion
                                of  the  proceeds  received  by the  Trustee  in
                                connection  with the sale of one or more classes
                                of   Certificates   of   the   related   Series;
                                subsequently, the additional Mortgage Loans will
                                be  transferred  to the  related  Trust  Fund in
                                exchange  for money  released  to the  Depositor
                                from the related  Pre-Funding  Account in one or
                                more transfers.  Each Forward Purchase Agreement
                                will set a  specified  period  during  which any
                                such transfers must occur.  The Forward Purchase
                                Agreement or the related  Pooling and  Servicing
                                Agreement  will  require  that,  if  all  moneys
                                originally deposited to such Pre-Funding Account
                                are not so  used  by the  end of such  specified
                                period,   then  any  remaining 

                                       8
<PAGE>
 
                                moneys will be applied as a mandatory prepayment
                                of the related class or classes of  Certificates
                                as   specified   in   the   related   Prospectus
                                Supplement.


Credit Enhancement

         A. By Subordination..   A Series of  Certificates  may  include  one or
                                 more   Classes   or    Subclasses   of   Senior
                                 Certificates   and  one  or  more   Classes  or
                                 Subclasses of  Subordinated  Certificates.  The
                                 rights   of   the   holders   of   Subordinated
                                 Certificates    of   a   Series   to    receive
                                 distributions   with  respect  to  the  related
                                 Mortgage    Loans   or   Contracts    will   be
                                 subordinated  to such  rights of the holders of
                                 the Senior  Certificates  of the same Series to
                                 the   extent   (the   "Subordinated    Amount")
                                 specified   herein   and  in   the   applicable
                                 Prospectus  Supplement.  This  subordination is
                                 intended  to  enhance  the  likelihood  of  the
                                 timely receipt by the Senior Certificateholders
                                 of  their   proportionate  share  of  scheduled
                                 monthly  principal and interest payments on the
                                 related  Mortgage  Loans  or  Contracts  and to
                                 reduce   the   likelihood   that   the   Senior
                                 Certificateholders  will experience losses. The
                                 Prospectus    Supplement    for    Series    of
                                 Certificates  including a subordination feature
                                 may   also    specify   the    allocation    of
                                 distributions   and  priority  of  payments  of
                                 principal, or Stated Amount, and interest among
                                 one or more  Classes  or  Subclasses  of Senior
                                 Certificates  of such  Series.  The  protection
                                 afforded  to  Senior  Certificateholders  of  a
                                 Series  will  be  effected  by  a  preferential
                                 right,   as   specified   in   the   applicable
                                 Prospectus    Supplement,    of   such   Senior
                                 Certificateholders    to   receive,    on   any
                                 Distribution Date, current distributions on the
                                 related  Mortgage Loans or Contracts and (if so
                                 specified   in   the   applicable    Prospectus
                                 Supplement) by the  establishment  of a reserve
                                 fund (the  "Subordination  Reserve  Fund")  for
                                 such Series. Any Subordination Reserve Fund may
                                 be funded  initially  with a  deposit  of cash,
                                 instruments   or   securities   in  an   amount
                                 specified   in   the   applicable    Prospectus
                                 Supplement  and, if so specified in the related
                                 Prospectus Supplement,  may be augmented by the
                                 retention  of  distributions   which  otherwise
                                 would have been available for  distribution  to
                                 the  Subordinated   Certificateholders  in  the
                                 manner  and  to  the  extent  specified  in the
                                 applicable    Prospectus    Supplement.     The
                                 Subordination  Reserve Fund for a Series may be
                                 funded and  maintained  in such other manner as
                                 is   specified   in  the   related   Prospectus
                                 Supplement.     The    maintenance    of    any
                                 Subordination Reserve Fund would be intended to
                                 preserve the availability of the  subordination
                                 provided by the  Subordinated  Certificates and
                                 to   provide   liquidity,    but   in   certain
                                 circumstances  the  Subordination  Reserve Fund
                                 could  be  depleted   and,  if  other   amounts
                                 available for  distribution  are  insufficient,
                                 shortfalls  in   distributions  to  the  Senior
                                 Certificateholders    could   result.    Unless
                                 otherwise  specified in the related  Prospectus
                                 Supplement,  until the  Subordinated  Amount is
                                 reduced to zero, Senior Certificateholders will
                                 be  entitled  to receive the amount of any such
                                 shortfall,   together   with  interest  at  the
                                 applicable Pass-Through Rate, Interest

                                       9
<PAGE>
                                 Rate,  or at such other rate  specified  in the
                                 applicable Prospectus  Supplement,  as the case
                                 may be, on the next  Distribution  Date. Senior
                                 Certificateholders  will  bear  their  pro rata
                                 share of any  losses  realized  on the  related
                                 Mortgage  Loans or  Contracts  in excess of the
                                 applicable Subordinated Amount. If so specified
                                 in the applicable  Prospectus  Supplement,  the
                                 protection   afforded   to  holders  of  Senior
                                 Certificates  of a Series by the  subordination
                                 of certain  rights of  holders of  Subordinated
                                 Certificates of such Series to distributions on
                                 the related  Mortgage Loans or Contracts may be
                                 effected by a method other than that  described
                                 above,   such  as,  in  the   event   that  the
                                 applicable   Trust   Fund   (or   one  or  more
                                 segregated  pools of assets  therein) elects to
                                 be treated as a REMIC,  the  reallocation  from
                                 time to time,  on the  basis  of  distributions
                                 previously   received,    of   the   respective
                                 percentage interests of the Senior Certificates
                                 and  the   Subordinated   Certificates  in  the
                                 related  Trust Fund.  See  "Description  of the
                                 Certificates  --  Distributions  to  Percentage
                                 Certificateholders    --   Shifting    Interest
                                 Certificates."

B.   By Other Methods......      The  Certificates of any Series,  or any one or
                                 more  Classes  thereof,  may be entitled to the
                                 benefits  of a  guarantee,  letter  of  credit,
                                 mortgage pool  insurance  policy,  surety bond,
                                 reserve fund,  spread  account,  application of
                                 excess  interest to  principal or other form of
                                 credit   enhancement   as   specified   in  the
                                 applicable    Prospectus    Supplement.     See
                                 "Description of the  Certificates"  and "Credit
                                 Support."

Advances...................      Under the Pooling and  Servicing  Agreement for
                                 each  Series  relating  to  Mortgage  Loans  or
                                 Contracts,  unless  otherwise  provided  in the
                                 applicable Prospectus  Supplement,  the related
                                 Servicer  will be obligated to make advances of
                                 cash  ("Advances") to the  Certificate  Account
                                 (as   defined   herein)   in   the   event   of
                                 delinquencies in payments on the Mortgage Loans
                                 or Contracts to the extent described herein and
                                 in the  applicable  Prospectus  Supplement  and
                                 only to the extent that the Servicer determines
                                 such Advances would be recoverable  from future
                                 payments and  collections on the Mortgage Loans
                                 or Contracts. Any Advances made by the Servicer
                                 will ultimately be reimbursable to the Servicer
                                 from the Certificate Account. See "Servicing of
                                 the  Mortgage  Loans and  Contracts -- Advances
                                 and Limitations Thereon."

Early Termination..........      If  so  specified  in  the  related  Prospectus
                                 Supplement,  a Series  of  Certificates  may be
                                 subject  to  early   termination   through  the
                                 repurchase  of the assets in the related  Trust
                                 Fund  by  the  person  or  persons,  under  the
                                 circumstances  and in the manner  specified  in
                                 such Prospectus Supplement. See "Prepayment and
                                 Yield Considerations."

Legal Investment...........      If so specified in the  Prospectus  Supplement,
                                 one or more  classes  of  Certificates  offered
                                 pursuant  to this  Prospectus  will  constitute
                                 "mortgage   related   securities"   under   the
                                 Secondary  Mortgage  Market  Enhancement Act of
                                 1984  ("SMMEA"),  so long as they are  rated in
                                 one of the two 


                                       10
<PAGE>
                                 highest  rating  categories  by  at  least  one
                                 "nationally   recognized   statistical   rating
                                 organization. As "mortgage related securities,"
                                 such  Certificates  offered  pursuant  to  this
                                 Prospectus  will constitute  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.
                                 Since  certain  other  classes of  Certificates
                                 offered  pursuant to this  Prospectus  will not
                                 either  represent  interests  in, or be secured
                                 by,    qualifying    mortgage    loans,    such
                                 Certificates  will  not  constitute   "mortgage
                                 related    securities"    under    SMMEA.    No
                                 representation  is made  as to the  appropriate
                                 characterization  of any Certificates under any
                                 laws relating to investment restrictions, as to
                                 which  investors  should  consult  their  legal
                                 advisors. See "Legal Investment".

ERISA Limitations..........      A  fiduciary  of  any  employee   benefit  plan
                                 subject   to   the   fiduciary   responsibility
                                 provisions  of the Employee  Retirement  Income
                                 Security  Act of 1974,  as  amended  ("ERISA"),
                                 including  the  prohibited   transaction  rules
                                 thereunder, and to the corresponding provisions
                                 of  the  Internal  Revenue  Code  of  1986,  as
                                 amended (the "Code"),  should  carefully review
                                 with  its  own  legal   advisors   whether  the
                                 purchase or holding of Certificates  could give
                                 rise to a  transaction  prohibited or otherwise
                                 impermissible  under  ERISA  or the  Code.  See
                                 "ERISA Considerations."

Federal Income Tax
Status.....................      The   federal   income  tax   consequences   of
                                 investment in a Certificate  of any Series will
                                 vary depending upon the characteristics of such
                                 Certificate.  If so specified in the applicable
                                 Prospectus Supplement,  an election may be made
                                 to  have  the  Trust   Fund  (or  one  or  more
                                 segregated   pools  of  assets   therein)  with
                                 respect to a Series of Certificates  treated as
                                 a REMIC for federal  income tax  purposes.  See
                                 "Certain Federal Income Tax Consequences."

Rating.....................      At the  date  of  issuance  of each  Series  of
                                 Certificates, the Certificates offered pursuant
                                 to the related  Prospectus  Supplement  will be
                                 rated  in  one  of  the  four  highest   rating
                                 categories by at least one  statistical  rating
                                 organization  that  has been  requested  by the
                                 Depositor to rate such  Certificates (a "Rating
                                 Agency").  Such  ratings will  address,  in the
                                 opinion of such Rating  Agency,  the likelihood
                                 that the  related  Trust  Fund  will be able to
                                 make  timely  payment of all amounts due on the
                                 related  Series of  Certificates  in accordance
                                 with  the  terms  thereof.  Such  ratings  will
                                 neither   address  any   prepayment   or  yield
                                 considerations  applicable to any  Certificates
                                 nor constitute a recommendation to buy, sell or
                                 hold any Certificates.

                                 The  ratings   expected  to  be  received  with
                                 respect to any  Certificates  will be set forth
                                 in the related Prospectus Supplement.

                                       11

<PAGE>

                                  RISK FACTORS

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

         Limited  Liquidity.  There can be no assurance that a secondary  market
for the Certificates of any series or class will develop or, if it does develop,
that it will provide  Certificateholders with liquidity of investment or that it
will continue for the life of the  Certificates  of any series.  The  Prospectus
Supplement  for any series of  Certificates  may  indicate  that an  underwriter
specified therein intends to establish a secondary market in such  Certificates;
however,  no underwriter will be obligated to do so. Unless otherwise  specified
in the related Prospectus Supplement, the Certificates will not be listed on any
securities exchange.

         Limited Obligations. The Certificates will not represent an interest in
or obligation,  either recourse or non-recourse (except for certain non-recourse
debt  described  under  "Certain  Federal  Income  Tax  Consequences"),  of  the
Depositor,  the  Servicer or any person other than the related  Trust.  The only
obligations of the foregoing  entities with respect to the  Certificates  or the
Mortgage  Loans  will  be the  obligations  (if  any) of the  Depositor  and the
Servicer  pursuant to certain limited  representations  and warranties made with
respect to the Mortgage Loans, the Servicer's  servicing  obligations  under the
related Pooling and Servicing Agreement  (including its limited  obligation,  if
any, to make  certain  advances in the event of  delinquencies  on the  Mortgage
Loans,  but only to the extent  deemed  recoverable)  and,  if and to the extent
expressly  described  in the  related  Prospectus  Supplement,  certain  limited
obligations  of the Depositor,  Servicer,  applicable  Sub-Servicer,  or another
party in connection  with a purchase  obligation  ("Purchase  Obligation") or an
agreement to purchase or act as remarketing  agent with respect to a Convertible
Mortgage Loan upon  conversion to a fixed rate.  Notwithstanding  the foregoing,
and as to be described in the related  Prospectus  Supplement,  certain types of
Credit Enhancement, such as a financial guaranty insurance policy or a letter of
credit,  may constitute a full recourse  obligation of the issuer of such Credit
Enhancement.  Except as described in the related Prospectus Supplement,  neither
the Certificates nor the underlying Mortgage Loans will be guaranteed or insured
by  any  governmental  agency  or  instrumentality,  or by  the  Depositor,  the
Servicer,  any Sub-Servicer or any of their  affiliates.  Proceeds of the assets
included in the related  Trust Fund for each series of  Certificates  (including
the Mortgage Loans and any form of Credit  Enhancement)  will be the sole source
of payments on the Certificates,  and there will be no recourse to the Depositor
or any  other  entity  in the  event  that such  proceeds  are  insufficient  or
otherwise unavailable to make all payments provided for under the Certificates.

         Limitations,  Reduction and  Substitution of Credit  Enhancement.  With
respect to each series of Certificates,  Credit  Enhancement will be provided in
limited  amounts to cover  certain  types of losses on the  underlying  Mortgage
Loans.  Credit Enhancement will be provided in one or more of the forms referred
to  herein,  including,  but not  limited  to: a letter of  credit;  a  Purchase
Obligation; a mortgage pool insurance policy; a special hazard insurance policy;
a bankruptcy  bond; a reserve  fund; a financial  guaranty  insurance  policy or
other  type of Credit  Enhancement  to  provide  partial  coverage  for  certain
defaults and losses relating to the Mortgage Loans.  Credit Enhancement also may
be provided in the form of the related class of  Certificates,  subordination of
one or more classes of  Certificates in a series under which losses in excess of
those absorbed by any related class of  Certificates  are first allocated to any
Subordinate Certificates up to a specified limit, cross-support among Trust Fund
Assets and/or  overcollateralization.  See "Credit Support -- Subordination" and
"Other  Credit  Enhancement."  Regardless  of the  form  of  Credit  Enhancement
provided,  the  coverage  will be  limited  in amount  and in most cases will be
subject  to  periodic  reduction  in  accordance  with a  schedule  or  formula.
Furthermore,  such Credit Enhancements may provide only very limited coverage as
to certain  types of losses,  and may provide no  coverage  as to certain  other
types of losses.  Generally,  Credit  Enhancements do not directly or indirectly
guarantee to the investors any specified rate of prepayments.  The Servicer will
generally be permitted to reduce,  terminate or  substitute  all or a portion of
the Credit Enhancement for any series of Certificates,  if the applicable Rating
Agency  indicates  that the  then-current  rating  thereof will not be adversely
affected.  To the extent not set forth herein, the amount and types of coverage,
the  identification  of any  entity  providing  the  coverage,  the terms of any
subordination  and  related  information  will be set  forth  in the  Prospectus
Supplement  relating  to a series  of  Certificates.  See  "Credit  Support  - -
Subordination" and "Other Credit Enhancement."


                                       12

<PAGE>

Risks of the Mortgage Loans

         Risk  of the  Losses  Associated  with  Junior  Liens.  Certain  of the
Mortgage Loans will be secured by junior Liens  subordinate to the rights of the
mortgagee or beneficiary under each related senior mortgage or deed of trust. As
a  result,  the  proceeds  from  any  liquidation,   insurance  or  condemnation
proceedings  will be  available to satisfy the  principal  balance of a mortgage
loan only to the extent that the claims,  if any, of each such senior  mortgagee
or beneficiary are satisfied in full,  including any related  foreclosure costs.
In  addition,  a  mortgagee  secured by a junior Lien may not  foreclose  on the
related  mortgaged  property unless it forecloses  subject to the related senior
mortgage or  mortgages,  in which case it must  either pay the entire  amount of
each senior mortgage to the applicable  mortgagee at or prior to the foreclosure
sale or undertake the obligation to make payments on each senior mortgage in the
event of default thereunder. In servicing junior lien loans in its portfolio, it
has been the practice of the Servicer to satisfy each such senior mortgage at or
prior to the foreclosure  sale only to the extent that it determines any amounts
so paid will be recoverable  from future payments and collections on such junior
Lien loans or otherwise. The Trusts will not have any source of funds to satisfy
any such  senior  mortgage or make  payments  due to any senior  mortgagee.  See
"Certain Legal Aspects of Mortgage Loans and Contracts -- Foreclosure."

         Risk of  Losses  Associated  with  Declining  Real  Estate  Values.  An
investment in  securities  such as the  Certificates  that  generally  represent
beneficial  ownership  interests in the  Mortgage  Loans or debt secured by such
Mortgage Loans may be affected by, among other things,  a decline in real estate
values and changes in the borrowers'  financial  condition.  No assurance can be
given that values of the  Mortgaged  Properties  have remained or will remain at
their levels on the dates of origination of the related  Mortgage  Loans. If the
residential real estate market should  experience an overall decline in property
values such that the  outstanding  balances of any senior  Liens,  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 nonconforming credit mortgage
lending  industry.  Such a decline could  extinguish the interest of the related
Trust in the  Mortgaged  Properties  before having any effect on the interest of
the related senior  mortgagee.  In addition,  in the case of Mortgage Loans that
are subject to negative  amortization,  due to the addition to principal balance
of deferred  interest  ("Deferred  Interest"),  the  principal  balances of such
Mortgage  Loans  could be  increased  to an amount  equal to or in excess of the
value of the underlying Mortgaged Properties,  thereby increasing the likelihood
of default.  To the extent  that such  losses are not covered by the  applicable
Credit Enhancement,  holders of Certificates of the series evidencing  interests
in the related  Mortgage Pool will bear all risk of loss  resulting from default
by  Mortgagors  and will have to look  primarily  to the value of the  Mortgaged
Properties for recovery of the outstanding  principal and unpaid interest on the
defaulted Mortgage Loans.

         Risk   of   Losses   Associated   with   Certain   Non-Conforming   and
Non-Traditional Loans. The Depositor's  underwriting  standards consider,  among
other  things,  a  mortgagor's  credit  history,   repayment  ability  and  debt
service-to-income  ratio,  as well as the value of the  property;  however,  the
Depositor's  Mortgage Loan program  generally  provides for the  origination  of
Mortgage Loans relating to non-conforming credits. Certain of the types of loans
that may be  included  in the Pools may  involve  additional  uncertainties  not
present in  traditional  types of loans.  For  example,  certain of the Mortgage
Loans may provide for escalating or variable  payments by the borrower under the
Mortgage  Loan  (the  "Mortgagor"),  as to  which  the  Mortgagor  is  generally
qualified on the basis of the initial  payment  amount.  In some  instances  the
Mortgagors'  income may not be  sufficient  to enable  them to  continue to make
their loan payments as such payments increase and thus the likelihood of default
will increase.  For a more detailed discussion, see "Underwriting Guidelines."

         Risk of Losses  Associated with Balloon Loans.  Certain of the Mortgage
Loans may constitute "Balloon Loans." Balloon Loans are originated with a stated
maturity  of less  than the  period  of time of the  corresponding  amortization
schedule.  Consequently, upon the maturity of a Balloon Loan, the Mortgagor will
be required to make a "balloon"  payment that will be significantly  larger than
such Mortgagor's  previous monthly payments.  The ability of such a Mortgagor to
repay a Balloon  Loan at  maturity  frequently  will  depend on such  borrower's
ability to refinance the Mortgage  Loan. The ability of a Mortgagor to refinance
such a Mortgage  Loan will be  affected by a number of  factors,  including  the
level  of  available  mortgage  rates at the  time,  the  value  of the  related
Mortgaged  Property,  the Mortgagor's equity in the related Mortgaged  Property,
the  financial  condition of the  Mortgagor,  the tax laws and general  economic
conditions at the time.


                                       13
<PAGE>
         Although a low interest rate environment may facilitate the refinancing
of a balloon payment, the receipt and reinvestment by  Certificateholders of the
proceeds in such an environment may produce a lower return than that
previously received in respect of the related Mortgage Loan. Conversely,  a high
interest  rate  environment  may make it more  difficult  for the  Mortgagor  to
accomplish a refinancing and may result in  delinquencies  or defaults.  None of
the Depositor,  the Servicer,  any Sub-Servicer or the Trustee will be obligated
to provide funds to refinance any Mortgage Loan, including Balloon Loans.

         Risk of Losses Associated with ARM Loans. ARM Loans may be underwritten
on the basis of an  assessment  that  Mortgagors  will have the  ability to make
payments in higher  amounts  after  relatively  short  periods of time.  In some
instances,  Mortgagors'  income may not be sufficient to enable them to continue
to make their loan payments as such payments increase and thus the likelihood of
default will increase.

         Risk of  Losses  Associated  with  Bankruptcy  of  Mortgagors.  General
economic conditions have an impact on the ability of borrowers to repay Mortgage
Loans.  Loss of earnings,  illness and other similar factors also may lead to an
increase in delinquencies and bankruptcy  filings by borrowers.  In the event of
personal bankruptcy of a Mortgagor, it is possible that a Trust could experience
a loss with respect to such  Mortgagor's  Mortgage Loan. In  conjunction  with a
Mortgagor's bankruptcy, a bankruptcy court may suspend or reduce the payments of
principal  and  interest  to be  paid  with  respect  to such  Mortgage  Loan or
permanently  reduce the principal  balance of such Mortgage Loan thereby  either
delaying or permanently  limiting the amount  received by the Trust with respect
to such Mortgage Loan.  Moreover,  in the event a bankruptcy  court prevents the
transfer of the related Mortgaged  Property to a Trust, any remaining balance on
such Mortgage Loan may not be recoverable.

         Risk of Losses  Associated  with  Foreclosure of Mortgaged  Properties.
Even assuming that the Mortgaged  Properties  provide adequate  security for the
Mortgage Loans,  substantial  delays could be encountered in connection with the
liquidation of defaulted Mortgage Loans and corresponding  delays in the receipt
of  related  proceeds  by the  Certificateholders  could  occur.  An  action  to
foreclose on a Mortgaged Property securing a Mortgage Loan is regulated by state
statutes,  rules and judicial decisions and is subject to many of the delays and
expenses  of  other  lawsuits  if  defenses  or  counterclaims  are  interposed,
sometimes  requiring several years to complete.  Furthermore,  in some states an
action to obtain a deficiency  judgment is not permitted following a nonjudicial
sale of a Mortgaged  Property.  In the event of a default by a Mortgagor,  these
restrictions,  among other  things,  may impede the  ability of the  Servicer to
foreclose on or sell the Mortgaged  Property or to obtain  liquidation  proceeds
(net of expenses)  ("Liquidation  Proceeds") sufficient to repay all amounts due
on the  related  Mortgage  Loan.  The  Servicer  will be entitled to deduct from
Liquidation  Proceeds all expenses  reasonably incurred in attempting to recover
amounts due on the related liquidated Mortgage Loan ("Liquidated Mortgage Loan")
and not yet repaid,  including payments to prior lienholders,  accrued Servicing
Fees,  legal fees and costs of legal action,  real estate taxes, and maintenance
and preservation  expenses.  In the event that any Mortgaged  Properties fail to
provide adequate security for the related Mortgage Loans and insufficient  funds
are available from any applicable Credit Enhancement, Certific- ateholders could
experience a loss on their investment.

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

         Under  environmental  legislation and judicial decisions  applicable in
various  states,  a secured party that takes a deed in lieu of  foreclosure,  or
acquires at a foreclosure sale a mortgaged  property that, prior to foreclosure,
has been involved in decisions or actions which may lead to  contamination  of a
property,   may  be  liable  for  the  costs  of  cleaning  up  the  purportedly
contaminated  site.  Although  such costs  could be  substantial,  it is unclear
whether  they would be imposed on a holder of a mortgage  note (such as a Trust)
which, under the terms of the Pooling and Servicing  Agreement,  is not required
to take an active role in operating the Mortgaged Properties. See "Certain Legal
Aspects of Mortgage Loans and Contracts -- Environmental Risks."

                                       14

<PAGE>
         Certain of the Mortgaged  Properties relating to Mortgage Loans may not
be owner occupied.  It is possible that the rate of delinquencies,  foreclosures
and losses on Mortgage Loans secured by nonowner  occupied  properties  could be
higher than for loans secured by the primary residence of the borrower.

         Litigation.  Any material  litigation  relating to the Depositor or the
Servicer will be specified in the related Prospectus Supplement.

         Geographic  Concentration of Mortgaged  Properties.  Certain geographic
regions from time to time will experience  weaker regional  economic  conditions
and housing markets than will other regions, and, consequently,  will experience
higher rates of loss and delinquency on mortgage loans  generally.  The Mortgage
Loans  underlying  certain series of  Certificates  may be  concentrated in such
regions,  and such concentrations may present risk considerations in addition to
those  generally  present  for similar  mortgage  loan  asset-backed  securities
without   such   concentrations.   Information   with   respect  to   geographic
concentration  of  Mortgaged   Properties  will  be  specified  in  the  related
Prospectus Supplement or related current report on Form 8-K.

         Legal Considerations. Applicable state laws generally regulate interest
rates and other charges,  require certain disclosures,  and require licensing of
the Depositor and the Servicer and Sub-Servicers.  In addition, most states have
other laws,  public  policy and  general  principles  of equity  relating to the
protection of consumers,  unfair and deceptive  practices and practices that 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 of the Servicer to collect all or part of the  principal of or
interest on the Mortgage Loans,  may entitle the borrower to a refund of amounts
previously  paid and, in  addition,  could  subject the  Servicer to damages and
administrative  sanctions.  See  "Certain  Legal  Aspects of Mortgage  Loans and
Contracts."

         The Mortgage Loans may also be subject to federal laws, including:  (i)
the Federal Truth-in-Lending Act and Regulation Z promulgated thereunder and the
Real Estate Settlement  Procedures Act and Regulation X promulgated  thereunder,
which require  certain  disclosures to the borrowers  regarding the terms of the
Mortgage  Loans;  (ii)  the  Equal  Credit  Opportunity  Act  and  Regulation  B
promulgated thereunder, which prohibit discrimination on the basis of age, race,
color,  sex,  religion,  marital  status,  national  origin,  receipt  of public
assistance  or the  exercise of any right under the Consumer  Credit  Protection
Act, in the extension of credit;  and (iii) the Fair Credit Reporting Act, which
regulates the use and reporting of information  related to the borrower's credit
experience.  Depending on the  provisions of the applicable law and the specific
facts and circumstances involved, violations of these laws, policies and general
principles  of equity may limit the  ability of the  Servicer  to collect all or
part of the  principal  of or interest on the  Mortgage  Loans,  may entitle the
borrower to rescind the loan or to a refund of amounts  previously  paid and, in
addition, could subject the Servicer to damages and administrative sanctions. If
the  Servicer is unable to collect all or part of the  principal  or interest on
the Mortgage  Loans because of a violation of the  aforementioned  laws,  public
policies or general principles of equity then the Trust may be delayed or unable
to repay all amounts  owed to  Investors.  Furthermore,  depending  upon whether
damages and sanctions are assessed  against the Servicer or the Depositor,  such
violations  may  materially  impact the  financial  ability of the  Depositor to
continue to act as Servicer or the ability of the  Depositor  to  repurchase  or
replace Mortgage Loans if such violation  breaches a representation  or warranty
contained in a Pooling and Servicing Agreement.

         Collections  on the  Mortgage  Loans  may  vary  due to  the  level  of
incidence of delinquent payments and of prepayments. Collections on the Mortgage
Loans may also vary due to seasonal purchasing and payment habits of borrowers.

         Book-Entry  Registration.  Issuance of the  Certificates  in book-entry
form may reduce the  liquidity of such  Certificates  in the  secondary  trading
market since investors may be unwilling to purchase  Certificates for which they
cannot    obtain    definitive    physical    securities    representing    such
Certificateholders'  interests, except in certain circumstances described in the
related Prospectus Supplement.

         Since  transactions in Certificates  will, in most cases, be able to be
effected only through DTC, direct or indirect  participants in DTC's  book-entry
system ("Direct or Indirect  Participants")  and certain banks, the ability

                                       15
<PAGE>

of a  Certificateholder  to pledge a Certificate  to persons or entities that do
not  participate  in the DTC system,  or otherwise to take actions in respect of
such  Certificates,  may  be  limited  due to  lack  of a  physical  certificate
representing the Certificates.

         Certificateholders  may  experience  some  delay  in their  receipt  of
distributions   of  interest  on  and  principal  of  the   Certificates   since
distributions may be required to be forwarded by the Trustee to DTC and, in such
a case, DTC will be required to credit such distributions to the accounts of its
Participants which thereafter will be required to credit them to the accounts of
the applicable class of Certificateholders either directly or indirectly through
Indirect Participants. See "Description of the Certificates."

         The  Status of the  Mortgage  Loans in the Event of  Bankruptcy  of the
Depositor.  In the event of the bankruptcy of the Depositor at a time when it or
any  affiliate  thereof  holds a  Certificate,  a trustee in  bankruptcy  of the
Depositor,  or its  creditors  could attempt to  recharacterize  the sale of the
Mortgage  Loans to the related  Trust as a borrowing  by the  Depositor  or such
affiliate  with the  result,  if such  recharacterization  is  upheld,  that the
Certificateholders would be deemed creditors of the Depositor or such affiliate,
secured by a pledge of the Mortgage Loans.  If such an attempt were  successful,
it could prevent timely payments of amounts due to the Trust.

         Limitations on Interest Payments and Foreclosures. Generally, under the
terms of the  Soldiers'  and Sailors'  Civil Relief Act of 1940, as amended (the
"Relief Act"),  or similar state  legislation,  a Mortgagor who enters  military
service  after  the  origination  of the  related  Mortgage  Loan  (including  a
Mortgagor 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 (including fees and charges) above an annual rate of
6% during the period of such  Mortgagor's  active  duty  status,  unless a court
orders otherwise upon application of the lender. It is possible that such action
could have an effect, for an indeterminate period of time, on the ability of the
Servicer to collect full  amounts of interest on certain of the Mortgage  Loans.
In addition, the Relief Act imposes limitations that would impair the ability of
the Servicer to foreclose on an affected  Mortgage  Loan during the  Mortgagor's
period of active duty status.  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 Mortgaged Property in a timely fashion.

         Certificate  Rating. The rating of Certificates credit enhanced through
external  Credit  Enhancement  such as a letter of  credit,  financial  guaranty
insurance  policy or  mortgage  pool  insurance  will  depend  primarily  on the
creditworthiness  of the issuer of such external  Credit  Enhancement  device (a
"Credit  Enhancer").  Any reduction in the rating assigned to the  claims-paying
ability of the related Credit  Enhancer below the rating  initially given to the
Certificates   would  likely  result  in  a  reduction  in  the  rating  of  the
Certificates. See "Ratings" in the Prospectus Supplement.


                                       16

<PAGE>

                                 THE TRUST FUNDS

General

                  The Trust Fund for each Series of  Certificates  will  consist
primarily of a Pool of Mortgage  Loans (a "Mortgage  Pool") and/or  Contracts (a
"Contract Pool").  In addition,  a Trust Fund will also include (i) amounts held
from  time to time in the  related  Certificate  Account,  (ii) the  Depositor's
interest in any primary mortgage  insurance,  hazard insurance,  title insurance
and/or other insurance  policies relating to a Mortgage Loan or Contract,  (iii)
any property which initially secured a Mortgage Loan and which has been acquired
by  foreclosure  or trustee's  sale or deed in lieu of  foreclosure or trustee's
sale, (iv) any Manufactured Home which initially secured a Contract and which is
acquired by repossession,  (v) if applicable, and to the extent set forth in the
applicable  Prospectus  Supplement,  any  Subordination  Reserve Fund and/or any
other  reserve  fund,  (vi) if  applicable,  and to the  extent set forth in the
applicable  Prospectus  Supplement,  one or more guarantees,  letters of credit,
insurance policies, or any other credit enhancement arrangement,  and (vii) such
other assets as may be specified in the related  Prospectus  Supplement.  Unless
otherwise specified in the applicable Prospectus Supplement, the Trust Fund will
not include, however, the portion of interest on the Mortgage Loans or Contracts
which  constitutes  the Fixed Retained Yield, if any. See "Fixed Retained Yield"
below. If specified in the related Prospectus  Supplement,  certain Certificates
will evidence the entire fractional  undivided ownership interest in the related
Mortgage  Loans held by the related Trust Fund or may represent  debt secured by
the related Mortgage Loans.

The Mortgage Loans

                  Unless   otherwise   specified   in  the  related   Prospectus
Supplement,  each  Mortgage  Pool will  consist of Mortgage  Loans  evidenced by
promissory notes or other evidences of indebtedness  (the "Mortgage Notes") that
provide for an original term to maturity of not more than 40 years,  for monthly
payments and for interest on the outstanding principal amounts thereof at a rate
that is either  fixed or subject  to  adjustment  as  described  in the  related
Prospectus Supplement.  If so specified in the applicable Prospectus Supplement,
the  adjustable  interest  rate  on  certain  of  the  Mortgage  Loans  will  be
convertible  into a fixed  interest  rate at the option of the  mortgagor at the
times and upon the conditions specified therein ("Convertible  Mortgage Loans").
The  Mortgage  Loans may provide for fixed level  payments or be GPM Loans,  GEM
Loans,  Balloon  Loans or Buy-Down  Loans  (each as defined  herein) or Mortgage
Loans with other payment  characteristics as described in the related Prospectus
Supplement.  In addition, the Mortgage Pools may include participation interests
in  Mortgage  Loans,  in which event  references  herein to payments on Mortgage
Loans underlying,  such participations  shall mean payments thereon allocable to
such  participation  interests,  and the  meaning  of other  terms  relating  to
Mortgage  Loans will be similarly  adjusted.  Similarly,  the Mortgage Pools may
include  Mortgage  Loans with respect to which a Fixed  Retained  Yield has been
retained,  in which  event  references  herein to  Mortgage  Loans and  payments
thereon shall mean the Mortgage Loans  exclusive of such Fixed Retained Yield. A
"Fixed  Retained  Yield" in a Mortgage  Loan or Contract  represents a specified
portion of the interest payable thereon. The Prospectus  Supplement for a Series
will specify whether there will be any Fixed Retained Yield in any Mortgage Loan
or Contract and, if so, the owner thereof.  See "Servicing of the Mortgage Loans
and  Contracts  -- Fixed  Retained  Yield."  Unless  otherwise  specified in the
related Prospectus Supplement,  the Mortgage Loans will be secured by promissory
notes or other  evidences of  indebtedness  (the  "Mortgages")  creating  first,
second or more  junior  liens on  conventional  one-to  four-family  residential
properties  (which may include mixed-use or vacation  properties),  all of which
will be located in any of the fifty  states or the  District  of  Columbia.  The
Mortgage  Loans may also consist of  installment  contracts for the sale of real
estate. If so provided in the applicable Prospectus Supplement,  a Mortgage Pool
may also contain cooperative apartment loans (the "Cooperative Loans") evidenced
by promissory notes (the "Cooperative  Notes") secured by security  interests in
shares issued by private,  non-profit,  cooperative  housing  corporations  (the
"cooperatives")  and in the related  proprietary leases or occupancy  agreements
granting  exclusive  rights to occupy  specific  Cooperative  Dwellings  in such
cooperatives'  buildings.  In the case of a Cooperative  Loan,  the  proprietary
lease  or  occupancy  agreement  securing  such  Cooperative  Loan is  generally
subordinate  to any  blanket  mortgage  on  the  related  cooperative  apartment
building and/or the underlying  land.  Additionally,  the  proprietary  lease or
occupancy  agreement is subject to termination  and the  cooperative  shares are
subject to cancellation by the  cooperative if the  tenant-stockholder  fails to
pay maintenance or other obligations or charges owed by such tenant-stockholder.


                                       17
<PAGE>
                  Mortgage  Loans may be  entitled  to the  benefit of  external
credit  enhancement.  Residential  Mortgage  Loans may be insured by the Federal
Housing Administration or its successors against defaults by the borrower in the
payment of principal  and  interest  thereon,  have a portion of  principal  and
interest  payments  guaranteed  by the  Department  of  Veterans  Affairs or its
successors or be subject to other payment guarantees, including guarantees under
the National Housing Act.

                  Unless otherwise specified in the Prospectus  Supplement for a
Series,  each  Mortgage  Loan must have an original term of maturity of not less
than 5 years and not more  than 40  years.  Unless  otherwise  specified  in the
Prospectus  Supplement for a Series,  no Mortgage Loan for residential  property
will have had, at origination,  a principal balance in excess of $5,000,000 or a
Loan-to-Value  Ratio in excess of 95%, and Mortgage  Loans having  Loan-to-Value
Ratios at the time of  origination  exceeding  80% will be supported by external
credit  enhancement  or be  covered  by primary  mortgage  insurance  providing,
coverage on at least the amount of each such  mortgage  loan in excess of 75% of
the original fair market value of the mortgaged  property and remaining in force
until the  principal  balance  of such  Mortgage  Loan is reduced to 80% of such
original fair market value. The "Loan-to-Value Ratio" is the ratio, expressed as
a percentage,  of the principal  amount of the Mortgage Loan  outstanding at the
origination  of such loan  divided  by the fair  market  value of the  Mortgaged
Property.  The fair market value of the Mortgaged Property securing any Mortgage
Loan is, unless otherwise specified in the applicable Prospectus Supplement, the
lesser of (x) the appraised value of the related Mortgaged  Property  determined
in an appraisal  obtained by the originator at origination (or, in the case of a
refinancing, an appraisal obtained at the origination of the refinanced mortgage
loan) and (y) the sale price for such property.

                  No  assurance  can be  given  that  values  of  the  Mortgaged
Properties have remained or will remain at the levels which existed on the dates
of origination of the related  Mortgage Loans.  If the  residential  real estate
market  should  experience an overall  decline in property  values such that the
outstanding  balances of the Mortgage  Loans and any secondary  financing on the
Mortgaged  Properties in a particular Trust Fund 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. To the extent that such losses are not covered by
the methods of credit support or the insurance policies  described herein,  they
will be borne by holders of the Certificates of the Series evidencing  interests
in such  Trust  Fund.  Furthermore,  in a  declining  real  estate  market a new
appraisal  could  render the Cut-Off  Date  Loan-to-Value  Ratios as  unreliable
measures of leverage.

                  The  Prospectus  Supplement  for each  Series  will set  forth
certain  characteristics  of the related  Mortgage Loans,  which may include the
aggregate  principal  balance  of  the  Mortgage  Loans  in  the  Mortgage  Pool
underlying such Series as of the Cut-Off Date for such Series (the "Cut-Off Date
Aggregate  Principal  Balance"),  the range of original terms to maturity of the
Mortgage  Loans in the Mortgage  Pool,  the weighted  average  remaining term to
stated  maturity at the Cut-Off Date of such  Mortgage  Loans,  the earliest and
latest origination dates of such Mortgage Loans, the range of Mortgage Rates and
Net  Mortgage  Rates borne by such  Mortgage  Loans,  the  weighted  average Net
Mortgage Rate at the Cut-Off Date of such Mortgage Loans, the percentage of such
Mortgage Loans which had Loan-to-Value  Ratios at the time of origination of 80%
or less, the percentage of such Mortgage Loans that had Loan-to-Value  Ratios at
origination in excess of 80% and the highest  outstanding,  principal balance at
origination of any such Mortgage Loan.

                  Unless  otherwise  specified  in  the  applicable   Prospectus
Supplement, all of the Mortgage Loans in a Trust Fund will have monthly payments
due on a specified day of each month (each, a "Due Date") and will, with respect
to Mortgage  Loans secured by residential  properties,  require at least monthly
payments  of  interest  on  any  outstanding  balance.  If so  specified  in the
applicable Prospectus Supplement, the Mortgage Pools may include adjustable rate
Mortgage Loans that provide for payment  adjustments to be made less  frequently
than  adjustments in the Mortgage  Rates.  Each  adjustment in the Mortgage Rate
which is not made at the time of a  corresponding  adjustment  in payments  (and
which adjusted  amount of interest is not paid currently on a voluntary basis by
the  mortgagor)  will result in a decrease  (if the  Mortgage  Rate rises) or an
increase (if the Mortgage  Rate  declines)  in the rate of  amortization  of the
Mortgage Loan.  Moreover,  such payment adjustments on the Mortgage Loans may be
subject to certain limitations, as specified in the Prospectus Supplement, which
may also affect the rate of  amortization  on the Mortgage  Loan. As a result of
such  provisions,  or in  accordance  with the payment  schedules of certain GPM
Loans and other Mortgage Loans,  the amount of interest accrued in any month may
equal or exceed 

                                       18
<PAGE>
the  scheduled  monthly  payment on the  Mortgage  Loan.  In any such month,  no
principal  would be payable on the Mortgage  Loan,  and if the accrued  interest
exceeded the scheduled  monthly  payment,  such excess interest due would become
"Deferred Interest" that is added to the principal balance of the Mortgage Loan.
Deferred  Interest  will bear  interest at the Mortgage Rate until paid. If such
limitations  prevent the payments from being  sufficient  to amortize  fully the
Mortgage  Loan by its stated  maturity  dare,  a lump sum  payment  equal to the
remaining unpaid principal balance will be due on such stated maturity date. See
"Prepayment and Yield Considerations."

                  Unless  otherwise  specified  in  the  applicable   Prospectus
Supplement, the Mortgage Loans in each Mortgage Pool will be permanent loans (as
opposed to  construction  and land  development  loans)  secured by Mortgages on
Mortgaged  Properties.  The  Mortgaged  Properties  will consist of  residential
properties only,  including  detached homes,  townhouses,  units in planned unit
developments,  condominium units, mixed-use properties, vacation homes and small
scale  multifamily  properties,  all of which  constitute  a "dwelling  or mixed
residential   and   commercial   structure"   within  the   meaning  of  Section
3(a)(41)(A)(i)  of  the  Securities  Exchange  Act  of  1934,  as  amended  (the
"Mortgaged  Properties").  The  Mortgage  Loans  will be secured by liens on fee
simple or leasehold  interests (in those states in which long-term ground leases
are used as an alternative to fee  interests) in such Mortgaged  Properties,  or
liens on shares issued by  cooperatives  and the related  proprietary  leases or
occupancy agreements occupy specified units in such cooperatives' buildings. The
geographic  distribution  of  Mortgaged  Properties  will  be set  forth  in the
Prospectus  Supplement.  Each  Prospectus  Supplement  will  also set  forth the
percentage of the Cut-Off Date Aggregate Principal Balance of the Mortgage Loans
in the related Mortgage Pool  representing the refinancing of existing  mortgage
indebtedness and the types of Mortgaged Properties.

                  If so specified in the  applicable  Prospectus  Supplement,  a
Trust Fund may contain  Mortgage Loans subject to temporary  buy-down plans (the
"Buy-Down  Loans")  pursuant to which the monthly payments made by the mortgagor
during  the early  years of the  Mortgage  Loan will be less than the  scheduled
monthly payments on the Mortgage Loan. The resulting  difference in payment will
be  compensated  for from an amount  contributed  by the  seller of the  related
Mortgaged  Property  or another  source  and,  if so  specified  in the  related
Prospectus Supplement, placed in a custodial account (the "Buy-Down Account") by
the Servicer.  If the mortgagor on a Buy-Down Loan prepays such Mortgage Loan in
its entirety,  or defaults on such  Mortgage Loan and the Mortgaged  Property is
sold in  liquidation  thereof,  during  the  period  when the  mortgagor  is not
obligated,  on account of the buy-down  plan,  to pay the full  monthly  payment
otherwise due on such loan, the unpaid  principal  balance of such Buy-Down Loan
will be reduced by the amounts remaining in the Buy-Down Account with respect to
such  Buy-Down  Loan,  and such amounts  shall be  deposited in the  Certificate
Account  (as  defined  herein),  net of any  amounts  paid with  respect to such
Buy-Down  Loan by any insurer,  guarantor  or other person  pursuant to a credit
enhancement arrangement described in the applicable Prospectus Supplement.

                  If so specified in the  applicable  Prospectus  Supplement,  a
Trust Fund may include  Mortgage Loans which are amortized over 30 years or some
other term,  or which do not provide for  amortization  prior to  maturity,  but
which have a shorter  term (each such  Mortgage  Loan,  a "Balloon  Loan")  that
causes the  outstanding  principal  balance of such  Mortgage Loan to be due and
payable at the end of a certain  specified  period (the  "Balloon  Period").  If
specified  in the  applicable  Prospectus  Supplement,  the  originator  of such
Balloon Loan will be obligated to refinance each such Balloon Loan at the end of
its Balloon  Period at a new interest rate  determined  prior to the end of such
Balloon  Period by reference to an index plus a margin  specified in the related
Mortgage Note. The mortgagor is not, however, obligated to refinance the Balloon
Loan  through  such  originator.  In the event a mortgagor  refinances a Balloon
Loan, the new loan will not be included in the Trust Fund. See  "Prepayment  and
Yield Considerations."

                  If specified in the Prospectus  Supplement for any Series, the
Mortgage  Loans  included  in the  Trust  Fund for such  Series  may be what are
commonly  referred to as "home equity  revolving  lines of credit" ("Home Equity
Lines").  Home Equity Lines are generally  evidenced by a loan agreement  ("Loan
Agreement")  rather than a note.  Home Equity Lines  generally may be drawn down
from  time to time by the  borrower  writing a check  against  the  account,  or
acknowledging  the advance in a supplement to the Loan  Agreement (the amount of
such drawn down, an "Additional  Balance").  A Home Equity Line will establish a
maximum credit limit with respect to the related  borrower,  and will permit the
borrower  to draw down  Additional  Balances,  and repay the  aggregate  balance
outstanding  in each  case  from  time to time  in  such a  manner  so that  the
aggregate  balance  outstanding does

                                       19
<PAGE>

not exceed the  maximum  credit  limit.  A Home  Equity  Line will be secured by
either a senior or a junior lien  Mortgage,  and will bear  interest at either a
fixed or an adjustable rate.

                  In certain  states the  borrower  must,  on the  opening of an
account,  draw an initial  advance  of not less than a  specified  amount.  Home
Equity Lines generally  amortize  according to an amortization basis established
at the time of the initial advance.  The  "amortization  basis" is the length of
time in which the initial  advance  plus  interest  will be repaid in full.  The
amortization  bases of the Home Equity Lines  generally  range from 60 months (5
years)  to 180  months  (15  years)  depending  on the  credit  limit  assigned.
Generally,  the  amortization  basis will be longer the higher the credit limit.
The minimum monthly payment on a Home Equity Line will generally be equal to the
sum  of  the  following:  (i)  an  amount  necessary  to  completely  repay  the
then-outstanding balance and the applicable finance charge in equal installments
over the assigned amortization basis ("Basic Monthly Amount");  (ii) any monthly
escrow  charges;  (iii) any delinquency or other similar  charges;  and (iv) any
past due amounts,  including past due finance charges.  The Basic Monthly Amount
typically is recomputed each time the related Mortgage Rate adjusts and whenever
an  Additional  Balance  is  advanced;  such  recomputation  in the  case  of an
Additional Advance may also reset the amortization  schedule. The effect of each
such advance on the related Home Equity Line is to reset the  commencement  date
of the original maturity term to the date of the later advance.  For example,  a
Home  Equity  Line  made  originally  with  a  15-year  maturity  from  date  of
origination  changes  at the time of the next  adjustment  or  advance to a Home
Equity  Line with a  maturity  of 15 years  from the date of such  advance.  For
certain Home Equity Lines, the same type of recomputation exists for adjustments
of the related Mortgage Rate.

                  Prior to the expiration of a specified  period,  the reduction
of the account to a zero  balance and the closing of a Home Equity Line  account
may result in a prepayment  penalty.  A prepayment  penalty also may be assessed
against the borrower if a Home Equity Line account is closed by the Servicer due
to a default by the borrower under the Loan Agreement.

                  Each Loan  Agreement  will  provide  that the Servicer has the
right to require the borrower to pay the entire  balance plus all other  accrued
but unpaid charges  immediately,  and to cancel the borrower's credit privileges
under the Loan Agreement if, among other things,  the borrower fails to make any
minimum payment when due under the Loan Agreement, if there is a material change
in the  borrower's  ability to repay the Home Equity  Line,  or if the  borrower
sells any interest in the property securing the Loan Agreement,  thereby causing
the "due-on-sale" clause in the trust deed or mortgage to become effective.

                  Mortgage  Loans  which are  secured  by junior  mortgages  are
subordinate to the rights of the mortgagees under the related senior mortgage or
mortgages.  Accordingly,   liquidation,   insurance  and  condemnation  proceeds
received  with respect to the related  mortgaged  property  will be available to
satisfy the outstanding  balance of such a Mortgage Loan only to the extent that
the claims of the senior  mortgages have been  satisfied in full,  including any
related  liquidation and  foreclosure  costs.  In addition,  a junior  mortgagee
foreclosing  on its mort,age  may be required to purchase the related  mortgaged
property  for a price  sufficient  to satisfy  the claims of the  holders of any
senior mortgages which are also being foreclosed.  In the alternative,  a junior
mortgagee  which  acquires  title  to  a  related  mortgaged  property,  through
foreclosure,  deed-in-lieu  of  foreclosure  or otherwise  may take the property
subject to any senior  mortgages  and  continue to perform  with  respect to any
senior mortgages,  in which case the junior mortgagee must comply with the terms
of any senior mortgages or risk foreclosure by the senior mortgagee.

                  If so specified in the  applicable  Prospectus  Supplement,  a
loan pool may include  graduated equity mortgage loans ("GEM Loans").  GEM Loans
are fixed  rate,  fully  amortizing  mortgage  loans  which  provide for monthly
payments based on a 10-to 30-year amortization  schedule,  and which provide for
scheduled  annual  payment  increases  for a number of years and level  payments
thereafter.  The full amount of the scheduled payment increases during the early
years is applied to reduce the outstanding principal balance of such loans.

                  If so specified in the  applicable  Prospectus  Supplement,  a
Mortgage  Pool may include  graduated  payment  mortgage  loans  ("GPM  Mortgage
Loans").  GPM Mortgage Loans provide for payments of monthly  installments which
increase  annually  in each of a  specified  number of  initial  years and level
monthly  payments  thereafter.  Payments  during the early years are required in
amounts  lower than the amounts  which would be payable on a level debt  service
basis due to the deferral of a portion of the  interest  accrued on the mortgage
loan. 


                                      20
<PAGE>


Such deferred  interest is added to the  principal  balance of the mortgage loan
and is  paid,  together  with  interest  thereon,  in  the  later  years  of the
obligation.  Because the monthly  payments  during the early years of such a GPM
Mortgage Loan are not  sufficient  to pay the full interest  accruing on the GPM
Mortgage  Loan,  the  interest  payments  on such GPM  Mortgage  Loan may not be
sufficient  in  its  early  years  to  meet  its  proportionate   share  of  the
distributions  expected to be made on the  related  Certificates.  Thus,  if the
Mortgage Loans include GPM Mortgage Loans,  the Servicer will,  unless otherwise
specified  in the  Prospectus  Supplement,  establish  a reserve  fund (the "GPM
Fund") which (together with, if specified in the related Prospectus  Supplement,
reinvestment  income  thereon)  will be  sufficient to cover the amount by which
payments  of  interest  on  such  GPM  Mortgage  Loan  assumed  in  calculating,
distributions  expected to be made on the  Certificates  of such  Series  exceed
scheduled interest payments according to the relevant graduated payment mortgage
plan for the period during which excess occurs.

                  If so specified in the  applicable  Prospectus  Supplement,  a
Trust  Fund  may  contain  ARM  buy-out   loans  ("ARM   Buy-Outs")   which  are
automatically  repurchased  by the Depositor  upon the occurrence of either(i) a
switch from a fixed-rate mortgage to an adjustable rate mortgage pursuant to the
terms of the underlying note or (ii) a switch from an adjustable rate to a fixed
rate mortgage pursuant to the terms of the underlying note.

                  If specific  information  respecting  the Mortgage Loans to be
included  in a  Trust  Fund  is not  known  to the  Depositor  at the  time  the
Certificates of a Series are initially offered,  more general information of the
nature  described above will be provided in the Prospectus  Supplement and final
specific  information  will be set forth in a  Current  Report on Form 8-K to be
available to investors on the date of issuance  thereof and to be filed with the
Commission promptly after the initial issuance of such Certificates.

The Contracts

                  Unless  otherwise  specified  in  the  applicable   Prospectus
Supplement, each Contract Pool will consist of conventional manufactured housing
installment sales contracts and installment loan agreements  (collectively,  the
"Contracts")  originated by a manufactured housing dealer in the ordinary course
of business and purchased by the Unaffiliated Seller. Unless otherwise specified
in the  applicable  Prospectus  Supplement,  each  Contract  will be  secured by
Manufactured  Homes (as defined below),  each of which will be located in any of
the fifty states or the District of Columbia.  Unless otherwise specified in the
applicable  Prospectus  Supplement,  the Contracts will be fully  amortizing and
will bear interest at a fixed or adjustable annual percentage rate (the "APR" or
"Contract Rate").  The Contract Pool may include Contracts with respect to which
a Fixed Retained Yield has been retained,  in which event  references  herein to
Contracts and payments thereon shall mean the Contracts  exclusive of such Fixed
Retained  Yield.  The Prospectus  Supplement  for a Series will specify  whether
there will be any Fixed  Retained  Yield in any  Contract,  and if so, the owner
thereof. See "Fixed Retained Yield" below.

                  The  Unaffiliated  Seller of the Contracts will represent that
the  Manufactured  Homes securing the Contracts  consist of  manufactured  homes
within the meaning of 42 United States Code,  Section  5402(6),  which defines a
"manufactured  home" as "a  structure,  transportable  in one or more  sections,
which in the  traveling  mode, is eight body feet or more in width or forty body
feet or more in length,  or, when erected on site,  is three  hundred  twenty or
more square feet, and which is built on a permanent  chassis 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."

                  Unless otherwise specified in the Prospectus  Supplement for a
Series,  each Contract must have an original term to maturity of not less than 1
year and not more than 40 years.  Unless  otherwise  specified in the Prospectus
Supplement for a Series, no Contract will have had, at origination,  a principal
balance in excess of $5,000,000 or a  Loan-to-Value  Ratio in excess of 95%. The
"Loan-to-Value Ratio" is the ratio, expressed as a percentage,  of the principal
amount of the Contract  outstanding  at the  origination of such loan divided by
the fair market  value of the  Manufactured  Home.  The fair market value of the
Manufactured  Home securing any Contract is, unless  otherwise  specified in the
applicable Prospectus Supplement,  either (x) the appraised value of the related
Manufactured  Home  determined  in an appraisal  obtained by the  originator  at
origination  and (y) the sale price for

                                       21

<PAGE>

such  property,  plus, in either case,  sales and other taxes and, to the extent
financed,  filing and  recording  fees  imposed  by law,  premiums  for  related
insurance and prepaid finance charges.

                  Manufactured   Homes,   unlike  site-built  homes,   generally
depreciate in value. Consequently, at any time after origination it is possible,
especially  in  the  case  of  Contracts  with  high  Loan-to-Value   Ratios  at
origination,  that the market value of a Manufactured Home may be lower than the
principal amount outstanding under the related Contract.

                  The  Prospectus  Supplement  for each  Series  will set  forth
certain  characteristics  of  the  related  Contracts,  which  may  include  the
aggregate  principal  balance of the Contracts in the Contract  Pool  underlying
such Series as of the Cut-Off Date for such Series (the "Cut-Off Date  Aggregate
Principal Balance"), the range of original terms to maturity of the Contracts in
the Contract Pool, the weighted average remaining term to stated maturity at the
Cut-Off Date of such  Contracts,  the earliest and latest  origination  dates of
such Contracts, the range of Contract Rates and Net Contract Rates borne by such
Contracts,  the weighted  average Net Contract  Rate at the Cut-Off Date of such
Contracts,  the percentage of such Contracts which had  Loan-to-Value  Ratios at
the time of  origination  of 80% or less,  the percentage of such Contracts that
had  Loan-to-Value  Ratios  at  origination  in  excess  of 80% and the  highest
outstanding principal balance at origination of any such Contract.

                  Unless  otherwise  specified  in  the  applicable   Prospectus
Supplement,  all of the Contracts in a Trust Fund will have monthly payments due
on the first of each month  (each,  a "Due  Date") and will be  fully-amortizing
Contracts.  If so specified in the applicable Prospectus  Supplement,  Contracts
may have Due Dates which occur on a date other than the first of each month.  If
so specified in the  applicable  Prospectus  Supplement,  the Contract Pools may
include  adjustable  rate Contracts  that provide for payment  adjustments to be
made less frequently than adjustments in the Contract Rates.  Each adjustment in
the Contract Rate which is not made at the time of a corresponding adjustment in
payments  (and which  adjusted  amount of  interest is not paid  currently  on a
voluntary  basis by the obligor) will result in a decrease (if the Contract Rate
rises)  or  an  increase  (if  the  Contract  Rate  declines)  in  the  rate  of
amortization  of  the  Contract.  Moreover,  such  payment  adjustments  on  the
Contracts may be subject to certain limitations,  as specified in the Prospectus
Supplement, which may also affect the rate of amortization on the Contract. As a
result of such provisions, the amount of interest accrued in any month may equal
or exceed the scheduled  monthly payment on the Contract.  In any such month, no
principal would be payable on the Contract, and if the accrued interest exceeded
the scheduled  monthly payment,  such excess interest due would become "Deferred
Interest"  that is added to the  principal  balance  of the  Contract.  Deferred
Interest will bear interest at the Contract Rate until paid. If such limitations
prevent the payments from being sufficient to amortize fully the Contract by its
stated maturity date, a lump sum payment equal to the remaining unpaid principal
balance will be due on such stated  maturity  date.  See  "Prepayment  and Yield
Considerations."

                  The geographic  distribution of Manufactured Homes will be set
forth in the Prospectus  Supplement.  Each Prospectus  Supplement will set forth
the percentage of the Cut-Off Date Aggregate  Principal Balance of any Contracts
in the Contract Pool which are secured by  Manufactured  Homes which have become
permanently  affixed to real estate.  Each  Prospectus  Supplement will also set
forth the  percentage  of the Cut-Off Date  Aggregate  Principal  Balance of the
Contracts in the related Contract Pool  representing the refinancing of existing
mortgage indebtedness. Unless otherwise specified in a Prospectus Supplement, no
Contract  in the  Contract  Pool  will be more  than 30 days  past due as of the
Cut-Off Date.

                  If  specific  information   respecting  the  Contracts  to  be
included  in a  Trust  Fund  is not  known  to the  Depositor  at the  time  the
Certificates of a Series are initially offered,  more general information of the
nature  described above will be provided in the Prospectus  Supplement and final
specific  information  will be set forth in a  Current  Report on Form 8-K to be
available to investors on the date of issuance  thereof and to be filed with the
Commission promptly after the initial issuance of such Certificates.

Fixed Retained Yield

                  Fixed  Retained  Yield with  respect to any  Mortgage  Loan or
Contract is that  portion,  if any, of interest at the Mortgage Rate or Contract
Rate that is retained by the  Depositor or other owner  thereof and not included
in the related Trust Fund. The  Prospectus  Supplement for a Series will specify
whether a Fixed  Retained 

                                       22
<PAGE>

Yield has been retained with respect to the Mortgage  Loans or Contracts of such
Series,  and, if so, the owner thereof.  If so, the Fixed Retained Yield will be
established  on a  loan-by-loan  basis  with  respect to the  Mortgage  Loans or
Contracts  and will be specified in the schedule of Mortgage  Loans or Contracts
attached as an exhibit to the applicable  Pooling and Servicing  Agreement.  The
Servicer,  with  respect to Mortgage  Loans or  Contracts,  may deduct the Fixed
Retained  Yield from  payments as received and prior to deposit of such payments
in the  Certificate  Account for such Series or may (unless an election has been
made to treat the Trust Fund (or one or more segregated pools of assets therein)
as a REMIC) withdraw the Fixed Retained Yield from the Certificate Account after
the  entire   payment   has  been   deposited   in  the   Certificate   Account.
Notwithstanding  the  foregoing,  any  partial  payment or  recovery of interest
received by the Servicer  relating to a Mortgage Loan or Contract  (whether paid
by the  mortgagor  or obligor or received  as  Liquidation  Proceeds,  Insurance
Proceeds or otherwise),  after deduction of all applicable  servicing fees, will
be  allocated  between  Fixed  Retained  Yield (if any) and  interest at the Net
Mortgage Rate or Net Contract Rate on a pari passu basis.

Insurance Policies

                  Unless  otherwise  specified  in  the  applicable   Prospectus
Supplement,  the Pooling and  Servicing  Agreement  will require the Servicer to
cause to be maintained  for each  Mortgage Loan or Contract an insurance  policy
issued  by a  generally  acceptable  insurer  insuring  the  Mortgaged  Property
underlying such Mortgage Loan or the Manufactured  Home underlying such Contract
against  loss by fire,  with  extended  coverage (a "Standard  Hazard  Insurance
Policy").  Unless otherwise specified in the applicable  Prospectus  Supplement,
the Pooling and  Servicing  Agreement  will  require that such  Standard  Hazard
Insurance  Policy be in an amount  at least  equal to the  lesser of 100% of the
insurable value of the improvements  which are a part of such Mortgaged Property
or Manufactured Home or the principal balance of such Mortgage Loan or Contract;
provided,  however,  that such insurance may not be less than the minimum amount
required to fully compensate for any damage or loss on a replacement cost basis.
The Servicer will also maintain on property acquired upon  foreclosure,  or deed
in lieu of  foreclosure,  of any Mortgage  Loan,  and on any  Manufactured  Home
acquired by repossession a Standard Hazard Insurance Policy in an amount that is
at least equal to the lesser of 100% of the insurable value of the  improvements
which are a part of such  property or the insurable  value of such  Manufactured
Home or the principal  balance of the related Mortgage Loan or Contract plus, if
required by the applicable Pooling and Servicing Agreement, accrued interest and
liquidation  expenses;  provided,  however,  that such insurance may not be less
than the minimum amount required to fully compensate for any damage or loss on a
replacement  cost basis.  Any amounts  collected  under any such policies (other
than  amounts  to be  applied  to the  restoration  or repair  of the  Mortgaged
Property or  Manufactured  Home or released to the borrower in  accordance  with
normal servicing procedures) will be deposited in the Certificate Account.

                  The Standard Hazard Insurance  Policies covering the Mortgaged
Properties  generally  will cover  physical  damage to, or  destruction  of, the
improvements  on the Mortgaged  Property caused by fire,  lightning,  explosion,
smoke,  windstorm,  hail,  riot,  strike  and civil  commotion,  subject  to the
conditions and exclusions  particularized  in each policy.  Because the Standard
Hazard Insurance  Policies  relating to such Mortgage Loans will be underwritten
by different  insurers and will cover  Mortgaged  Properties  located in various
states, such policies will not contain identical terms and conditions.  The most
significant  terms thereof,  however,  generally will be determined by state law
and generally will be similar.  Most such policies  typically will not cover any
physical  damage  resulting from the following:  war,  revolution,  governmental
actions,  floods  and other  water-related  causes,  earth  movement  (including
earthquakes, landslides and mudflows), nuclear reaction, wet or dry rot, vermin,
rodents, insects or domestic animals,  hazardous wastes or hazardous substances,
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.

                  The Standard Hazard Insurance  Policies covering the Contracts
will  provide,  at a minimum,  the same  coverage  as a  standard  form fire and
extended coverage insurance policy that is customary for manufactured housing in
the state in which the Manufactured Home is located.

                  The Servicer may maintain a blanket  policy  insuring  against
hazard losses on all of the Mortgaged  Properties or Manufactured  Homes in lieu
of maintaining the required  Standard Hazard  Insurance  Policies.  The Servicer
will be liable for the amount of any  deductible  under a blanket policy if such
amount would have been covered by a required  Standard Hazard Insurance  Policy,
had it been maintained.

                                       23
<PAGE>
                  In general,  if a Mortgaged  Property or Manufactured  Home is
located in an area identified in the Federal  Register by the Federal  Emergency
Management  Agency as having special flood hazards (and such flood insurance has
been made  available)  the  Pooling and  Servicing  Agreement  will  require the
Servicer  to  cause  to be  maintained  a flood  insurance  policy  meeting  the
requirements of the current  guidelines of the Federal Insurance  Administration
with a  generally  acceptable  insurance  carrier.  Generally,  the  Pooling and
Servicing  Agreement will require that such flood  insurance be in an amount not
less than the lesser of (i) the amount  required to  compensate  for any loss or
damage  to the  Mortgaged  Property  on a  replacement  cost  basis and (ii) the
maximum amount of insurance which is available under the federal flood insurance
program.

                  Any  losses   incurred  with  respect  to  Mortgage  Loans  or
Contracts  due to uninsured  risks  (including  earthquakes,  mudflows,  floods,
hazardous  wastes and hazardous  substances) or  insufficient  hazard  insurance
proceeds could affect distributions to the Certificateholders.

                  The  Servicer  will  maintain or cause to be  maintained  with
respect to each Mortgage Loan a primary mortgage  insurance policy in accordance
with the standards described in the "Mortgage Loans" above.

                  The Servicer  shall obtain and maintain at its own expense and
keep in full force and effect a blanket fidelity bond and an error and omissions
insurance  policy  covering the  Servicer's  officers  and  employees as well as
office persons acting on behalf of the Servicer in connection with the servicing
of the Mortgage Loans.

                  Although  the  terms  and   conditions  of  primary   mortgage
insurance policies differ, each primary mortgage insurance policy will generally
cover losses up to an amount equal to the excess of the unpaid  principal amount
of a  defaulted  Mortgage  Loan (plus  accrued and unpaid  interest  thereon and
certain  approved  expenses)  over a  specified  percentage  of the value of the
related Mortgage Property.

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

                  Any mortgage insurance relating to the Contracts  underlying a
Series of Certificates will be described in the related Prospectus Supplement.

Acquisition of the Mortgage Loans and Contracts From Unaffiliated Sellers

                  The  Mortgage  Loans  or  Contracts  underlying  a  Series  of
Certificates  will be purchased  by the  Depositor,  either  directly or through
affiliates,  from Unaffiliated Sellers pursuant to a separate agreement (a "Loan
Sale  Agreement")  between  the  Depositor  or  such  affiliate  and  each  such
Unaffiliated  Seller. The Depositor expects that, unless otherwise  specified in
the applicable Prospectus Supplement, each Mortgage Loan or Contract so acquired
will have been  originated  by the  originator  thereof in  accordance  with the
underwriting   criteria  specified  under   "Underwriting   Guidelines."  Unless
otherwise specified in the applicable Prospectus  Supplement,  each Unaffiliated
Seller  must  be  an  institution   experienced  in  originating  and  servicing
conventional mortgage loans or manufactured housing contracts in accordance with
accepted  practices  and prudent  guidelines,  and must  maintain  facilities to
originate and service those loans  satisfactory  to the Depositor.  In addition,
each Unaffiliated Seller must satisfy certain criteria as to financial stability
evaluated on a case by case basis by the Depositor. Unless otherwise provided in
the applicable Prospectus  Supplement,  each Unaffiliated Seller pursuant to the
related Loan Sale Agreement will make certain  representations and warranties to
the  Depositor  in  respect  of the  Mortgage  Loans or  Contracts  sold by such
Unaffiliated Seller to the Depositor as described herein under  "Representations
and Warranties" below.  Unless otherwise  provided in the applicable  Prospectus
Supplement  with respect to each Series,  the  Depositor  will assign all of its
rights (except  certain rights of  indemnification)  and interest in the related
Loan  Sale   Agreement   to  the   related   Trustee  for  the  benefit  of  the
Certificateholders  of such Series, and the Unaffiliated 

                                       24
<PAGE>

Seller shall  thereupon be liable to the Trustee for defective  Mortgage Loan or
Contract   documents  or  an  uncured  breach  of  such  Unaffiliated   Seller's
representations  or warranties,  to the extent described below under "Assignment
of the Mortgage Loans and Contracts" and "Representations and Warranties."

Assignment of the Mortgage Loans and Contracts

                  At the time of the issuance of the  Certificates  of a Series,
the  Depositor  will cause the  Mortgage  Loans  comprising  the  Mortgage  Pool
(including  any related rights to, or security  interests in, leases,  rents and
personal property) or the Contracts comprising the Contract Pool included in the
related  Trust Fund to be assigned to the Trustee,  together  with all principal
and  interest  received by or on behalf of the  Depositor  on or with respect to
such Mortgage  Loans or Contracts  after the Cut-Off Date,  other than principal
and interest due on or before the Cut-Off Date and other than any Fixed Retained
Yield.  The  Trustee  or its accent  will,  concurrently  with such  assignment,
authenticate  and  deliver  the  Certificates  evidencing  such  Series  to  the
Depositor in exchange for the Mortgage Loans or Contracts. Each Mortgage Loan or
Contract  will be  identified  in a  schedule  appearing  as an  exhibit  to the
applicable  Pooling and Servicing,  Agreement.  Each such schedule will include,
among other things,  the unpaid principal balance as of the close of business on
the applicable Cut-Off Date, the scheduled monthly payment of principal, if any,
and interest,  the maturity date and the Mortgage Rate or Contract Rate for each
Mortgage Loan or Contract in the related Trust Fund.

                  With  respect  to each  Mortgage  Loan in a  Trust  Fund,  the
mortgage or other promissory note, any assumption, modification or conversion to
fixed interest rate agreement, a copy of any recorded UCC-1 financing statements
and related  continuation  statements,  together with original executed UCC-2 or
UCC-3 financing  statements  disclosing an assignment of a security  interest in
any personal property  constituting  security for repayment of the Mortgage Loan
to the Trustee,  an executed  re-assignment  of assignment of leases,  rents and
profits  to the  Trustee  if the  assignment  of  leases,  rents and  profits is
separate from the  Mortgage,  a mortgage  assignment in recordable  form and the
recorded  Mortgage (or other  documents as are required under  applicable law to
create a perfected  security interest in the Mortgaged  Property in favor of the
Trustee)  will be  delivered  to the  Trustee  (or to a  designated  custodian);
provided that, in instances where recorded  documents cannot be delivered due to
delays in connection with recording,  copies thereof, certified by the Depositor
to be true and complete  copies of such  documents,  sent for recording,  may be
delivered and the original  recorded  documents will be delivered  promptly upon
receipt. As to each Mortgage Loan for which there is primary mortgage insurance,
the certificate of primary mortgage  insurance will be delivered to the Trustee.
The  assignment  of each Mortgage  will be recorded  promptly  after the initial
issuance of Certificates for the related Trust Fund,  except in states where, in
the opinion of counsel acceptable to the Trustee, such recording is not required
to protect the Trustee's  interest in the Mortgage Loan against the claim of any
subsequent  transferee  or any  successor to or creditor of the  Depositor,  any
affiliate of the Depositor or the originator of such Mortgage Loan.

                  With  respect  to any  Mortgage  Loans  which are  Cooperative
Loans,  the  Depositor  will  cause  to be  delivered  to the  Trustee  (or to a
designated  custodian)  the related  original  Cooperative  Note,  the  security
agreement,  the  proprietary  lease  or  occupancy  agreement,  the  recognition
agreement,  an executed  financing  agreement and the relevant stock certificate
and related  blank stock  powers.  The  Depositor  will cause to be filed in the
appropriate  office an assignment  and a refinancing  statement  evidencing  the
Trustee's security interest in each Cooperative Loan.

                  With respect to each Contract,  there will be delivered to the
Trustee (or to a  designated  Custodian)  the  original  Contract  and copies of
documents and instruments  related to each Contract and the security interest in
the property securing each Contract. In order to give notice of the right, title
and interest of Certificateholders to the Contracts,  the Depositor will cause a
UCC-1  financing  statement to be executed by the Depositor or the  Unaffiliated
Seller  identifying  the  Trustee  as the  secured  party  and  identifying  all
Contracts as collateral.  Unless otherwise  specified in the related  Prospectus
Supplement,  the  Contracts  will not be stamped or otherwise  marked to reflect
their  assignment to the Trust.  Therefore,  if,  through  negligence,  fraud or
otherwise,  a subsequent  purchaser were able to take physical possession of the
Contracts without notice of such assignment,  the interest of Certificateholders
in the Contracts  could be defeated.  See "Certain Legal Aspects of the Mortgage
Loans and Contracts."

                                       25
<PAGE>

                  The Trustee (or the  custodian  hereinafter  referred to) will
hold such  documents  relating to Mortgage  Loans or  Contracts in trust for the
benefit  of  Certificateholders  of the  related  Series  and will  review  such
documents  within 45 days of the date of the  applicable  Pooling and  Servicing
Agreement. Unless otherwise provided in the applicable Prospectus Supplement, if
any  document  is not  delivered  or is found to be  defective  in any  material
respect  or has not been  recorded  as  required  by the  applicable  Loan  Sale
Agreement, the Trustee (or such custodian) shall immediately notify the Servicer
and the  Depositor,  and the  Servicer  shall  immediately  notify  the  related
Unaffiliated  Seller.  If the  Unaffiliated  Seller cannot cure such omission or
defect within 60 days after receipt of such notice, the Unaffiliated Seller will
be obligated,  pursuant to the related Loan Sale Agreement, either to repurchase
the  related  Mortgage  Loan or Contract  from the Trustee  within 60 days after
receipt of such  notice,  at a price (the  "Purchase  Price")  equal to the then
unpaid  principal  balance  thereof,  plus  accrued  and unpaid  interest at the
applicable  Mortgage Rate or Contract Rate (less any Fixed  Retained  Yield with
respect  to such  Mortgage  Loan or  Contract  and less  the  rate,  if any,  of
servicing  compensation  payable to the Unaffiliated Seller with respect to such
Mortgage  Loan or  Contract)  through  the last day of the  month in which  such
repurchase  takes  place  or to  substitute  one or more new  Mortgage  Loans or
Contracts for such Mortgage Loan or Contract.  In the case of a Mortgage Loan or
Contract so repurchased by an  Unaffiliated  Seller,  the Purchase Price will be
deposited in the related  Certificate  Account.  In the case of a  substitution,
such  substitution  will be made in accordance  with the standards  described in
"Representations and Warranties" below.

                  There can be no  assurance  that an  Unaffiliated  Seller will
fulfill  this  repurchase  or  substitution  obligation.  The  Servicer  will be
obligated to enforce such  obligation  to the same extent as it must enforce the
obligation of an Unaffiliated  Seller for a breach of representation or warranty
as described below under  "Representations  and Warranties."  However, as in the
case of an uncured  breach of such a  representation  or  warranty,  neither the
Servicer (unless the Servicer is the Unaffiliated Seller) nor the Depositor will
be obligated to purchase or substitute for such Mortgage Loan or Contract if the
Unaffiliated  Seller  defaults on its  repurchase  or  substitution  obligation,
unless  such  breach  also  constitutes  a  breach  of  the  representations  or
warranties  of the  Servicer  or the  Depositor,  as the  case  may  be.  Unless
otherwise  specified in the related  Prospectus  Supplement,  this repurchase or
substitution   obligation   constitutes   the  sole  remedy   available  to  the
Certificateholders  or the Trustee for omission  of, or a material  defect in, a
constituent document.

                  The  Trustee  will be  authorized  to appoint a  custodian  to
maintain  possession  of  the  documents  relating  to  the  Mortgage  Loans  or
Contracts. The custodian will keep such documents as the Trustee's agent under a
custodial agreement.

Representations and Warranties

                  Each  Unaffiliated  Seller,  pursuant to the related Loan Sale
Agreement,  will have made  representations  and  warranties  in  respect of the
Mortgage Loans sold by such Unaffiliated  Seller.  Unless otherwise specified in
the related Prospectus  Supplement,  each Unaffiliated  Seller of Mortgage Loans
will have represented,  among other things, substantially to the effect that (i)
immediately  prior  to the  sale  and  transfer  of  such  Mortgage  Loans,  the
Unaffiliated  Seller had good  title to,  and was the sole  owner of,  each such
Mortgage Loan and there had been no other assignment or pledge thereof,  (ii) as
of the date of such  transfer,  such  Mortgage  Loans are subject to no offsets,
defenses  or  counterclaims,  (iii) each  Mortgage  Loan at the tune it was made
complied in all  material  respects  with  applicable  state and  federal  laws,
including,  usury, equal credit opportunity and disclosure laws, (iv) a lender's
policy of title  insurance  was  issued on the date of the  origination  of each
Mortgage  Loan and each  such  policy  is valid and  remains  in full  force and
effect,  (v) as of the date of such transfer,  each related  Mortgage is a valid
lien on the related Mortgaged  Property (subject only to (a) the lien of current
real property taxes and assessments, (b) covenants, conditions and restrictions,
rights of way,  easements  and other  matters of public record as of the date of
the recording of such Mortgage,  such exceptions  appearing of record and either
being  acceptable to mortgage  lending  institutions  generally or  specifically
reflected  in the  lender's  policy  of title  insurance  issued  on the date of
origination  and either (A)  specifically  referred to in the appraisal  made in
connection with the origination of the related Mortgage Loan or (B) which do not
adversely  affect the appraised value of the Mortgaged  Property as set forth in
such appraisal,  (c) other matters to which like properties are commonly subject
which do not materially  interfere with the benefits of the security intended to
be provided by the  Mortgage  and (d) in the case of second or more junior loans
any senior  loans of record as of the date of  recording of the Equity Loan) and
such property is free of material  damage and is in good repair,  (vi) as of the
date of such transfer, no Mortgage Loan 

                                       26
<PAGE>

is 30 days or more  delinquent  in payment  and there are no  delinquent  tax or
assessment liens against the related Mortgaged Property that would permit taxing
authority to initiate  foreclosure  proceedings,  and (vii) with respect to each
Mortgage Loan, if the Mortgaged Property is located in an area identified by the
Federal Emergency  Management Agency as having special flood hazards and subject
in  certain  circumstances  to the  availability  of flood  insurance  under the
federal flood  insurance  program,  such Mortgaged  Property is covered by flood
insurance  meeting the  requirements  of the  applicable  Pooling and  Servicing
Agreement.

                  Each  Unaffiliated  Seller,  pursuant to the related Loan Sale
Agreement,  will have made  representations  and  warranties  in  respect of the
Contracts sold by such Unaffiliated  Seller.  Unless otherwise  specified in the
related Prospectus  Supplement,  each Unaffiliated Seller of Contracts will have
represented,  among other digs, substantially to the effect that (i) immediately
prior to the sale and transfer of such Contracts,  the  Unaffiliated  Seller had
good title to, and was the sole owner of, each such  Contract and there had been
no other  assignment or pledge  thereof,  (ii) as of the date of such  transfer,
such Contracts are subject to no offsets, defenses or counterclaims,  (iii) each
Contract  at the  time  it was  made  complied  in all  material  respects  with
applicable state and federal laws, including usury, equal credit opportunity and
disclosure laws, (iv) as of the date of such transfer,  each related Contract is
a valid first lien on the related  Manufactured  Home and such Manufactured Home
is free of  material  damage and is in good  repair,  (v) as of the date of such
transfer,  no Contract is 30 days or more delinquent in payment and there are no
delinquent tax or assessment  liens against the related  Manufactured  Home, and
(vi) with respect to each Contract,  the Manufactured Home securing the Contract
is covered by a Standard Hazard  Insurance  Policy in the amount required by the
Pooling and Servicing Agreement and all premiums then due on such insurance have
been paid in full.

                  All of the  representations  and warranties of an Unaffiliated
Seller in respect of a Mortgage  Loan or Contract  will have been made as of the
date on which such Unaffiliated Seller sold the Mortgage Loan or Contract to the
Depositor.  A substantial period of time may have elapsed between the date as of
which the representations and warranties were made and the later date of initial
issuance of the related Series of Certificates.  Since the  representations  and
warranties referred to in the preceding  paragraphs are the only representations
and warranties that will be made by an  Unaffiliated  Seller,  the  Unaffiliated
Seller's  repurchase  obligation  described  below will not arise if, during the
period  commencing  on the date of sale of a Mortgage  Loan or  Contract  by the
Unaffiliated Seller to the Depositor,  the relevant event occurs that would have
given rise to such an  obligation  had the event  occurred  prior to sale of the
affected Mortgage Loan or Contract.  However, the Depositor will not include any
Mortgage  Loan or Contract 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 an Unaffiliated  Seller will not be
accurate and complete in all material  respects in respect of such Mortgage Loan
or  Contract  as of the  date of  initial  issuance  of the  related  Series  of
Certificates.

                  The  Depositor  will,   unless   otherwise   provided  in  the
applicable  Prospectus  Supplement,  assign  all of its rights  (except  certain
rights to indemnification)  with respect to such  representations and warranties
pursuant to any related  Loan Sale  Agreement  to the Trustee for the benefit of
the  Certificateholders  of the related Series. The Servicer,  or the Trustee if
the  Servicer is the  Unaffiliated  Seller,  will  promptly  notify the relevant
Unaffiliated  Seller of any breach of any  representation or warranty made by it
in respect of a Mortgage Loan or Contract which materially and adversely affects
the  interests  of the  Certificateholders  in such  Mortgage  Loan or Contract.
Unless  otherwise  specified  in the  related  Prospectus  Supplement,  if  such
Unaffiliated Seller cannot cure such breach within 60 days after notice from the
Servicer or the Trustee,  as the case may be, then such Unaffiliated Seller will
be obligated  either (i) to  repurchase  such Mortgage Loan or Contract from the
Trust Fund at the  applicable  Purchase  Price or (ii) subject to the  Trustee's
approval and to the extent permitted by the Pooling and Servicing Agreement,  to
substitute  for such  Mortgage  Loan or Contract (a "Deleted  Loan") one or more
Mortgage Loans or Contracts, as the case may be (each, a "Substitute Loan"), but
only if (i) with  respect  to a Trust Fund (or one or more  segregated  pools of
assets therein) for which a REMIC election is to be made,  such  substitution is
effected within two years of the date of initial issuance of the Certificates or
(ii) with  respect  to a Trust Fund for which no REMIC  election  is to be made,
such substitution is effected within 120 days of the date of initial issuance of
the  Certificates.  Except  as  otherwise  provided  in the  related  Prospectus
Supplement,  any Substitute Loan will, on the date of  substitution,  (i) have a
Loan-to-Value  Ratio no  greater  than  that of the  Deleted  Loan,  (ii) have a
Mortgage Rate or Contract Rate not less than (and not more than 1% greater than)
the  Mortgage  Rate or  Contract  Rate of the  Deleted  Loan,  (iii)  have a Net
Mortgage  Rate or Net Contract  Rate not less than (and not more than 1% greater
than) the

                                       27
<PAGE>

Net  Mortgage  Rate  or Net  Contract  Rate of the  Deleted  Loan,  (iv)  have a
remaining  term to maturity  not  greater  than (and not more than one year less
than) that of the Deleted  Loan and (v) comply  with all of the  representations
and  warranties  set forth in the related Loan Sale  Agreement as of the date of
substitution.  If  substitution  is to  be  made  for a  Deleted  Loan  with  an
adjustable  Mortgage Rate or Contract Rate,  the Substitute  Loan will also bear
interest based on the same index,  margin,  frequency and month of adjustment as
the Deleted Loan. In the event that one Substitute  Loan is substituted for more
than one Deleted Loan, or more than one Substitute  Loan is substituted  for one
or more  Deleted  Loans,  then  the  amount  described  in  clause  (i)  will be
determined on the basis of aggregate  principal  balances  (provided that in all
events the tests for a "qualified mortgage" as described in the second paragraph
under the heading "Certain Federal Income Tax Consequences -- Federal Income Tax
Consequences  for REMIC  Certificates -- Qualification as a REMIC" are met as to
each  Substituted  Loan),  the rates  described  in clauses  (ii) and (iii) with
respect to Deleted  Loans will be  determined  on the basis of weighted  average
Mortgage Rates and Net Mortgage Rates or Contract Rates and Net Contract  Rates,
as the case may be, and the terms described in clause (iv) will be determined on
the basis of weighted  average  remaining  terms to  maturity.  In the case of a
Substitute  Loan, the mortgage file  relating,  thereto will be delivered to the
Trustee (or the custodian) and the Unaffiliated  Seller will pay an amount equal
to the excess of (i) the unpaid principal balance of the Deleted Loan, over (ii)
the unpaid  principal  balance of the  Substitute  Loan or Loans,  together with
interest  on such  excess  at the  Mortgage  Rate or  Contract  Rate to the next
scheduled  Due Date of the Deleted  Loan.  Such amount will be  deposited in the
Certificate  Account for  distribution  to  Certificateholders.  Except in those
cases in which the Servicer is the  Unaffiliated  Seller,  the Servicer  will be
required  under the applicable  Pooling and Servicing  Agreement to enforce this
repurchase  or  substitution  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 or Contract.
This  repurchase or  substitution  obligation  will  constitute  the sole remedy
available  to  holders  of   Certificates   or  the  Trustee  for  a  breach  of
representation by an Unaffiliated Seller.

                  Neither the Depositor nor the Servicer (unless the Servicer is
the  Unaffiliated  Seller)  will be obligated  to purchase or  substitute  for a
Mortgage Loan or Contract if an  Unaffiliated  Seller defaults on its obligation
to do so, and no assurance can be given that Unaffiliated Sellers will carry out
their  respective  repurchase  obligations  with  respect to  Mortgage  Loans or
Contracts.

                  If so specified in the applicable Prospectus  Supplement,  the
Depositor, the Servicer or another entity specified in the applicable Prospectus
Supplement,  will make such  representations  and warranties as to the types and
geographical  concentration  of the  Mortgage  Loans or Contracts in the related
Mortgage  Pool or Contract  Pool and as to such other  matters  concerning  such
Mortgage  Loans or Contracts as may be described  therein.  Upon a breach of any
such  representation  or warranty  which  materially  and adversely  affects the
interests of the  Certificateholders in a Mortgage Loan or Contract,  the entity
making such  representation  or warranty  will be  obligated  either to cure the
breach in all material respects, repurchase the Mortgage Loan or Contract at the
Purchase  Price or substitute  for such Mortgage Loan or Contract in the manner,
and subject to the  conditions,  described  above  regarding the  obligations of
Unaffiliated  Sellers with respect to missing or defective loan documents or the
breach  of such  Unaffiliated  Sellers'  representations  and  warranties.  This
repurchase or substitution  obligation  constitutes the sole remedy available to
the  Certificateholders  or the  Trustee  for a breach  of a  representation  or
warranty by the Depositor, the Servicer or such other party, respectively.


                         DESCRIPTION OF THE CERTIFICATES

General

                  Each  Series  of  Certificates  will be issued  pursuant  to a
Pooling and Servicing Agreement among the Depositor, the Servicer, if the Series
relates to Mortgage  Loans or  Contracts,  and the Trustee  named in the related
Prospectus  Supplement.  The provisions of each Pooling and Servicing  Agreement
will vary depending upon the nature of the Certificates to be issued  thereunder
and the nature of the  related  Trust Fund.  Forms of the Pooling and  Servicing
Agreements  have been filed as exhibits to the  Registration  Statement of which
this Prospectus is a part. The following  summaries  describe certain provisions
of the  Certificates  and the Pooling and  Servicing  Agreements;  however,  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  Pooling  and
Servicing   Agreement  for  each  Series  of  Certificates 

                                       28
<PAGE>

and the applicable Prospectus  Supplement.  Each Pooling and Servicing Agreement
executed  and  delivered  with  respect  to each  Series  will be filed with the
Commission as an exhibit to a Current Report on Form 8-K promptly after issuance
of the  Certificates  of such Series.  The Depositor  will provide a copy of the
Pooling  and  Servicing  Agreement  (without  exhibits)  relating  to any Series
without charge upon written  request of a holder of a Certificate of such Series
addressed to Prudential  Securities Secured Financing  Corporation,  One Seaport
Plaza, 26th Floor, New York, New York 10292, Attention: James Fadel.

                  Each  Series of  Certificates  will  evidence  the  beneficial
ownership  interest in the related Trust Fund created by the Depositor  pursuant
to the related Pooling and Servicing Agreement. Each Series of Certificates will
consist of one or more Classes of Standard  Certificates,  Stripped Certificates
or Multi-Class  Certificates.  Any Class of Certificates may be divided into two
or more  Subclasses and any Class of Standard  Certificates  may be divided into
two or more  Subclasses that consist of Multi-Class  Certificates.  Any Class or
Subclass of Multi-Class  Certificates may be Compound Interest Certificates.  In
addition,  each Series for which the Depositor has caused the related Trust Fund
(or one or more segregated  pools of assets therein) to elect to be treated as a
REMIC will  include  one Class or one  Subclass of  Residual  Certificates  with
respect to each such REMIC which, if offered hereby, will represent the right to
receive  distributions  with  respect  to such Trust  Fund as  specified  in the
related Prospectus Supplement.

                  Each Series of Certificates may include one or more Classes or
Subclasses  of  Certificates   (the   "Subordinated   Certificates")   that  are
subordinate in right of distributions to one or more other Classes or Subclasses
of  Certificates  (the  "Senior  Certificates").   Two  types  of  subordination
arrangements for a Series which consists of two Classes of Standard Certificates
are described herein.  See "Distributions to Standard  Certificateholders."  Any
other  type of  subordination  arrangement  for  Standard  Certificates,  or any
subordination  arrangement for any Class of Multi-Class Certificates or Stripped
Certificates, will be described in the applicable Prospectus Supplement. 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.

                  Except as described in the related Prospectus Supplement,  the
Mortgage  Loans or Contracts  included in a Trust Fund will not be guaranteed or
insured by any governmental agency or instrumentality or any other insurer.

                  The  Depositor  will  cause  each  Trust  Fund (or one or more
segregated  pools of assets  therein)  with respect to a Series  which  includes
Standard Certificates redeemable on a random lot basis, Multi-Class Certificates
or  Shifting  Interest  Certificates  to elect  to be  treated  as a REMIC.  The
Depositor may cause any other Trust Fund (or segregated  pool of assets therein)
to elect to be treated as a REMIC. If such an election is made, such Series will
consist of one or more Classes or Subclasses of Certificates that will represent
"regular  interests"  within  the  meaning  of  Code  Section  860G(a)(1)  (such
Certificates  collectively  referred to as the "Regular  Certificates")  and one
Class or one Subclass of  Certificates  that will be designated as the "residual
interest"  with  respect  to each  REMIC  within  the  meaning  of Code  Section
860G(a)(2)  (the  "Residual  Certificates")  representing  the right to  receive
distributions  as specified in the Prospectus  Supplement  for such Series.  See
"Certain  Federal  Income  Tax  Consequences"  herein.  The  related  Prospectus
Supplement  will  specify  whether one or more REMIC  elections  are to be made.
Alternatively, the Pooling and Servicing Agreement for a Series may provide that
a REMIC  election  is to be  made  at the  discretion  of the  Depositor  or the
Servicer and may only be made if certain  conditions are  satisfied.  As to each
Series with  respect to which a REMIC  election is to be made,  the Servicer and
the Trustee will be  obligated  to take certain  actions in order to comply with
applicable REMIC laws and  regulations,  and no  Certificateholder  other than a
holder of a Residual  Certificate will be liable for any prohibited  transaction
taxes under applicable REMIC laws and regulations.

                  The  Depositor  may sell certain  Classes or Subclasses of the
Certificates  of a  Series,  including  one or more  Classes  or  Subclasses  of
Subordinated Certificates or one Class or one Subclass of Residual Certificates,
in  privately  negotiated   transactions  exempt  from  registration  under  the
Securities  Act.  Alternatively,  if so specified in the  applicable  Prospectus
Supplement,  the  Depositor  may offer one or more Classes or  Subclasses of the
Subordinated  Certificates  or  the  one  Class  or  one  Subclass  of  Residual
Certificates  of a  Series  by  means of this  Prospectus  and  such  Prospectus
Supplement.

                                       29
<PAGE>
                  Unless  otherwise  specified  in  the  applicable   Prospectus
Supplement with respect to a Series of Certificates,  each  Certificate  offered
hereby  and by the  applicable  Prospectus  Supplement  will be  issued in fully
registered  form (each,  a "Definitive  Certificate")  and will be issued in the
authorized  denominations as specified in the applicable Prospectus  Supplement.
The  Certificates  of a Series  offered  hereby  and by means of the  applicable
Prospectus  Supplement  will be transferable  and  exchangeable at the office or
agency maintained by the Trustee or such other entity for such purpose set forth
in the related  Prospectus  Supplement.  No service  charge will be made for any
transfer or exchange of  Certificates,  but the Trustee or such other entity may
require  payment  of a sum  sufficient  to cover  any tax or other  governmental
charge in  connection  with such  transfer  or  exchange.  In the event  that an
election  is made to treat the Trust  Fund (or one or more  segregated  pools of
assets  therein)  as a  REMIC,  no legal or  beneficial  interest  in all or any
portion of the "Residual  Certificates"  thereof may be transferred  without the
receipt by the transferor of any affidavit signed by the transferee stating that
the transferee is not a "Disqualified  Organization"  within the meaning of Code
Section 860E(e)(5) or an agent (including a broker, nominee, or other middleman)
thereof.  The  Prospectus  Supplement  with  respect  to a  Series  may  specify
additional transfer restrictions with respect to the Residual Certificates.  See
"Certain  Federal Income Tax Consequences -- Federal Income Tax Consequences for
REMIC   Certificates  --  Taxation  of  Residual   Certificates  --  Tax-Related
Restrictions  on Transfer  of Residual  Certificates."  If so  specified  in the
related  Prospectus  Supplement,   the  Certificates  of  specified  Classes  or
Subclasses  of a Series may be issued in the form of book entries on the records
of The Depository Trust Company ("DTC") and participating members thereof.

                  Distributions  will be made on each of the Distribution  Dates
specified in the  applicable  Prospectus  Supplement  for a Series to persons in
whose  name the  Certificates  of such  Series  are  registered  at the close of
business  on  the  related  Record  Date.  Unless  otherwise  specified  in  the
applicable  Prospectus  Supplement,  distributions to  Certificateholders of all
Series (other than the final  distribution  in  retirement of the  Certificates)
will be made by check mailed to the address of the person entitled thereto as it
appears on the certificate register,  except that, with respect to any holder of
a  Certificate  evidencing  not less  than the  specified  fractional  undivided
interest,  notional  amount  or  Stated  Amount  set  forth  in such  Prospectus
Supplement, distributions will be made by wire transfer in immediately available
funds,  provided that the Trustee  shall have been  furnished  with  appropriate
wiring  instructions not less than three business days (or such longer period as
may be  specified  in the related  Prospectus  Supplement)  prior to the related
Distribution  Date. The final distribution in retirement of Certificates will be
made only upon  presentation  and surrender of the Certificates at the office or
agency  maintained  by the  Trustee or such other  entity for such  purpose,  as
specified in the final distribution notice to Certificateholders.

                  A Series of  Certificates  will consist of one or more Classes
of Standard  Certificates  or Stripped  Certificates  (referred  to  hereinafter
sometimes  collectively as "Percentage  Certificates") or two or more Classes of
Multi-Class Certificates (each as described below).

Percentage Certificates

                  Each Series of Percentage Certificates may include one or more
Classes of Standard  Certificates or Stripped  Certificates,  any Class of which
may be divided into two or more  Subclasses.  The Standard  Certificates of each
Class will evidence  fractional  undivided interests in all of the principal and
interest  (to the extent of the Net  Mortgage  Interest  Rate)  payments  on the
Mortgage Loans comprising the Trust Fund related to such Series.  Each holder of
a Standard  Certificate of a Class will be entitled to receive its Certificate's
percentage  interest of the portion of the Pool Distribution  Amount (as defined
below)  allocated  to such  Class.  The  percentage  interest  of each  Standard
Certificate  will be equal to the percentage  obtained by dividing the aggregate
unpaid  principal  balance of the Mortgage  Loans  represented  by such Standard
Certificate as of the Cut-Off Date by the aggregate unpaid principal  balance of
the Mortgage  Loans  represented  by all the Standard  Certificates  of the same
Class as of the Cut-Off Date.

                  The  Stripped   Certificates   of  each  Class  will  evidence
fractional  undivided  interests in specified  portions of the principal  and/or
interest  payments on the Mortgage  Loans  comprising  the Trust Fund related to
such  Series.  The holders of the  Stripped  Certificates  of each Class will be
entitled to receive a portion (which may be zero) as specified in the applicable
Prospectus  Supplement  of  the  principal  distributions  comprising  the  Pool
Distribution  Amount,  and a portion  (which  may be zero) as  specified  in the
applicable  Prospectus Supplement of the interest  distributions  comprising the
Pool Distribution Amount on each Distribution Date.

                                       30

<PAGE>
  
                  In the case of Classes of Stripped  Certificates  representing
interests in interest  distributions  on the Mortgage Loans and not in principal
distributions on the Mortgage Loans,  such  Certificates  will be denominated in
notional  amounts.  The aggregate  original  notional amount for a Class of such
Certificates  will be equal to the  aggregate  unpaid  principal  balance  (or a
specified  portion  thereof)  of  the  Mortgage  Loans  as of the  Cut-Off  Date
specified in the applicable Prospectus  Supplement.  The notional amount of each
such Stripped  Certificate will be used to calculate the holder's pro rata share
of the interest  distributions on the Mortgage Loans allocated to that Class and
for the  determination  of  certain  other  rights of  holders  of such Class of
Stripped Certificates and will not represent an interest in, or entitle any such
holder to any distribution  with respect to, any principal  distributions on the
Mortgage  Loans.  Each  such  Certificate's  pro  rata  share  of  the  interest
distribution on the Mortgage Loans on each  Distribution Date will be calculated
by multiplying the interest distributions on the Mortgage Loans allocated to its
Class by a fraction,  the numerator of which is the original  notional amount of
such  Stripped  Certificates  and the  denominator  of  which  is the  aggregate
original notional amount of all the Stripped Certificates of its Class.

                  The   interest   of  a  Class   of   Percentage   Certificates
representing  an  interest  in a Trust  Fund  (or a  segregated  pool of  assets
therein)  with  respect to which an  election  to be treated as a REMIC has been
made may be fixed as  described  above  or may  vary  over  time as a result  of
prepayments  received and losses  realized on the underlying  Mortgage  Loans. A
Series  of  Percentage   Certificates  comprised  of  Classes  whose  percentage
interests  in the  Trust  Fund may vary is  referred  to  herein  as a Series of
"Shifting   Interest   Certificates."   Distributions   on,  and   subordination
arrangements with respect to, Shifting Interest Certificates are discussed below
under  the  headings  "Description  of  the  Certificates  --  Distributions  to
Percentage  Certificateholders  -- Shifting  Interest  Certificates" and "Credit
Support -- Subordination -- Shifting Interest Certificates."

Multi-Class Certificates

                  Each Series may include one or more Classes or  Subclasses  of
Multi-Class Certificates. Each Multi-Class Certificate will be assigned a Stated
Amount  or  Notional  Amount.  The  Stated  Amount  may be based on an amount of
principal  of the  underlying  Mortgage  Loans or  Contracts  or on the value of
future  cash  flows from the  related  Trust  Fund,  without  distinction  as to
principal and interest received on the Mortgage Loans or Contracts.  Interest on
the Classes or  Subclasses  of  Multi-Class  Certificates  will be paid at rates
specified in or determined as specified in the applicable Prospectus Supplement,
and will  accrue in the  manner  specified  therein.  Any Class or  Subclass  of
Multi-Class  Certificates  may consist of Certificates on which interest accrues
but is not payable  until such time as  specified in the  applicable  Prospectus
Supplement ("Compound Interest Certificates"),  and interest accrued on any such
Certificate  will be added to the Stated Amount thereof in the manner  described
therein.

                  The Stated Amount of a Multi-Class  Certificate of a Series at
any time will  represent  the maximum  specified  dollar  amount  (exclusive  of
interest at the related  Interest  Rate, if any) to which the holder  thereof is
entitled from the cash flow on the Mortgage  Loans or Contracts and other assets
in the Trust Fund for such Series and will  decline to the extent  distributions
in reduction of Stated  Amount are received by such holder.  The initial  Stated
Amount  of each  Class  within  a Series  of  Multi-Class  Certificates  will be
specified in the applicable Prospectus Supplement.

Forward Commitments; Pre-Funding

                  A Trust Fund may enter  into an  agreement  (each,  a "Forward
Purchase  Agreement")  with the Depositor  whereby the  Depositor  will agree to
transfer  additional  Mortgage  Loans to such Trust Fund  following  the date on
which such Trust Fund is established  and the related  Certificates  are issued.
The  Trust  Fund may enter  into  Forward  Purchase  Agreements  to  permit  the
acquisition  of  additional  Mortgage  Loans that could not be  delivered by the
Depositor or have not formally completed the origination  process,  in each case
prior  to  the  date  on  which   the   Certificates   are   delivered   to  the
Certificateholders  (the "Closing Date").  Any Forward  Purchase  Agreement will
require that any Mortgage  Loans so transferred to the Trust Fund conform to the
requirements specified in such Forward Purchase Agreement.

                  If a Forward Purchase Agreement is to be utilized,  and unless
otherwise  specified in the related Prospectus  Supplement,  the related Trustee
will be  required  to deposit in a  segregated  account  (each,  a  "Pre-Funding
Account") up to 100% of the net proceeds  received by the Trustee in  connection
with the sale of one or more

                                       31
<PAGE>
classes of  Certificates of the related  Series;  the additional  Mortgage Loans
will be  transferred to the related Trust Fund in exchange for money released to
the  Depositor  from the related  Pre-Funding  Account.  Each  Forward  Purchase
Agreement will set a specified  period (the "Funding  Period")  during which any
such  transfers  must  occur;  for a Trust  Fund  which  elects  federal  income
treatment as REMIC or as a grantor  trust,  the related  Funding  Period will be
limited to three  months  from the date such Trust  Fund is  established;  for a
Trust Fund which is treated as a mere  security  device for  federal  income tax
purposes,  the  related  Funding  Period will be limited to nine months from the
date such Trust Fund is  established.  The  Forward  Purchase  Agreement  or the
related  Pooling  and  Servicing  Agreement  will  require  that,  if all moneys
originally  deposited to such Pre-Funding  Account are not so used by the end of
the  related  Funding  Period,  then any  remaining  moneys will be applied as a
mandatory  prepayment  of the  related  class  or  classes  of  Certificates  as
specified in the related Prospectus Supplement.

                  During  the  Funding  Period  the  moneys   deposited  to  the
Pre-Funding  Account will either (i) be held uninvested or (ii) will be invested
in  cash-equivalent  investments  rated  in  one  of  the  four  highest  rating
categories by at least one nationally recognized statistical rating orgnaization
and which will either mature prior to the end of the Funding Period,  or will be
drawable on demand and in any event,  will not constitute the type of investment
which would require  registration  of the related Trust Funds as an  "investment
company" under the Investment Company Act of 1940, as amended.

Distributions to Percentage Certificateholders

                  Except as  otherwise  specified in the  applicable  Prospectus
Supplement,  on or about the 15th day of each month in which a Distribution Date
occurs (the "Determination Date"), the Servicer will determine the amount of the
payments or other  receipts on account of principal and interest on the Mortgage
Loans or Contracts which have been received and which will be  distributable  to
holders of  Certificates  on the next  Distribution  Date (as further  described
below, the "Pool  Distribution  Amount").  The Pool Distribution  Amount will be
allocated  among the Classes or Subclasses of  Percentage  Certificates  of such
Series in the manner described herein under  "Description of the Certificates --
Standard  Certificates";  however,  if such  Certificates  are also  composed of
Senior  Certificates and Subordinated  Certificates,  then the Pool Distribution
Amount  will be  allocated  in  accordance  with  the  terms  of the  applicable
subordination arrangement. Two types of subordination arrangements are described
below for a Series which consists of two Classes of Standard  Certificates.  Any
other type of  subordination  arrangement  employed for Certificates of a Series
will be described in the related Prospectus Supplement.

                  Unless  otherwise  specified  in  the  applicable   Prospectus
Supplement,  the "Pool Distribution Amount" for a Distribution Date with respect
to a Series of  Certificates  as to which the  relevant  Trust Fund  consists of
Mortgage  Loans or  Contracts  will be the sum of all  previously  undistributed
payments  or  other  receipts  on  account  of  principal  (including  principal
prepayments,  Net Liquidation  Proceeds (as defined  herein),  and Net Insurance
Proceeds (as defined herein), if any) and interest on the related Mortgage Loans
or Contracts received by the Servicer after the related Cut-Off Date (except for
amounts due on or prior to such Cut-Off Date), or received by the Servicer on or
prior to the  Cut-Off  Date but due  after the  Cut-Off  Date,  in  either  case
received  on or  prior to the  Determination  Date in the  month  in which  such
Distribution Date occurs,  plus (i) all Advances made by the Servicer,  (ii) all
withdrawals  from any  Buy-Down  Fund or other  fund  described  in the  related
Prospectus Supplement,  if applicable,  and (iii) all proceeds of Mortgage Loans
or Contracts or property  acquired in respect  thereof  purchased or repurchased
from  the  Trust  Fund  as  provided  in the  Pooling  and  Servicing  Agreement
("Repurchase Proceeds"), but excluding the following:

                  (a) amounts received as late payments of principal or interest
         respecting  which  the  Servicer   previously  has  made  one  or  more
         unreimbursed Advances;

                  (b) any  unreimbursed  Advances  with  respect  to  Liquidated
         Mortgage Loans (as defined herein) or Liquidated  Contracts (as defined
         herein);

                  (c) those portions of each payment of interest on a particular
         Mortgage  Loan or  Contract  which  represents  (i) the Fixed  Retained
         Yield,  if any, and (ii) the  applicable  Servicing Fee, as adjusted in
         respect of Prepayment Interest Shortfalls as described in "Servicing of
         the  Mortgage   Loans  and   Contracts  -  -  Adjustment  to  Servicing
         Compensation in Connection  with Prepaid and Liquidated  Mortgage Loans
         and Contracts";

                                       32
<PAGE>
                  (d) all amounts  representing  scheduled payments of principal
         and  interest  due after the Due Date  occurring  in the month in which
         such Distribution Date occurs;

                  (e) all  principal  prepayments  and all  proceeds  (including
         Liquidation  Proceeds,  Insurance Proceeds and Repurchase  Proceeds) of
         any  Mortgage  Loans or  Contracts,  or  property  acquired  in respect
         thereof, liquidated,  foreclosed,  purchased or repurchased pursuant to
         the applicable  Pooling and Servicing  Agreement,  received on or after
         the Due Date  occurring  in the month in which such  Distribution  Date
         occurs, and all related payments of interest on such amounts;

                  (f) where  permitted  by the  related  Pooling  and  Servicing
         Agreement,  that portion of Liquidation  Proceeds or Insurance Proceeds
         which  represents Fixed Retained Yield, if any, or any unpaid Servicing
         Fee to which the Servicer is entitled;

                  (g) all amounts representing certain expenses  reimbursable to
         the  Servicer  and  other  amounts  pertained  to be  withdrawn  by the
         Servicer  from the  Certificate  Account,  in each case pursuant to the
         applicable Pooling and Servicing Agreement;

                  (h) all amounts in the nature of late fees,  assumption  fees,
         prepayment  fees and  similar  fees which the  Servicer  is entitled to
         retain pursuant to the applicable Pooling and Servicing Agreement; and

                  (i) where  permitted by the  applicable  Pooling and Servicing
         Agreement, reinvestment earnings on payments received in respect of the
         Mortgage Loans or Contracts.

         Certificates other than Shifting Interest Certificates

                  With respect to a Series of Certificates which is comprised of
one Class of Standard  Certificates which are Senior  Certificates and one Class
of Standard Certificates which are Subordinated Certificates, the Servicer shall
determine the aggregate amount which would have been distributable to such Class
of  Senior  Certificates  (the  "Senior  Class  Distributable  Amount")  and the
aggregate  amount  which  would  have  been   distributable  to  such  Class  of
Subordinated   Certificates  (the  "Subordinated  Class  Distributable  Amount")
assuming,  among other things,  no delinquencies or losses on the Mortgage Loans
or  Contracts   preceding  such   Distribution  Date  and,  based  on  the  Pool
Distribution  Amount and such Distributable  Amounts,  will determine the amount
actually to be distributed to each Class and Subclass.

                  Calculation  of   Distributable   Amounts.   If  a  Series  of
Certificates  includes  one Class of  Standard  Certificates  which  are  Senior
Certificates  and one Class of  Standard  Certificates  which  are  Subordinated
Certificates,   unless   otherwise   specified  in  the  applicable   Prospectus
Supplement,  the Senior Class  Distributable  Amount with respect to such Senior
Certificates on a Distribution Date will be an amount equal to the sum of:

                  (i)  the  aggregate   undivided   interest,   expressed  as  a
         percentage  and  specified  in the  applicable  Prospectus  Supplement,
         evidenced  by such  Class of Senior  Certificates  (the  "Senior  Class
         Principal Portion") of:

                           (a)  all  scheduled  payments  of  principal  on each
                  outstanding  Mortgage  Loan or Contract that became due on the
                  Due  Date  immediately  preceding  such  Distribution  Date in
                  accordance  with the  amortization  schedules  of the  related
                  Mortgage Loans or Contracts (as adjusted to give effect to any
                  previous  prepayments),  whether  or not  such  payments  were
                  actually  received  by the  Servicer  (the  aggregate  of such
                  scheduled  payments due on any such Due Date being referred to
                  herein as "Scheduled Principal");

                           (b)  all  principal   prepayments   received  by  the
                  Servicer  in the  month  preceding  the  month in  which  such
                  Distribution Date occurs;

                                       33
<PAGE>
                           (c)  the  Scheduled  Principal  Balance  (as  defined
                  herein) of each Mortgage Loan or Contract  which was purchased
                  from the Trust Fund as provided  in the Pooling and  Servicing
                  Agreement  (as described in "The Trust Funds" and "The Pooling
                  and  Servicing  Agreement"),  and of  each  Mortgage  Loan  or
                  Contract  as to which the  Servicer  has  determined  that all
                  recoveries of Liquidation Proceeds and Insurance Proceeds have
                  been received (a  "Liquidated  Mortgage  Loan" or  "Liquidated
                  Contract"),  in each case during the month preceding the month
                  in which such Distribution  Date occurs,  calculated as of the
                  date each such  Mortgage  Loan or Contract  was  purchased  or
                  calculated  as of the date each such Mortgage Loan or Contract
                  became a Liquidated Mortgage Loan or Liquidated  Contract,  as
                  the case may be; and

                           (d)  with  respect  to  (1)  the  disposition  of the
                  Mortgaged Property or Manufactured Home in connection with any
                  Liquidated Mortgage Loan or Contract,  the amount by which Net
                  Liquidation  Proceeds and Net  Insurance  Proceeds  exceed the
                  unpaid principal balance of such Mortgage Loan or Contract and
                  accrued but unpaid  interest on such Mortgage Loan or Contract
                  at the  Mortgage  Rate or  Contract  Rate to the Due Date next
                  succeeding  the  last  date  of  receipt  of  the  Liquidation
                  Proceeds and  Insurance  Proceeds,  and (2) the  repurchase of
                  Mortgage  Loans  or  Contracts  in  connection  with an  early
                  termination  of the Trust Fund (see "The Pooling and Servicing
                  Agreement  --  Termination;  Purchase  of  Mortgage  Loans and
                  Contracts"),  the amount by which the repurchase price exceeds
                  the aggregate unpaid principal  balances of the Mortgage Loans
                  or Contracts in the related  Trust Fund and accrued but unpaid
                  interest at the  weighted  average  Mortgage  Rate or Contract
                  Rate  through  the end of the month in which  such  repurchase
                  occurs (collectively, "Gain From Acquired Property"); and

                  (ii) interest at the Pass-Through Rate for the Class of Senior
         Certificates from the second preceding Due Date (or the Cut-Off Date in
         the case of the first  Distribution  Date) to the Due Date  immediately
         preceding such  Distribution Date on the Senior Class Principal Portion
         of the aggregate  Scheduled  Principal Balance of the Mortgage Loans or
         Contracts  as of the second  preceding  Due Date (or as of the  Cut-Off
         Date in the case of the first  Distribution  Date)  whether or not such
         interest  was  actually   received  by  the  Servicer;   provided  that
         Prepayment Interest Shortfall is included only to the extent that funds
         for such purposes are available out of Servicing Compensation; less

                  (iii)   the   Senior   Class   Principal    Portion   of   any
         indemnification  payments made to the Servicer,  the Depositor,  or any
         officer,  director,  employee  or agent of either the  Servicer  or the
         Depositor  since the  preceding  Distribution  Date as described  under
         "Servicing  of the  Mortgage  Loans and  Contracts  -- Certain  Matters
         Regarding the Servicer and the Depositor"  below (the  "Indemnification
         Payments").

                  Unless  otherwise  specified  in  the  applicable   Prospectus
Supplement,  the  Subordinated  Class  Distributable  Amount  with  respect to a
Distribution   Date  for   Percentage   Certificates   which  are   Subordinated
Certificates will be an amount equal to the sum of:

                  (i)  the  aggregate   undivided   interest,   expressed  as  a
         percentage  and  specified  in the  applicable  Prospectus  Supplement,
         evidenced by such Subordinated  Certificates (the  "Subordinated  Class
         Principal Portion") of:

                           (a) all Scheduled Principal;

                           (b)  all  principal   prepayments   received  by  the
                  Servicer  during the month  preceding  the month in which such
                  Distribution Date occurs;

                           (c) the Scheduled  Principal Balance of each Mortgage
                  Loan or Contract  which was  purchased  from the Trust Fund as
                  provided in the Pooling and Servicing  Agreement (as described
                  in  "The  Trust   Funds"  and  "The   Pooling  and   Servicing
                  Agreement"),  and of  each  Mortgage  Loan or  Contract  which
                  became a Liquidated Mortgage Loan or Liquidated  Contract,  in
                  each case during the month  preceding  the month in which such
                  Distribution Date occurs,  determined as of the date each such
                  Mortgage  Loan or Contract  was  purchased,  or as of the date
                  each 

                                       34
<PAGE>

                  such  Mortgage Loan or Contract  became a Liquidated  Mortgage
                  Loan or Liquidated Contract, as the case may be; and

                           (d) Gain From Acquired Property; and

                  (ii)  interest  at the  Pass-Through  Rate  for the  Class  of
         Subordinated  Certificates  from the second preceding Due Date (or from
         the Cut-Off Date in the case of the first Distribution Date) to the Due
         Date immediately  preceding such  Distribution Date on the Subordinated
         Class  Principal  Portion  of the  Scheduled  Principal  Balance of the
         Mortgage Loans or Contracts as of the second  preceding Due Date (or as
         of the  Cut-Off  Date in the  case  of the  first  Distribution  Date),
         whether or not such interest was actually  received with respect to the
         Mortgage  Loans  or  Contracts;   provided  that  Prepayment   Interest
         Shortfall is included  only to the extent that funds for such  purposes
         are available out of Servicing Compensation; less

                  (iii)  the  Subordinated   Class  Principal   Portion  of  any
         Indemnification Payments.

                  The  foregoing  is subject to the proviso  that if one or more
REMIC elections are made with respect to a Series of Certificates, any Gain From
Acquired Property will not be included in the Distributable  Amount of the Class
of such Series which consist of Regular Interests,  but shall instead be paid in
full to the holders of the Residual Certificates of such Series.

                  Calculation  of Amounts To Be  Distributed.  The Servicer will
calculate,  on the related  Determination Date, the portion of the Distributable
Amount for each Class of the Series that is actually available to be paid out of
the Pool  Distribution  Amount on the Distribution Date prior to any adjustments
with respect to  subordination.  The portion so available on a Distribution Date
to the  Senior  Certificateholders  and to the  Subordinated  Certificateholders
(respectively, the "Senior Class Pro Rata Share" and the "Subordinated Class Pro
Rata Share")  will,  unless  otherwise  specified in the  applicable  Prospectus
Supplement,  be the amount equal to the product of the Pool Distribution  Amount
for  such  Distribution  Date  and a  fraction,  the  numerator  of which is the
Distributable   Amount  for  such  Class  on  such  Distribution  Date  and  the
denominator of which is the sum of the Distributable  Amounts for such Series on
such Distribution Date.

                  So long as the  Subordinated  Amount is greater than zero, the
holders of Senior  Certificates  will be entitled to receive on any Distribution
Date the lesser of (a) the sum of the Senior Class Distributable  Amount and the
Senior Class Carryover Shortfall (as defined below) and (b) the Senior Class Pro
Rata Share on such Distribution Date (the "Basic Senior Class Distribution"). In
addition,  to the extent  Senior  Class Credit  Enhancement  is  available,  the
holders of Senior  Certificates  will be entitled to receive the amount, if any,
by which the Senior Class  Distributable  Amount plus any Senior Class Carryover
Shortfall (as defined below) on such  Distribution Date exceeds the Basic Senior
Class  Distribution  on such  Distribution  Date (such excess being  referred to
herein as the "Senior  Class  Shortfall").  "Senior  Class  Credit  Enhancement"
includes:  (a) amounts  otherwise  distributable  to the holders of Subordinated
Certificates on such Distribution Date and amounts available for such purpose in
any  Subordination  Reserve Fund pursuant to any  subordination of the rights of
any holders of Subordinated  Certificates as described  below; and (b) any other
credit  enhancement   arrangement  which  shall  be  specified  in  the  related
Prospectus  Supplement.  See  "Credit  Support".  The  "Senior  Class  Carryover
Shortfall"  on any  Distribution  Date means the  amount  the  holders of Senior
Certificates  were entitled to receive on the prior  Distribution  Date over the
amount  the  holders  of Senior  Certificates  actually  received  on such prior
Distribution Date, together with interest on the difference at Pass-Through Rate
for the  Senior  Certificates  from such prior  Distribution  Date  through  the
current Distribution Date.

                  At the time the  Subordinated  Amount,  if any,  is reduced to
zero,  Senior  Certificateholders  will be entitled to the Senior Class Pro Rata
Share on each  Distribution  Date.  In such  event any  remaining  Senior  Class
Shortfall will cease to be payable from available sources of credit enhancement,
except that the portion of such Senior Class  Shortfall which is attributable to
the account of interest on any previous  Senior Class  Carryover  Shortfall (the
"Senior  Class  Shortfall  Accruals")  shall  continue  to bear  interest at the
Pass-Through  Rate  for the  Senior  Certificates,  and the  holders  of  Senior
Certificates  shall continue to have a preferential right to be paid such amount
from  distributions  otherwise  available  for  distribution  to any  holders of
Subordinated Certificates,  until such 

                                       35
<PAGE>
amount  (including  interest  thereon  at the  Pass-Through  Rate for the Senior
Certificates) is paid in full. See "Credit Support -- Subordination."

                  So long as the  Subordinated  Amount is greater than zero, the
holders  of  Subordinated  Certificates  will  be  entitled  to  receive  on any
Distribution  Date an amount  equal to the excess of (a) the sum of (i) the Pool
Distribution Amount and (ii) all amounts released from the Subordination Reserve
Fund for  distribution  to the  holders  of  Subordinated  Certificates  on such
Distribution  Date over (b) the sum of (i) the Basic Senior Class  Distribution,
(ii)  any  amounts   required  to  be  distributed  to  the  holders  of  Senior
Certificates  pursuant  to the  subordination  of the  rights of the  holders of
Subordinated  Certificates  and (iii)  amounts  required to be  deposited in the
Subordination  Reserve Fund. See "Credit  Support." At the time the Subordinated
Amount,  if any,  is reduced to zero,  Subordinated  Certificateholders  will be
entitled to the  Subordinated  Class Pro Rata Share on each  Distribution  Date;
provided,  however,  that  such  amount  to be  distributed  to the  holders  of
Subordinated  Certificates shall be decreased to give effect to the preferential
right of the holders of Senior  Certificates  to receive Senior Class  Shortfall
Accruals as provided herein.

                  The  foregoing  is  subject  to the  proviso  that  if a REMIC
election  has been made with  respect to a Trust Fund (or a  segregated  pool of
assets therein), the Subordinated  Certificateholders of the related Series will
be entitled  to the sum of (a) the  Subordinated  Class Pro Rata Share,  (b) all
amounts in the  Subordination  Reserve  Fund (net of any amount  required  to be
maintained as liquidity for Advances) and (c) such other amounts, if any, as may
be  specified  in  the  related  Prospectus  Supplement   (including,   if  such
Certificates are Residual Certificates, any Gain From Acquired Property).

         Shifting Interest Certificates

                  On each  Distribution  Date for a Series which is comprised of
two Classes of Standard  Certificates which are Shifting Interest  Certificates,
the holders of record on the Record Date of the Senior Certificates thereof will
be  entitled  to  receive,  to the extent of the Pool  Distribution  Amount with
respect to such  Distribution  Date and prior to any distribution  being made on
the  related  Subordinated  Certificates,  an amount  equal to the Senior  Class
Distribution  Amount.  The Senior  Class  Distribution  Amount  will  (except as
otherwise set forth in the applicable  Prospectus  Supplement) be calculated for
any Distribution Date as the lesser of (x) the Pool Distribution Amount for such
Distribution Date and (y) the sum of:

                  (i) one month's interest at the applicable  Pass-Through  Rate
         on such Class's  outstanding  principal  balance (less, if specified in
         the applicable Prospectus  Supplement,  (a) the amount of such interest
         constituting  Deferred  Interest,  if  any,  not  then  payable  on the
         Mortgage  Loans or Contracts and (b) the amount by which the Prepayment
         Interest  Shortfall  with respect to the  preceding  month  exceeds the
         aggregate  Servicing Fees relating to mortgagor or obligor  payments or
         other recoveries  distributed on such  Distribution  Date, in each case
         allocated  to  such  Class  on the  basis  set  forth  in  the  related
         Prospectus Supplement);

                  (ii) if  distribution  of the  amount of  interest  calculated
         pursuant to clause (i) above on prior  Distribution  Dates was not made
         in full on such prior  Distribution  Dates,  an amount equal to (a) the
         difference between (x) the amount of interest which the holders of such
         Certificates  would have received on such prior  Distribution  Dates if
         there had been sufficient  funds  available in the Certificate  Account
         and (y) the amount of interest actually  distributed to such holders on
         such  prior  Distribution   Dates,   together  with  interest  on  such
         difference  (to  the  extent   permitted  by  applicable  law)  at  the
         applicable  Pass-Through  Rate  of such  Class  (the  "Unpaid  Interest
         Shortfall") less (b) the aggregate  amount  distributed on Distribution
         Dates subsequent to such prior  Distribution  Dates with respect to the
         Unpaid Interest Shortfall;

                  (iii) such Class's  percentage,  calculated as provided in the
         related  Prospectus  Supplement,  of  (a)  all  scheduled  payments  of
         principal due on each outstanding Mortgage Loan or Contract that became
         due on the Due Date  occurring in the month in which such  Distribution
         Date  occurs,  (b) all partial  principal  prepayments  received in the
         month  preceding the month in which such  Distribution  Date occurs and
         (c)  except  for  Special  Hazard  Mortgage  Loans  or  Special  Hazard
         Contracts covered by clause (iv) below, the Scheduled Principal Balance
         of each Mortgage Loan or Contract which, during the month preceding 

                                       36
<PAGE>
         the month in which such Distribution  Date occurs,  (i) was the subject
         of a principal  prepayment in full,  (ii) became a Liquidated  Mortgage
         Loan or Liquidated  Contract or (iii) was purchased from the Trust Fund
         as provided in the Pooling and  Servicing  Agreement  (as  described in
         "The Trust Funds" and "The Pooling and Servicing Agreement"); and

                  (iv) if the Special Hazard Termination Date (as defined below)
         has  occurred as a result of  cumulative  net losses on Special  Hazard
         Mortgage  Loans or Special  Hazard  Contracts  exceeding the applicable
         Special Hazard Loss Amount (as defined below),  such Class's  specified
         percentage of the Net Liquidation  Proceeds and Net Insurance  Proceeds
         from  any  Mortgage  Loan or  Contract  that  became a  Special  Hazard
         Mortgage Loan or Special Hazard Contract during the month preceding the
         month in which such Distribution Date occurs,  less the total amount of
         delinquent  installments of principal in respect of such Special Hazard
         Mortgage  Loan or Special  Hazard  Contract  that were  previously  the
         subject of  distributions  to the holders of such Class of Certificates
         out of amounts  otherwise  distributable  to the holders of the related
         Subordinated  Certificates and less the portion of such Net Liquidation
         Proceeds and Net Insurance Proceeds allocable to interest on the Senior
         Certificates;

provided that, if such  Distribution  Date falls on or after the Cross-Over Date
(i.e., the date on which the amount of principal  payments on the Mortgage Loans
or Contracts to which the holders of the related  Subordinated  Certificates are
entitled has been reduced to zero as a result of the allocation of losses to the
Subordinated  Certificates),  then the Senior  Class  Distribution  Amount  will
instead equal the lesser of (x) the Pool Distribution  Amount and (y) the sum of
the items  referred to above plus the amount by which such Senior  Certificates'
outstanding  principal  balance as of such  Distribution  Date  exceeds the Pool
Scheduled  Principal  Balance  as of  such  Distribution  Date.  The  "Scheduled
Principal  Balance" of a Mortgage Loan or Contract for any Distribution  Date is
the unpaid  principal  balance of such Mortgage Loan or Contract as specified in
the amortization schedule at the time relating thereto (before any adjustment to
such schedule by reason of  bankruptcy,  moratorium  or similar  waiver or grace
period)  as of the  first  day of the month  preceding  the month in which  such
Distribution  Date occurs after giving effect to the payment of principal due on
such first day of the month, any partial prepayments applied on or prior to such
first day of the month,  the addition to the  principal of such Mortgage Loan or
Contract  on or prior to such first day of the month of any  Deferred  Interest,
and irrespective of any delinquency in payment by the mortgagor or obligor.  The
"Pool Scheduled  Principal Balance" as of any Distribution Date is the aggregate
of the  Scheduled  Principal  Balances of all  Mortgage  Loans or Contracts in a
Trust Fund for such Distribution Date.

                  If so provided in the applicable  Prospectus  Supplement,  the
Class of Senior  Certificates  will also be entitled  to receive  its  specified
percentage,  referred to in clauses (y)(iii)(b) and (y)(iii)(c)(i) above, of all
partial  principal  prepayments  and all  principal  prepayments  in full on the
Mortgage Loans or Contracts in the related Trust Fund under the circumstances or
for the  period  of time  specified  therein,  which  will  have the  effect  of
accelerating  the  amortization  of  the  Class  of  Senior  Certificates  while
increasing  the  respective  interest  evidenced  by the  Class of  Subordinated
Certificates  in the related Trust Fund.  Increasing the respective  interest 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.

                  If the  Special  Hazard  Termination  Date would  occur on any
Distribution  Date under the  circumstances  referred  to in "Credit  Support --
Subordination," the Senior Class Distribution Amount for each Class and Subclass
of  Senior  Certificates  of such  Series  calculated  as set  forth  in the two
preceding paragraphs will be modified to the extent described in such section.

                  Amounts  distributed to the Class of Senior  Certificates on a
Distribution  Date will be deemed to be applied  first to the payment of current
interest, if any, due on such Certificates (i.e., the amount calculated pursuant
to clause (y)(i) of the third preceding paragraph), second to the payment of any
Unpaid  Interest  Shortfall  (i.e.,  the amount  calculated  pursuant  to clause
(y)(ii) of such paragraph) and third to the payment of principal, if any, due on
such  Certificates  (i.e., the aggregate of the amounts  calculated  pursuant to
clauses (y)(iii) and (y)(iv) of such paragraph).

                  As indicated  above,  in the event that the Pool  Distribution
Amount on any Distribution  Date is not sufficient to make the full distribution
of current interest to the holders of Senior  Certificates  entitled to payments

                                       37
<PAGE>
of interest,  the  difference  between the amount of current  interest which the
holders of such  Certificates  would have received on such  Distribution Date if
there had been sufficient  funds  available and the amount actually  distributed
will be added to the amount of interest  which the holders of such  Certificates
are  entitled  to  receive  on the  next  Distribution  Date.  Unless  otherwise
specified in the related Prospectus Supplement, the amount of any such interest
shortfall  so carried  forward will bear  interest  (to the extent  permitted by
applicable law) at the Pass-Through  Rate applicable to such  Certificates or at
such other rate as specified in the applicable Prospectus Supplement.

                  If  the  Pool  Distribution  Amount  is  insufficient  on  any
Distribution  Date to make the full distribution of principal due to the holders
of Senior  Certificates,  the  percentage  of  principal  payments  to which the
holders  of the  Senior  Certificates  would  be  entitled  on  the  immediately
succeeding  Distribution  Date will be increased,  as more fully described below
under "Credit Support -- Subordination -- Shifting Interest  Certificates." This
increase will have the effect of reducing,  as a relative matter, the respective
interest  of the  holders of the  related  Subordinated  Certificates  in future
payments of principal on the related  Mortgage  Loans or Contracts.  If the Pool
Distribution Amount is not sufficient to make full distribution  described above
to the holders of the Class of Senior  Certificates  on any  Distribution  Date,
unless otherwise provided in the applicable Prospectus  Supplement,  the holders
of such Class will share in the funds  actually  available in  proportion to the
respective amounts that such Class would have received had the Pool Distribution
Amount been  sufficient to make the full  distribution of interest and principal
due to such Class.

                  Unless   otherwise   provided   in  the   related   Prospectus
Supplement,  on each  Distribution  Date the  holders  of the  related  Class of
Subordinated  Certificates  of a Series will be entitled to receive,  out of the
Pool Distribution  Amount,  all amounts remaining and available for distribution
to them after deduction of the amounts required to be distributed to the holders
of all Senior Certificates of such Series.

Example of Distribution to Standard Certificateholders

                  The following  chart sets forth an example of the  application
of the foregoing  provisions to the first two months of the related Trust Fund's
existence,  assuming the Certificates are issued in the month of January, with a
Distribution Date on the 25th of each month and a Determination Date on the 15th
of each month:
<TABLE>
<CAPTION>

<S>                                  <C>                                       
January 1(A).........................Cut-Off Date.
January 2 -- January 31(B)...........The Servicer receives any
         ............................principal prepayments, Net Liquidation Proceeds, Net
                                     Insurance Proceeds and Repurchase Proceeds.
January 31(C)........................Record Date.
February 1 -- February 15(D).........The Servicer receives
         ............................scheduled payments of principal and interest due on
                                     February 1.
February 15(E).......................Determination Date.
February 25(F).......................Distribution Date.
</TABLE>

Succeeding  monthly  periods follow the pattern of (B) through (F),  except that
the period in (B) begins on the first of the month.

(A)      The initial unpaid principal balance of the Mortgage Loans or Contracts
         in a Trust Fund would be the aggregate unpaid principal  balance of the
         Mortgage  Loans or  Contracts  at the close of  business  on January 1,
         after deducting  principal  payments due on or before such date.  Those
         principal  payments due on or before January 1 and the related interest
         payments  would not be part of the Trust Fund and would be  remitted by
         the Servicer to the Depositor when received.

(B)      Principal prepayments, Net Liquidation Proceeds, Net Insurance Proceeds
         and Repurchase  Proceeds  received during this period would be credited
         to the Certificate  Account for distribution to  Certificateholders  on
         the February 25  Distribution  Date.  To the extent funds are available
         from the aggregate  Servicing  Fees  relating to mortgagor  payments or
         other  recoveries  distributed  on the related 

                                       38
<PAGE>

         Distribution  Date,  the Servicer  would make an additional  payment to
         Certificateholders  with respect to any Prepayment  Interest  Shortfall
         realized during this period.

(C)      Distributions   in  the   month   of   February   will   be   made   to
         Certificateholders of record at the close of business on this date.

(D)      Scheduled  monthly  payments on the Mortgage  Loans or Contracts due on
         February 1 will be deposited in the Certificate  Account as received by
         the Servicer.  Principal  prepayments,  Net Liquidation  Proceeds,  Net
         Insurance Proceeds and Repurchase Proceeds received during this period,
         will  be  deposited  in  the  Certificate   Account  but  will  not  be
         distributed to Certificateholders on the February 25 Distribution Date.
         Instead,  such amounts will be credited to the Certificate  Account for
         distribution to Certificateholders on the March 25 Distribution Date.

(E)      As of the close of  business on February  15, a  determination  will be
         made of the  amounts  of  Advances  and the  amounts of  principal  and
         interest  which will be distributed  to the  Certificateholders.  Those
         scheduled payments due on or before February 1 which have been received
         on  or  before  February  15  and  those  principal  prepayments,   Net
         Liquidation  Proceeds,  Net Insurance Proceeds and Repurchase  Proceeds
         received during the period  commencing  January 2 and ending on January
         31  will  be  distributed  to  Certificateholders  on the  February  25
         Distribution  Date. In addition,  the amounts payable in respect of any
         form of credit  enhancement  will be calculated in accordance  with the
         related Pooling and Servicing Agreement.

(F)      Unless otherwise so specified in the related Prospectus Supplement, the
         Servicer   or  the   Paying   Agent,   will   make   distributions   to
         Certificateholders  on the 25th day of each month,  or if such 25th day
         is not a business day, on the next business day.

Distributions to Multi-Class Certificateholders

         Valuation of Mortgage Loans and Contracts

                  If specified in the Prospectus Supplement relating to a Series
of  Certificates  having  one or  more  Classes  or  Subclasses  of  Multi-Class
Certificates,  for purposes of  establishing  the  principal  amount of Mortgage
Loans or Contracts  that will be included in a Trust Fund for such Series,  each
Mortgage  Loan or Contract to be included in such Trust Fund will be assigned an
initial "Pool Value." Unless  otherwise  specified in the applicable  Prospectus
Supplement,  the Pool Value of each  Mortgage Loan or Contract in the Trust Fund
for such Series will be the Stated Amount of  Certificates of such Series which,
based  upon  certain  assumptions  and  regardless  of any  prepayments  on such
Mortgage  Loans or  Contracts,  can be  supported by the  scheduled  payments of
principal  and interest on such  Mortgage  Loans or Contracts  (net of the Fixed
Retained Yield on such Mortgage  Loans or Contracts,  if any, and the applicable
Servicing Fee),  together with  reinvestment  earnings  thereon,  if any, at the
Assumed  Reinvestment  Rate for the period  specified in the related  Prospectus
Supplement  and amounts  available  to be  withdrawn  (if  applicable)  from any
reserve fund for such Series,  all as  specified  in the  applicable  Prospectus
Supplement.  In  calculating  the Pool  Value  of a  Mortgage  Loan or  Contract
included  in the Trust  Fund,  future  distributions  on such  Mortgage  Loan or
Contract will be determined based on scheduled payments on such Mortgage Loan or
Contract.  Any similar Mortgage Loans or Contracts may be aggregated into one or
more  groups  (each,  a "Pool  Value  Group")  each of which will be assigned an
aggregate  Pool Value  calculated as if all such Mortgage  Loans or Contracts in
the Pool Value Group  constituted a single loan having the highest interest rate
and the longest maturity of any such loan for such Pool Value Group. There are a
number of alternative  means of  determining  the Pool Value of a Mortgage Loan,
Contract or Pool Value Group,  including  determinations based on the discounted
present  value of the  remaining  scheduled  payments of principal  and interest
thereon and determinations  based on the relationship between the Mortgage Rates
or Contract  Rates  borne  thereby and the  Interest  Rates of the Multi-  Class
Certificates  of the related Series.  The Prospectus  Supplement for each Series
will describe the method or methods (and related  assumptions) used to determine
the Pool Values of the Mortgage  Loans or Contracts or the Pool Value Groups for
such Series.

                                       39

<PAGE>

                  The "Assumed  Reinvestment  Rate" for a Series of  Multi-Class
Certificates  will be the highest rate  permitted by the  nationally  recognized
statistical  rating  agency  or  agencies  rating  such  Series  of  Multi-Class
Certificates or a rate insured by means of a surety bond,  guaranteed investment
contract or similar arrangement  satisfactory to such rating agency or agencies.
If  the  Assumed  Reinvestment  Rate  is  so  insured,  the  related  Prospectus
Supplement will set forth the terms of such arrangement.

         Distributions of Interest

                  The Trustee will make  distributions of interest on each Class
of the  Multi-Class  Certificates  from  the  date and at the  rates  per  annum
(calculated on the Stated Amount or Notional Amount of such Class) specified in,
or as otherwise  determined  in the manner set forth in, the related  Prospectus
Supplement  (and  unless  otherwise  specified  in such  Prospectus  Supplement,
calculated  on the  basis of a  360-day  year of twelve  30-day  months)  and in
accordance with the priorities set forth in the related  Prospectus  Supplement.
Interest on all Classes of Multi-  Class  Certificates  of a Series,  other than
Compound Interest  Certificates,  will be distributed on the Distribution  Dates
for such Series specified in the related Prospectus Supplement. Unless otherwise
specified in the related  Prospectus  Supplement,  distributions  of interest on
each Class of Compound  Interest  Certificates will be made on each Distribution
Date after the Stated  Amount of all  Multi-Class  Certificates  of such  Series
having  a  Last  Scheduled   Distribution  Date  prior  to  the  Last  Scheduled
Distribution  Date of such  Class of  Compound  Interest  Certificates  has been
reduced to zero. Prior to that time, interest on such Class of Compound Interest
Certificates  will be added to the Stated  Amount  thereof on each  Distribution
Date.  Such Class of Compound  Interest  Certificates  will  thereafter  receive
distributions of interest on the Stated Amount thereof as so adjusted.

         Distributions in Reduction of Stated Amount for a Series of Multi-Class
         Certificates not including a Subordination Feature

                  The Stated Amount of a Multi-Class  Certificate of a Series at
any time will represent the maximum specified dollar amount (excluding  interest
distributions,  but including,  in the case of Compound  Interest  Certificates,
interest which has not been  distributed  and which has been added to the Stated
Amount  thereof) to which the holder  thereof is entitled  from the cash flow on
the assets  included in the Trust Fund for such  Series and will  decline to the
extent  distributions in reduction of Stated Amount are received by such holder.
The initial  Stated  Amount of each Class of  Multi-Class  Certificates  will be
specified in the applicable  Prospectus  Supplement.  On each Distribution Date,
distributions  in  reduction  of Stated  Amount of the  Classes  of  Multi-Class
Certificates will be made, to the extent funds are available,  to the holders of
the  Multi-Class  Certificates  of such  Series then  entitled  to receive  such
distributions,  in the  order  and  in  the  amounts  specified  in the  related
Prospectus  Supplement.  Distributions  in  reduction  of Stated  Amount  may be
allocated among Classes of Multi-Class  Certificates in order to provide limited
protection to certain Classes  against an increase in the weighted  average life
of such  Classes as a result of a slower  than  expected  or  scheduled  rate of
principal  prepayments  on  the  Mortgage  Loans  ("extension  protection").  In
addition,  distributions  in reduction of Stated  Amount may be allocated  among
Classes of Multi- Class  Certificates in order to provide limited  protection to
certain Classes against a reduction in the weighted average life of such Classes
as a result of a faster than expected or scheduled rate or principal prepayments
on the Mortgage  Loans ("call  protection").  By virtue of such  allocations  of
distributions in reduction of Stated Amount to provide extension  protection and
call  protection  to some Classes,  the weighted  average lives of certain other
Classes may be more  greatly  affected  by a faster or slower  than  expected or
scheduled rate of principal  prepayments on the Mortgage Loans.  See "Prepayment
and  Yield   Considerations   --  Weighted   Average   Life  of   Certificates."
Distributions  in  reduction  of  Stated  Amount  with  respect  to any Class or
Subclass of Multi-Class Certificates will be made on a pro rata or random lot or
such other basis as is specified in the applicable Prospectus Supplement.

                  Unless  otherwise  specified  in  the  Prospectus   Supplement
relating  to a  Series  of  Certificates,  the  aggregate  amount  that  will be
distributed in reduction of Stated Amount to holders of Multi-Class Certificates
of a Series then entitled thereto on any Distribution  Date for such Series will
equal,  to the  extent  funds  are  available,  the sum of (i)  the  Multi-Class
Certificate  Distribution  Amount  (as  defined  herein)  and (ii) if and to the
extent specified in the related Prospectus Supplement, the applicable percentage
of the Spread specified in such Prospectus Supplement.

                                       40
<PAGE>
                  Unless  otherwise  specified  in  the  applicable   Prospectus
Supplement,  the "Multi-Class Certificate Distribution Amount" with respect to a
Distribution  Date for a Series  of  Multi-Class  Certificates  will  equal  the
amount,  if any, by which the Stated Amount of the  Multi-Class  Certificates of
such Series (after taking into account the amount of interest to be added to the
Stated  Amount  of  any  Class  of  Compound   Interest   Certificates  on  such
Distribution  Date and before giving effect to any distributions in reduction of
Stated  Amount on such  Distribution  Date)  exceeds  the Pool Value (as defined
herein) of the Mortgage  Loans or Contracts  included in the Trust Fund for such
Series as of the end of the period (a "Due  Period")  specified  in the  related
Prospectus Supplement.  For purposes of determining the Multi-Class  Certificate
Distribution  Amount  with  respect  to a  Distribution  Date  for a  Series  of
Certificates  having one or more Classes of Multi-Class  Certificates,  the Pool
Value of the  Mortgage  Loans or  Contracts  included in the Trust Fund for such
Certificates  will be reduced to take into  account  all  distributions  thereon
received by the Trustee during the applicable Due Period.

                  Unless  otherwise  specified  in  the  applicable   Prospectus
Supplement,  "Spread"  with  respect  to a  Distribution  Date for a  Series  of
Multi-Class  Certificates  will be the excess of (a) the sum of (i) all payments
of principal and interest  received on the related  Mortgage  Loans or Contracts
(net of the Fixed Retained Yield,  if any, and the applicable  Servicing Fee, if
any,  with  respect  to such  Mortgage  Loans or  Contracts)  in the Due  Period
applicable to such  Distribution  Date and, in the case of the first Due Period,
any amount deposited by the Depositor in the Certificate  Account on the Closing
Date,  (ii) income from  reinvestment  thereof,  if any, and (iii) to the extent
specified in the applicable Prospectus Supplement,  the amount of cash withdrawn
from any reserve  fund or available  under any other form of credit  enhancement
for such Series since the prior Distribution Date (or since the Closing Date, in
the case of the first  Distribution  Date) and  required to be  deposited in the
Certificate  Account for such Series, over (b) the sum of (i) all required to be
deposited on the Multi-Class  Certificates  of such Series on such  Distribution
Date, (ii) the Multi-Class Certificate Distribution Amount for such Distribution
Date,  (iii) if applicable,  any Special  Distributions  (as described below) in
reduction of the Stated Amount of the  Multi-Class  Certificates  of such Series
made since the  preceding  Distribution  Date (or since the Closing  Date in the
case of the first Distribution Date), including any accrued interest distributed
with such Special  Distributions,  (iv) all  administrative  and other  expenses
relating  to the  Trust  Fund  payable  during  the Due  Period  preceding  such
Distribution  Date,  other than such expenses which are payable by the Servicer,
if any,  and (v) any amount  required to be  deposited  into any  reserve  fund.
Reinvestment income on any reserve fund will not be included in Spread except to
the extent that  reinvestment  income is taken into account in  calculating  the
initial amount required to be deposited in such reserve fund, if any.

         Subordination

                  The Prospectus  Supplement relating to a Series which includes
one or more Classes or Subclasses of Multi-Class  Certificates  may specify that
the rights of one or more of such Classes or Subclasses (or the related Residual
Certificates of such Series) will be Senior to, or  subordinated  to, the rights
of one or more other Classes of Certificates of such Series.

                  If a Series which  includes one or more Classes or  Subclasses
of  Multi-Class   Certificates   includes  a  subordination   feature,  on  each
Distribution Date, distributions of interest, if any, will be made in accordance
with the preferential  priorities specified in the related Prospectus Supplement
and from the date and at the Interest  Rates  specified  therein or as otherwise
specified  therein and distributions in reduction of Stated Amount, if any, will
be made to the holders of the Multi-Class  Certificates in the amount and in the
manner  specified  in and  in  accordance  with  the  preferential  distribution
provisions  described in the related Prospectus  Supplement.  If so specified in
the related Prospectus Supplement the Subordinated Amount will be reduced as the
pool  experiences  losses,  as well as through  seasoning and  prepayment of the
Mortgage Loans or Contracts included in the Trust Fund.

         Special Distributions

                  To the extent specified in the Prospectus  Supplement relating
to a Series which includes  Multi- Class  Certificates  which have less frequent
than  monthly  Distribution  Dates,  any such Class or  Subclass  having  Stated
Amounts  may  receive  special  distributions  in  reduction  of Stated  Amount,
together  with  accrued  interest  on the  amount  of such  reduction  ("Special
Distributions")  in any month,  other than a month in which a Distribution  Date
occurs,  if, as a result  of  principal  prepayments  on the  Mortgage  Loans or
Contracts,  the  Trustee  determines, 

                                       41
<PAGE>
based  on  assumptions   specified  in  the  applicable  Pooling  and  Servicing
Agreement,  that the  amount of cash  anticipated  to be  available  on the next
Distribution  Date for such  Series to be  distributed  to the  holders  of such
Multi-Class  Certificates may be less than the sum of (i) the interest scheduled
to be  distributed  to such  holders  and (ii) the amount to be  distributed  in
reduction of Stated Amount of such Multi-Class Certificates on such Distribution
Date.  Any such  Special  Distributions  will be made in the same  priority  and
manner as  distributions in reduction of Stated Amount would be made on the next
Distribution Date.

                  To the extent specified in the related Prospectus  Supplement,
one or more  Classes  of  Certificates  of a Series  may be  subject  to special
distributions  in  reduction of the Stated  Amount  thereof at the option of the
holders of such Certificates, or to mandatory distributions by the Servicer. Any
such  distributions with respect to a Series will be described in the applicable
Prospectus  Supplement  and will be on such terms and  conditions  as  described
therein and specified in the Pooling and Servicing Agreement for such Series.

         Last Scheduled Distribution Date

                  The  "Last  Scheduled  Distribution  Date"  for each  Class of
Multi-Class  Certificates of a Series having a Stated Amount, to the extent Last
Scheduled   Distribution  Dates  are  specified  in  the  applicable  Prospectus
Supplement, is the latest date on which (based upon the assumptions set forth in
the  applicable  Prospectus  Supplement)  the  Stated  Amount  of such  Class is
expected to be reduced to zero.  Since the rate of distributions in reduction of
Stated Amount of each such Class of Multi-Class  Certificates  will depend upon,
among other things, the rate of payment (including prepayments) of the principal
of the Mortgage Loans or Contracts,  the actual last  Distribution  Date for any
such Class may occur significantly earlier than its Last Scheduled  Distribution
Date. To the extent of any delays in receipt of any payments, insurance proceeds
or liquidation proceeds with respect to the Mortgage Loans or Contracts included
in any Trust Fund, the last Distribution Date for any such Class may occur later
than its Last Scheduled  Distribution Date. The rate of payments on the Mortgage
Loans or Contracts in the Trust Fund for any Series of Certificates  will depend
upon their  particular  characteristics,  as well as on the prevailing  level of
Interest  Rates from time to time and other economic  factors,  and no assurance
can be given as to the actual  prepayment  experience  of the Mortgage  Loans or
Contracts. See "Prepayment and Yield Considerations."

                                       42
<PAGE>
                                 CREDIT SUPPORT

Subordination

         Certificates other than Shifting Interest Certificates

                  If so specified  in the  Prospectus  Supplement  relating to a
Series of  Certificates  as to which the related Trust Fund consists of Mortgage
Loans or Contracts,  other than a Series of Shifting Interest Certificates,  the
rights  of the  holders  of a Class  of  Subordinated  Certificates  to  receive
distributions  will be  subordinated  to the rights of the holders of a Class of
Senior Certificates,  to the extent of the Subordinated Amount specified in such
Prospectus  Supplement.  The  Subordinated  Amount  will be reduced by an amount
equal to  Aggregate  Losses and will be further  reduced  in  accordance  with a
schedule described in the applicable Prospectus Supplement.  Aggregate Losses as
defined in the applicable  Pooling and Servicing  Agreement for any given period
will equal the aggregate amount of delinquencies,  losses and other deficiencies
in the  amounts  due to the  Senior  Certificateholders  paid  or  borne  by the
Subordinated  Certificateholders  (but  excluding  any  payments of Senior Class
Shortfall  Accruals or interest thereon)  ("Payment  Deficiencies")  during such
period,  whether such aggregate  amount  results by way of withdrawals  from the
Subordination  Reserve Fund (including,  prior to the time that the Subordinated
Amount is reduced to zero, any such  withdrawal of amounts  attributable  to the
Initial Deposit,  if any),  reductions in amounts that would otherwise have been
distributable to the Subordinated  Certificateholders  on any Distribution Date,
or  otherwise;  less the  aggregate  amount  of  previous  Payment  Deficiencies
recovered  by the  related  Trust  Fund  during  such  period in  respect of the
Mortgage Loans or Contracts giving rise to such Previous  Payment  Deficiencies,
including,  without  limitation,  such recoveries  resulting from the receipt of
delinquent  principal or interest payments,  Liquidation  Proceeds and insurance
proceeds  (net, in each case, of any  applicable  Fixed  Retained  Yield and any
unpaid  Servicing Fee to which the Servicer is entitled,  foreclosure  costs and
other servicing costs,  expenses and advances relating to such Mortgage Loans or
Contracts).

                  The protection  afforded to the Senior  Certificateholders  by
the  subordination  feature  described  above  will  be  effected  both  by  the
preferential  right,  to  the  extent  specified  in the  applicable  Prospectus
Supplement,  of such Senior  Certificateholders to receive current distributions
on the related  Mortgage Loans or Contracts  that,  but for such  subordination,
would otherwise have been  distributable to the Subordinated  Certificateholders
from the related Trust Fund (to the extent of the  Subordinated  Amount for such
Series) and (unless otherwise specified in the applicable Prospectus Supplement)
by the  establishment  and maintenance of a Subordination  Reserve Fund for such
Series. Unless otherwise specified in the applicable Prospectus Supplement,  the
Subordination  Reserve  Fund  will  not  be  a  part  of  the  Trust  Fund.  The
Subordination  Reserve Fund may be funded  initially with an initial  deposit by
the Depositor  (the "Initial  Deposit") in an amount set forth in the applicable
Prospectus  Supplement.  Following the initial issuance of the Certificates of a
Series and until the balance of the  Subordination  Reserve Fund (without taking
into  account the amount of any  Initial  Deposit)  first  equals or exceeds the
Specified  Subordination  Reserve  Fund  Balance  set  forth  in the  applicable
Prospectus  Supplement,  the  Servicer  will  withhold  all  amounts  that would
otherwise have been  distributable  to the Subordinated  Certificateholders  and
deposit such amounts (less any portions  thereof  required to be  distributed to
Senior Certificateholders as described below) in the Subordination Reserve Fund.
The time necessary for the  Subordination  Reserve Fund of a Series to reach the
applicable  Specified  Subordination  Reserve Fund Balance for such Series after
the initial issuance of the Certificates,  and the period for which such balance
is maintained,  will be affected by the prepayment,  delinquency and foreclosure
or  repossession  experience  of the Mortgage  Loans or Contracts in the related
Trust Fund and cannot be accurately predicted. Unless otherwise specified in the
applicable Prospectus Supplement,  after the amount in the Subordination Reserve
Fund  (without  taking into  account the amount of any  Initial  Deposit)  for a
Series first equals or exceeds the applicable  Specified  Subordination  Reserve
Fund   Balance,    the   Servicer   will   withhold   from   the    Subordinated
Certificateholders  and will  deposit  in the  Subordination  Reserve  Fund such
portion of the principal  payments on the Mortgage Loans or Contracts  otherwise
distributable  to the  Subordinated  Certificateholders  as may be  necessary to
maintain the Subordination  Reserve Fund (without taking into account the amount
of any Initial Deposit) at the Specified Subordination Reserve Fund Balance. The
Prospectus Supplement for each Series will set forth the amount of the Specified
Subordination  Reserve Fund Balance applicable from time to time and the extent,
if any,  to which  the  Specified  Subordination  Reserve  Fund  Balance  may be
reduced. Unless otherwise specified in the applicable Prospectus Supplement, the
Specified  Subordination  Reserve Fund Balance for a Series will not be required
to exceed the Subordinated Amount.

                                       43
<PAGE>
                  If on any  Distribution  Date  while the  Subordinated  Amount
exceeds   zero,   there  is  a  Senior   Class   Shortfall,   the  Senior  Class
Certificateholders  will be entitled  to receive  from  current  payments on the
Mortgage Loans or Contracts  that would  otherwise  have been  distributable  to
Subordinated  Certificateholders  the amount of such Senior Class Shortfall.  If
such current  payments are  insufficient,  an amount equal to the lesser of: (i)
the entire  amount on deposit in the  Subordination  Reserve Fund  available for
such purpose;  or (ii) the amount  necessary to cover the Senior Class Shortfall
will be withdrawn  from the  Subordination  Reserve Fund.  Amounts  representing
investment  earnings on amounts held in the Subordination  Reserve Fund will not
be  available  to make  payments  to the Senior  Certificateholders.  If current
payments  on the  Mortgage  Loans or  Contracts  and  amounts  available  in the
Subordination  Reserve  Fund are  insufficient  to pay the entire  Senior  Class
Shortfall, then amounts held in the Certificate Account for future distributions
will be distributed as necessary to the Senior Certificateholders.

                  In the event the Subordination Reserve Fund is depleted before
the Subordinated Amount is reduced to zero, the Senior  Certificateholders  will
continue to have a preferential right, to the extent specified in the applicable
Prospectus  Supplement,  to receive current  distributions of amounts that would
otherwise have been distributable to the Subordinated  Certificateholders to the
extent of the then Subordinated Amount.

                  After the  Subordinated  Amount is reduced to zero, the Senior
Certificateholders   of  a  Series  will,  unless  otherwise  specified  in  the
applicable  Prospectus  Supplement,  nonetheless  have a  preferential  right to
receive  payment of Senior  Class  Shortfall  Accruals  and  interest  which has
accrued thereon from amounts that would otherwise have been distributable to the
Subordinated  Certificateholders.  The Senior  Certificateholders will otherwise
bear  their  proportionate  share of any  losses  realized  on the Trust Fund in
excess of the Subordinated Amount.

                  Unless   otherwise   specified   in  the  related   Prospectus
Supplement, amounts held from time to time in the Subordination Reserve Fund for
a Series  will be held for the  benefit  of the  Senior  Certificateholders  and
Subordinated   Certificateholders  of  such  Series  until  withdrawn  from  the
Subordination  Reserve  Fund as described  below;  provided,  however,  that the
portion of the Initial  Deposit,  if any,  which has not been  recovered  by the
Servicer and any undistributed  investment  earnings  attributable  thereto will
continue to be the property of the Servicer and will  ultimately be  recoverable
by the Servicer.

                  Amounts  withdrawn from the  Subordination  Reserve Fund for a
Series and deposited in the Certificate  Account for such Series will be charged
first against amounts in the  Subordination  Reserve Fund other than the Initial
Deposit, if any, for such Series, and thereafter against such Initial Deposit.

                  If so specified in the related Prospectus  Supplement,  if the
Subordinated  Amount  for a Series is  reduced  to zero and funds  remain in the
Subordination  Reserve  Fund,  an amount (the  "Advance  Reserve")  equal to the
lesser of (i) the amount of the Initial Deposit and (ii) such funds remaining in
the Subordination Reserve Fund at the time the Subordinated Amount is reduced to
zero, will remain in the Subordination  Reserve Fund and be available in certain
circumstances for withdrawal to make Advances.

                  Any amounts in the Subordination  Reserve Fund for a Series on
a  Distribution  Date in  excess of the  Specified  Subordination  Reserve  Fund
Balance on such date prior to the time the  Subordinated  Amount for such Series
is reduced to zero, and any amounts remaining in the Subordination  Reserve Fund
for such Series upon termination of the trust created by the applicable  Pooling
and  Servicing  Agreement,  will be  paid,  unless  otherwise  specified  in the
applicable Prospectus Supplement, to the Subordinated Certificateholders of such
Series in accordance with their pro rata ownership thereof, or, in the case of a
Series with  respect to which an election  has been made to treat the Trust Fund
as a REMIC,  first to the  Residual  Certificateholders  (to the  extent  of any
portion of the Initial Deposit, if any, and undistributed  reinvestment earnings
attributable thereto), and second to the Subordinated Certificateholders of such
Series,  in each  case in  accordance  with  their pro rata  ownership  thereof.
Amounts  permitted to be distributed from the  Subordination  Reserve Fund for a
Series  will no  longer  be  subject  to any  claims  or  rights  of the  Senior
Certificateholders of such Series.

                  Funds in the  Subordination  Reserve Fund for a Series will be
invested as provided  in the  applicable  Pooling  and  Servicing  Agreement  in
certain types of eligible investments ("Eligible  Investments").  If an election
has been made to treat the Trust Fund (or one or more pools of segregated assets
therein) as a REMIC, no more 

                                       44
<PAGE>

than 30% of the income or gain of the Subordination  Reserve Fund in any taxable
year may be derived from the sale or other  disposition of investments  held for
less than three months in the  Subordination  Reserve Fund. The earnings on such
investments will be withdrawn and paid to the Subordinated Certificateholders of
such Series or to the holders of the Residual Certificates, in the event that an
election has been made to treat the Trust Fund (or a pool of  segregated  assets
therein)  with  respect  to such  Series as a REMIC,  in  accordance  with their
respective   interests.   Investment  income  earned  on  amounts  held  in  the
Subordination  Reserve Fund will not be available for distribution to the Senior
Certificateholders  or  otherwise  subject to any claims or rights of the Senior
Certificateholders.

                  Eligible Investments for monies deposited in the Subordination
Reserve Fund will be specified in the applicable Pooling and Servicing Agreement
and, unless otherwise  provided in the applicable  Prospectus  Supplement,  will
mature no later than the next Distribution Date.

                  Holders of  Subordinated  Certificates of a Series will not be
required to refund any amounts  which have been  properly  distributed  to them,
regardless  of  whether  there  are  sufficient  funds to  distribute  to Senior
Certificateholders the amounts to which they are entitled.

                  If  specified  in  the  related  Prospectus  Supplement,   the
Subordination  Reserve Fund may be funded in any other manner acceptable to each
Rating Agency and consistent  with an election,  if any, to treat the Trust Fund
(or one or more pools of segregated  assets therein) for such Series as a REMIC,
as will be more fully described in such Prospectus Supplement.

         Shifting Interest Certificates

                  If  specified in the  applicable  Prospectus  Supplement,  the
rights of the holders of the  Subordinated  Certificates of a Series of Shifting
Interest  Certificates  to receive  distributions  with  respect to the Mortgage
Loans or Contracts in the related Trust Fund will be subordinated to such rights
of the holders of the Senior Certificates of such Series to the extent described
below,  except  as  otherwise  set  forth in such  Prospectus  Supplement.  This
subordination  is  intended  to enhance  the  likelihood  of regular  receipt by
holders of Senior  Certificates of the full amount of scheduled monthly payments
of  principal  and interest due them and to provide  limited  protection  to the
holders of the Senior  Certificates  against  losses due to mortgagor or obligor
defaults.

                  The protection  afforded to the holders of Senior Certificates
of such a Series by the  subordination  feature described above will be effected
by the preferential right of such holders to receive,  prior to any distribution
being  made  in  respect  of  the  related  Subordinated  Certificates,  current
distributions  on the related  Mortgage  Loans or  Contracts  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 below, by the right of such holders to receive future distributions on
the Mortgage  Loans or Contracts  that would  otherwise have been payable to the
holders of Subordinated Certificates.

                  Losses  realized on  Liquidated  Mortgage  Loans or Liquidated
Contracts (other than certain Liquidated  Mortgage Loans that are Special Hazard
Mortgage  Loans or Liquidated  Contracts  that are Special  Hazard  Contracts as
described  below) will be allocated to the holders of Subordinated  Certificates
through a reduction of the amount of principal payments on the Mortgage Loans or
Contracts  to which such holders are  entitled.  Prior to the  Cross-Over  Date,
holders  of Senior  Certificates  of each  Class  entitled  to a  percentage  of
principal  payments on the related  Mortgage Loans or Contracts will be entitled
to  receive,  as part of their  respective  Senior  Class  Distribution  Amounts
payable on each  Distribution  Date in respect of each Mortgage Loan or Contract
that became a Liquidated  Mortgage Loan or Liquidated  Contract in the preceding
month  (subject to the  additional  limitation  described  below  applicable  to
Liquidated  Mortgage Loans that are Special Hazard  Mortgage Loans or Liquidated
Contracts that are Special Hazard  Contracts),  their  respective  shares of the
Scheduled  Principal Balance of each such Liquidated Mortgage Loan or Liquidated
Contract,  together  with  interest  accrued at the  Pass-Through  Rate for such
Class,  irrespective  of whether  Net  Liquidation  Proceeds  and Net  Insurance
Proceeds realized thereon are sufficient to cover such amount. For a description
of the full  Senior  Class  Distribution  Amount  payable  to  holders of Senior
Certificates  of  each  Series,   see   "Description  of  the   Certificates  --
Distributions to Standard Certificateholders -- Shifting Interest Certificates."

                                       45
<PAGE>
                  On each Distribution Date occurring on or after the Cross-Over
Date,  holders of Senior  Certificates of each Class entitled to a percentage of
principal  payments will generally  receive,  as part of their respective Senior
Class Distribution  Amounts, only their respective shares of the Net Liquidation
Proceeds  and  Net  Insurance  Proceeds  actually  realized  in  respect  of the
applicable Liquidated Mortgage Loans or Liquidated Contracts after reimbursement
to the Servicer of any  previously  reimbursed  Advances made in respect of such
Liquidated  Mortgage  Loans or Liquidated  Contracts.  See  "Description  of the
Certificates  --  Distributions  to  Standard  Certificateholders  - -  Shifting
Interest Certificates."

                  In the  event  that  a  Mortgage  Loan  becomes  a  Liquidated
Mortgage  Loan or a  Contract  becomes a  Liquidated  Contract  as a result of a
hazard not insured against under a Standard Hazard  Insurance Policy (a "Special
Hazard  Mortgage  Loan" or  "Special  Hazard  Contract"),  the holders of Senior
Certificates of each Class entitled to a percentage of principal payments on the
related  Mortgage  Loans or Contracts  will be entitled to receive in respect of
each Mortgage Loan or Contract  which became a Special  Hazard  Mortgage Loan or
Special  Hazard  Contract in the preceding  month,  as part of their  respective
Senior Class Distribution Amounts payable on each Distribution Date prior to the
Special  Hazard  Termination  Date,  their  respective  shares of the  Scheduled
Principal  Balance of such  Mortgage  Loan or Contract,  together  with interest
accrued at the applicable Pass-Through Rate, rather than their respective shares
of Net Liquidation  Proceeds and Net Insurance Proceeds actually  realized.  The
Special Hazard Termination Date for a Series of Certificates will be the earlier
to occur of (i) the date on which  cumulative  net  losses in respect of Special
Hazard Mortgage Loans or Special Hazard Contracts exceed the Special Hazard Loss
Amount specified in the applicable  Prospectus Supplement or (ii) the Cross-Over
Date.  Since the  amount  of the  Special  Hazard  Loss  Amount  for a Series of
Certificates is expected to be  significantly  less than the amount of principal
payments  on the  Mortgage  Loans or  Contracts  to  which  the  holders  of the
Subordinated  Certificates  of such Series are initially  entitled  (such amount
being subject to  reduction,  as described  above,  as a result of allocation of
losses on other  Liquidated  Mortgage  Loans or Liquidated  Contracts as well as
Special  Hazard  Mortgage  Loans or Special  Hazard  Contracts),  the holders of
Subordinated  Certificates  of such  Series  will bear the risk of losses in the
case of Special Hazard  Mortgage  Loans or Special Hazard  Contracts to a lesser
extent  than  they  will  bear  losses  on other  Liquidated  Mortgage  Loans or
Liquidated  Contracts.  Once the Special Hazard  Termination  Date has occurred,
holders of Senior  Certificates  of each Class entitled to payments of principal
will  be  entitled  to  receive,  as  part  of  their  respective  Senior  Class
Distribution  Amounts,  only their respective shares of Net Liquidation Proceeds
and Net Insurance  Proceeds realized on Special Hazard Mortgage Loans or Special
Hazard Contracts (less the total amount of delinquent installments in respect of
each  Special  Hazard  Mortgage  Loan  or  Special  Hazard  Contract  that  were
previously  the  subject  of   distributions   to  the  holders  of  the  Senior
Certificates  and less the  portion  of such Net  Liquidation  Proceeds  and Net
Insurance Proceeds allocable to interest).  The outstanding principal balance or
notional  amount of each such Class will,  however,  be reduced by such  Class's
specified  percentage  of the Scheduled  Principal  Balance of each such Special
Hazard  Mortgage  Loan or  Special  Hazard  Contract.  See  "Description  of the
Certificates  --  Distributions  to  Standard   Certificateholders  --  Shifting
Interest Certificates."

                  If  the  cumulative  net  losses  on  all  Mortgage  Loans  or
Contracts  in a Trust Fund that have become  Special  Hazard  Mortgage  Loans or
Special  Hazard  Contracts  in  the  months  prior  to  the  month  in  which  a
Distribution  Date  occurs  would  exceed the  Special  Hazard Loss Amount for a
Series of Certificates,  that portion of the Senior Class Distribution Amount as
of such Distribution  Date for each Class of Senior  Certificates of such Series
entitled  to a  percentage  of  principal  payments  on the  Mortgage  Loans  or
Contracts in the related Trust Fund  attributable to Mortgage Loans or Contracts
which became  Special Hazard  Mortgage Loans or Special Hazard  Contracts in the
month  preceding the month of such  Distribution  Date will be calculated not on
the basis of the Scheduled  Principal  Balances of such Special Hazard  Mortgage
Loans or Special Hazard Contracts but rather will be computed as an amount equal
to the lesser of (a) such  Class's  percentage,  calculated  as  provided in the
related  Prospectus  Supplement,  of the  Scheduled  Principal  Balance  of such
Special Hazard Mortgage Loans or Special Hazard Contracts and (b) the sum of (i)
the excess of the Special  Hazard Loss Amount over the  cumulative net losses on
all Mortgage Loans or Contracts  that became  Special  Hazard  Mortgage Loans or
Special Hazard Contracts in months prior to the month of such  Distribution Date
and (ii) the excess of (a) the product of the  percentage of principal  payments
to which such Class is entitled  multiplied  by the  aggregate  Net  Liquidation
Proceeds  and Net  Insurance  Proceeds  (net  of the  portion  of  each  thereof
allocable to interest) of the Mortgage  Loans or Contracts  which became Special
Hazard  Mortgage  Loans or Special Hazard  Contracts in the month  preceding the
month  of such  Distribution  Date  over  (b) the  total  amount  of  delinquent
installments  in respect of such Special Hazard 

                                       46
<PAGE>
Mortgage Loans or Special Hazard  Contracts that were  previously the subject of
distributions to such Class paid out of amounts  otherwise  distributable to the
holders of the related Subordinated Certificates.

                  Although the subordination feature described above is intended
to enhance the  likelihood  of timely  payment of principal  and interest to the
holders   of  Senior   Certificates,   shortfalls   could   result  in   certain
circumstances.  For example,  a shortfall in the payment of principal  otherwise
due the holders of Senior  Certificates  could  occur if losses  realized on the
Mortgage  Loans or  Contracts in a Trust Fund were  exceptionally  high and were
concentrated in a particular  month.  See  "Description  of the  Certificates --
Distributions to Standard  Certificateholders -- Shifting Interest Certificates"
for a description of the consequences of any shortfall of principal or interest.

                  The holders of Subordinated  Certificates will not be required
to refund any amounts  previously  properly  distributed to them,  regardless of
whether there are sufficient funds on a subsequent  Distribution  Date to make a
full  distribution  to holders of each Class of Senior  Certificates of the same
Series.

Other Credit Enhancement

                  In  addition  to  subordination  as  discussed  above,  credit
enhancement  may be provided with respect to any Series of  Certificates  in any
other manner which may be described  in the  applicable  Prospectus  Supplement,
including,  but not limited to, credit enhancement through an alterative form of
subordination and/or one or more of the methods described below.

         Limited Guarantee

                  If so specified in the Prospectus Supplement with respect to a
Series of  Certificates,  credit  enhancement  may be  provided in the form of a
limited guarantee issued by a guarantor named therein.

         Letter of Credit

                  Alternative  credit  support  with  respect  to  a  Series  of
Certificates  may be provided by the  issuance of a letter of credit by the bank
or financial institution specified in the applicable Prospectus Supplement.  The
coverage, amount and frequency of any reduction in coverage provided by a letter
of credit issued with respect to a Series of  Certificates  will be set forth in
the Prospectus Supplement relating to such Series.

         Pool Insurance Policies

                  If so specified  in the  Prospectus  Supplement  relating to a
Series of  Certificates,  the Depositor will obtain a pool insurance  policy for
the Mortgage  Loans or Contracts in the related Trust Fund.  The pool  insurance
policy will cover any loss  (subject to the  limitations  described in a related
Prospectus  Supplement)  by reason of default  to the extent a related  Mortgage
Loan or Contract is not covered by any primary mortgage  insurance  policy.  The
amount  and  terms  of any such  coverage  will be set  forth in the  Prospectus
Supplement.

         Special Hazard Insurance Policies or Other Forms of Support for Special
         Hazard Losses

                  If so specified in the applicable Prospectus  Supplement,  for
each Series of Certificates as to which a pool insurance policy is provided, the
Depositor  will also obtain a special  hazard  insurance  policy for the related
Trust Fund in the amount set forth in such  Prospectus  Supplement.  The special
hazard  insurance  policy  will,  subject to the  limitations  described  in the
applicable  Prospectus  Supplement,  protect against loss by reason of damage to
Mortgaged Properties or Manufactured Homes caused by certain hazards not insured
against under the standard form of hazard  insurance  policy for the  respective
states in which the Mortgaged  Properties or Manufactured Homes are located. The
amount  and  terms  of any such  coverage  will be set  forth in the  Prospectus
Supplement.

                                       47
<PAGE>
         Surety Bonds

                  If so specified  in the  Prospectus  Supplement  relating to a
Series of  Certificates,  credit  support with respect to one or more Classes of
Certificates of a Series may be provided by the issuance of a surety bond issued
by  a  financial   guarantee  insurance  company  specified  in  the  applicable
Prospectus  Supplement.  The coverage,  amount and frequency of any reduction in
coverage  provided  by a  surety  bond  will  be set  forth  in  the  Prospectus
Supplement relating to such Series.

         Fraud Coverage

                  If so  specified  in  the  applicable  Prospectus  Supplement,
losses resulting fraud,  dishonesty or  misrepresentation in connection with the
origination  or sale of the  Mortgage  Loans or  Contracts  may be  covered to a
limited  extent by  representations  and  warranties  to the effect that no such
fraud,  dishonesty or misrepresentation  had occurred, by a reserve fund, letter
of credit,  or other  method.  The amount and terms of any such coverage will be
set forth in the Prospectus Supplement.

         Mortgagor Bankruptcy Bond

                  If so  specified  in  the  applicable  Prospectus  Supplement,
losses resulting from a bankruptcy proceeding relating to a mortgagor or obligor
affecting  the  Mortgage  Loans or  Contracts  in a Trust Fund with respect to a
Series of Certificates will be covered under a mortgagor bankruptcy bond (or any
other  instrument  that will not  result in a  downgrading  of the rating of the
Certificates  of a Series by the Rating  Agency  that rated  such  Series).  Any
mortgagor  bankruptcy bond or such other instrument will provide for coverage in
an amount meeting the criteria of the Rating Agency rating the  Certificates  of
the related  Series,  which  amount will be set forth in the related  Prospectus
Supplement.  The amount and terms of any such  coverage will be set forth in the
Prospectus Supplement.

         Other Insurance, Guarantees and Similar Instruments or Agreements

                  If specified  in the related  Prospectus  Supplement,  a Trust
Fund may include in lieu of some or all of the foregoing or in addition  thereto
third party guarantees,  and other  arrangements for maintaining timely payments
or providing additional protection against losses on the assets included in such
Trust Fund, paying administrative  expenses, or accomplishing such other purpose
as may be described in the Prospectus  Supplement.  The Trust Fund may include a
guaranteed investment contract or reinvestment agreement pursuant to which funds
held in one or more accounts will be invested at a specified  rate. If any Class
of Certificates has a floating interest rate, or if any of the Mortgage Loans or
Contracts in the related Trust Fund has a floating interest rate, the Trust Fund
may include an interest  rate swap  contract,  an interest rate cap agreement or
similar contract providing limited protection against interest rate risks.

                       PREPAYMENT AND YIELD CONSIDERATIONS

Pass-Through Rates and Interest Rates

                  Any  Class  of  Certificates  of a  Series  may  have a  fixed
Pass-Through  Rate or Interest  Rate,  or a  Pass-Through  Rate or Interest Rate
which  varies  based on changes in an index or based on changes  with respect to
the underlying Mortgage Loans or Contracts (such as, for example, varying on the
basis of changes in the weighted  average Net Mortgage Rate or Net Contract Rate
of the underlying  Mortgage Loans or Contracts) or may receive interest payments
with respect to the underlying  Mortgage Loans or Contracts in such other manner
specified in the applicable Prospectus Supplement.

                  The  Prospectus  Supplement  for each Series will  specify the
range and the weighted  average of the Mortgage  Rates or Contract Rates and Net
Mortgage  Rates or Net  Contract  Rates  for the  Mortgage  Loans  or  Contracts
underlying such Series as of the Cut-Off Date. Unless otherwise specified in the
related Prospectus Supplement,  each monthly interest payment on a Mortgage Loan
or Contract will  generally be calculated as the product of  one-twelfth  of the
applicable  Mortgage Rate or Contract Rate at the time of such  calculation  and
the then

                                       48
<PAGE>
unpaid  principal  balance on such Mortgage  Loan or Contract.  The Net Mortgage
Rate or Net Contract Rate with respect to each Mortgage Loan or Contract will be
similarly calculated on a loan-by-loan basis, by subtracting from the applicable
Mortgage Rate or Contract Rate, the Fixed Retained Yield, if any, payable to the
Depositor or other person or entity  specified in the Prospectus  Supplement and
any  Servicing Fee  applicable  to each Mortgage Loan or Contract.  If the Trust
Fund includes  adjustable-rate  Mortgage Loans or Contracts or includes Mortgage
Loans or Contracts with different Net Mortgage Rates or Net Contract Rates,  the
weighted  average Net Mortgage  Rate or Net Contract  Rate may vary from time to
time as set forth below. See "The Trust Funds." The Prospectus  Supplement for a
Series will also specify the initial Pass-Through Rate or Interest Rate for each
Class of Certificates of such Series having a Pass-Through Rate or Interest Rate
and will specify whether each such  Pass-Through  Rate or Interest Rate is fixed
or is variable.

                  The Net Mortgage Rate or Net Contract Rate for any  adjustable
rate  Mortgage  Loan or  Contract  will  change  with any  changes  in the index
specified in the related  Prospectus  Supplement  on which such Mortgage Rate or
Contract  Rate  adjustments  are based,  subject to any  applicable  periodic or
aggregate caps or floors on the related  Mortgage Rate or Contract Rate or other
limitations described in the related Prospectus Supplement. The weighted average
Net Mortgage  Rate or Net Contract  Rate with respect to any Series may vary due
to changes in the Net Mortgage  Rates or Net Contract  Rates of adjustable  rate
Mortgage Loans or Contracts, to the timing of the Mortgage Rate or Contract Rate
readjustments  of such  Mortgage  Loans or Contracts  and to different  rates of
payment of principal of fixed or  adjustable  rate  Mortgage  Loans or Contracts
bearing different Mortgage Rates or Contract Rates.

                  If the  Trust  Fund  for a  Series  includes  adjustable  rate
Mortgage  Loans or  Contracts,  any  limitations  on the  periodic  changes in a
mortgagor's or obligor's monthly payment,  any limitations on the adjustments to
the Net  Mortgage  Rates  or  Mortgage  Rates  or to the Net  Contract  Rates or
Contract  Rates,  any provision  that could result in Deferred  Interest and the
effects, if any, thereof on the yield on Certificates of the related Series will
be discussed in the related Prospectus Supplement.

                  Unless   otherwise   specified   in  the  related   Prospectus
Supplement,  no  distribution  of principal and only a partial  distribution  of
interest  will  be made  to  Certificateholders  with  respect  to a  negatively
amortizing  Mortgage Loan or Contract.  Distribution of the portion of scheduled
interest at the applicable  Net Mortgage Rate or Net Contract Rate  representing
Deferred  Interest with respect to such Mortgage Loan or Contract will be passed
through to the  Certificateholders  on the  Distribution  Date following the Due
Date on which it is received.  Such Deferred  Interest will bear interest at the
Net Mortgage Rate or Net Contract  Rate for such Mortgage Loan or Contract.  For
federal income tax purposes, Deferred Interest may constitute interest income to
the Trust Fund and to  Certificateholders  at the time that it  accrues,  rather
than at the time that it is paid. See "Certain  Federal Income Tax  Consequences
- --  Federal  Income  Tax  Consequences  for  Certificates  as to  Which No REMIC
Election Is Made -- Deferred  Interest," "-- Federal Income Tax Consequences for
REMIC Certificates -- Taxation of Regular Certificates -- Deferred Interest" and
"-- Taxation of Residual Certificates -- Deferred Interest."

Scheduled Delays in Distributions

                  At the date of initial  issuance of the  Certificates  of each
Series offered hereby, the initial purchasers of a Class of Certificates  (other
than certain Classes of Residual  Certificates)  will be required to pay accrued
interest at the  applicable  Pass-Through  Rate or Interest  Rate for such Class
from  the  Cut-Off  Date for  such  Series  to,  but not  including  the date of
issuance.  With  respect  to  Standard  Certificates,  the  effective  yield  to
Certificateholders  will be below the yield otherwise produced by the applicable
Pass-Through  Rate because while interest will accrue at such  Pass-Through Rate
from the first day of each  month  through  the last day of such  month  (unless
otherwise  specified  in  the  related  Prospectus  Supplement),  principal  and
interest  distributions  with  respect  to such month will not be made until the
25th  day  (or if  such  25th  day is  not a  business  day,  the  business  day
immediately following such 25th day) of the month following the month of accrual
(or until such other  Distribution  Date specified in the applicable  Prospectus
Supplement).  If so specified in the related Prospectus  Supplement,  a Class of
Multi-Class  Certificates may be entitled to distributions on each  Distribution
Date of interest accrued during a period (an "Interest Accrual Period" specified
in such Prospectus  Supplement  ending on such  Distribution Date or ending on a
date preceding such Distribution Date. In the latter case the effective yield to
such  Certificateholders  will be below  the  yield  otherwise  produced  by the
applicable  initial public offering prices and Interest Rates because

                                       49
<PAGE>
(i) on the first  Distribution  Date the time period upon which interest payable
is  calculated  will be less than the time  elapsed  since the  commencement  of
accrual of interest,  (ii) the interest that accrues during the Interest Accrual
Period will not be paid until a date  following  such  Interest  Accrual  Period
specified in the related Prospectus  Supplement,  and (iii) during each Interest
Accrual Period  following the first Interest  Accrual  Period,  in the case of a
Class of Multi-Class Certificates currently receiving distributions in reduction
of Stated Amount,  interest is based upon a Stated Amount which is less than the
Stated Amount of such Certificates actually outstanding,  since the distribution
in reduction of Stated Amount made on the following  Distribution Date is deemed
to have  been  made,  for  interest  accrual  purposes  only,  at the end of the
preceding Interest Accrual Period. The Prospectus  Supplement for each Series of
Certificates  will set forth the nature of any scheduled  delays in distribution
and the impact on the yield of such Certificates.

Interest Shortfalls Due to Principal Prepayments

                  When a Mortgage  Loan or  Contract  is  prepaid  in full,  the
mortgagor  or obligor  pays  interest on the amount  prepaid only to the date of
prepayment and not  thereafter.  Similarly,  Liquidation  Proceeds and Insurance
Proceeds are also likely to include interest only to the time of payment. When a
Mortgage Loan or Contract is prepaid in part, and such  prepayment is applied as
of a date other than the Due Date  occurring  in the month of receipt or the Due
Date  occurring in the month  following  the month of receipt,  the mortgagor or
obligor pays interest on the amount  prepaid only to the date of prepayment  and
not thereafter. The effect of the foregoing is to reduce the aggregate amount of
interest which would otherwise be passed through to  Certificateholders  if such
Mortgage Loan or Contract were outstanding,  or if such partial  prepayment were
applied,  on the succeeding  Due Date. To mitigate this reduction in yield,  the
Pooling  and  Servicing  Agreement  relating to a Series  will  provide,  unless
otherwise specified in the applicable Prospectus  Supplement,  that with respect
to any  principal  prepayment  or  liquidation  of any Mortgage Loan or Contract
underlying  the  Certificates  of such Series,  the  Servicer  will pay into the
Certificate  Account for such Series to the extent funds are  available for such
purpose  from the  related  aggregate  Servicing  Fees (or  portion  thereof  as
specified in the related  Prospectus  Supplement) which the Servicer is entitled
to receive  relating  to  mortgagor  or  obligor  payments  or other  recoveries
distributed on the related  Distribution  Date,  such amount,  if any, as may be
necessary  to assure  that the amount  paid into the  Certificate  Account  with
respect to such Mortgage  Loan or Contract  includes an amount equal to interest
at the Net Mortgage Rate or Net Contract Rate for such Mortgage Loan or Contract
for the  period  from  the date of such  prepayment  or  liquidation  to but not
including the next Due Date.  See "Servicing of the Mortgage Loans and Contracts
- --  Adjustment  to  Servicing   Compensation  in  Connection  with  Prepaid  and
Liquidated Mortgage Loans and Contracts."

Weighted Average Life of Certificates

                  Weighted  average life of a Certificate  refers to the average
amount of time that will elapse  from the date of  issuance  of the  Certificate
until each dollar in reduction of the principal  amount or Stated Amount of such
Certificate is distributed  to the investor.  The weighted  average life and the
yield  to  maturity  of any  Class  of the  Certificates  of a  Series  will  be
influenced by, among other things,  the rate at which  principal on the Mortgage
Loans or  Contracts  included in the  Mortgage  Pool or  Contract  Pool for such
Certificate  is  paid,  which  is  determined  by  scheduled   amortization  and
prepayments (for this purpose,  the term "prepayments"  includes prepayments and
liquidations due to default, casualty, condemnation and the like).

                  The Mortgage  Loans or Contracts  may be prepaid in full or in
part at any  time.  Unless  otherwise  specified  in the  applicable  Prospectus
Supplement  or as  described in the  following  paragraph,  no Mortgage  Loan or
Contract will provide for a prepayment penalty and all fixed rate Mortgage Loans
or  Contracts  will  contain   due-on-sale  clauses  permitting  the  holder  to
accelerate the maturity of the Mortgage Loan or Contract upon  conveyance of the
Mortgaged Property or Manufactured Home.

                  Some of the  Mortgage  Loans  may call for  Balloon  Payments.
Balloon  Payments  involve a greater degree of risk than fully  amortizing loans
because the ability of the  borrower to make a Balloon  Payment  typically  will
depend  upon its  ability  either to  refinance  the loan or to sell the related
Mortgaged  Property.  The  ability of a borrower to  accomplish  either of these
goals will be affected by a number of factors,  including the level of available
mortgage rates at the time of the attempted sale or refinancing,  the borrower's
equity  in the  related  Mortgaged  Property,  the  financial  condition  of the
borrower and  operating  history of the related Mortgaged  

                                       50
<PAGE>

Property,  tax laws,  prevailing  economic  conditions and the  availability  of
credit for commercial real estate projects generally.

                  Some of the Mortgage  Loans included in the Trust Fund may, in
the event one or more are required to be repurchased  or otherwise  removed from
the Trust Fund, require the payment of a release premium.

                  Prepayments on mortgage loans are commonly  measured  relative
to a prepayment  standard or model.  The  Prospectus  Supplement for each Series
which includes more than one Class or Subclass of Multi-Class  Certificates will
describe one or more such prepayment standards or models and will contain tables
setting  forth the weighted  average life of each such Class or Subclass and the
percentage  of the  original  aggregate  Stated  Amount  of each  such  Class or
Subclass  that would be  outstanding  on specified  Distribution  Dates for such
Series based on the assumptions stated in such Prospectus Supplement,  including
assumptions  that  prepayments  on the Mortgage  Loans or Contracts  are made at
rates  corresponding to various  percentages of the prepayment standard or model
specified in the related Prospectus Supplement.

                  There  is,  however,  no  assurance  that  prepayment  of  the
Mortgage Loans or Contracts  underlying a Series of Certificates will conform to
any  level  of the  prepayment  standard  or  model  specified  in  the  related
Prospectus  Supplement.  A number  of  economic,  geographic,  social  and other
factors may affect  prepayment  experience.  These factors may include homeowner
mobility,  economic  conditions,  changes in  mortgagor's  or obligor's  housing
needs, job transfers,  unemployment,  mortgagor's or obligor's net equity in the
properties   securing  the   mortgages  or   contracts,   servicing   decisions,
enforceability of due-on-sale  clauses , market interest rates, the magnitude of
related  taxes,  and the  availability  of funds for  refinancing.  In  general,
however,  if prevailing  interest  rates fall  significantly  below the Mortgage
Rates or Contract Rates on the Mortgage  Loans or Contracts  underlying a Series
of  Certificates,  the prepayment  rates of such Mortgage Loans or Contracts are
likely to be higher than if prevailing  rates remain at or above the rates borne
by such Mortgage Loans or Contracts.  It should be noted that  Certificates of a
Series may evidence an interest in a Trust Fund with different Mortgage Rates or
Contract Rates. Accordingly, the prepayment experience of such Certificates will
to some extent be a function of the mix of Mortgage  Rates or Contract  Rates of
the  Mortgage  Loans or  Contracts.  In  addition,  the terms of the Pooling and
Servicing  Agreement will require the Servicer to enforce any due-on-sale clause
to the extent  specified  therein.  See  "Servicing  of the  Mortgage  Loans and
Contracts --  Enforcement  of Due-on-Sale  Clauses;  Realization  Upon Defaulted
Mortgage  Loans and  Contracts" and "Certain Legal Aspects of the Mortgage Loans
and Contracts -- Due-On-Sale Clauses" for a description of certain provisions of
each Pooling and Servicing  Agreement and certain  legal  developments  that may
affect the prepayment experience on the Mortgage Loans or Contracts.

                  A lower rate of principal  prepayments than anticipated  would
negatively  affect the total return to investors in any Certificates of a Series
that are  offered at a discount  to their  principal  amount or, if  applicable,
their parity price, and a higher rate of principal  prepayments than anticipated
would  negatively  affect the total return to investors in the Certificates of a
Series  that  are  offered  at a  premium  to  their  principal  amount  or,  if
applicable, their parity price. Parity price is the price at which a Certificate
will yield its coupon,  after giving effect to any payment  delay.  In addition,
the yield to  investors  in a Class of  Certificates  which bears  interest at a
variable Interest Rate or at a variable Pass-Through Rate, will also be affected
by changes in the index on which any such  variable  Interest  Rate, or variable
Pass-Through Rate is based.  Changes in the index may not correlate with changes
in  prevailing  mortgage  interest  rates or  financing  rates for  manufactured
housing,  and the effect,  if any, thereof on the yield of the Certificates will
be discussed in the related Prospectus Supplement. The yield on certain types of
Certificates  may be  particularly  sensitive to prepayment  rates,  and further
information with respect to yield on such  Certificates  will be included in the
applicable Prospectus Supplement.

                  At the request of the  mortgagor or obligor,  the Servicer may
refinance  the  Mortgage  Loans or  Contracts  in any  Trust  Fund by  accepting
prepayments  thereon  and  making new loans  secured  by a Mortgage  on the same
property  or a  security  interest  in the same  Manufactured  Home.  Upon  such
refinancing,  the new loans will not be included in the Trust Fund.  A mortgagor
or obligor  may be legally  entitled  to require  the  Servicer  to allow such a
refinancing.  Any such  refinancing will have the same effect as a prepayment in
full of the related Mortgage Loan or Contract.

                                       51

<PAGE>
                  The Depositor may be obligated and the applicable Unaffiliated
Seller will be obligated, under certain circumstances,  to repurchase certain of
the Mortgage  Loans or Contracts.  In addition,  the terms of certain  insurance
policies  relating to the Mortgage  Loans or Contracts may permit the applicable
insurer to purchase delinquent Mortgage Loans or Contracts.  The proceeds of any
such  repurchase will be deposited in the related  Certificate  Account and such
repurchase  will have the same  effect as a  prepayment  in full of the  related
Mortgage  Loan or Contract.  See "The Trust Funds --  Assignment of the Mortgage
Loans and Contracts." In addition,  if so specified in the applicable Prospectus
Supplement, the Servicer will have the option to purchase all, but not less than
all,  of the  Mortgage  Loans or  Contracts  in any Trust Fund under the limited
conditions  specified  in  such  Prospectus   Supplement.   For  any  Series  of
Certificates for which an election has been made to treat the Trust Fund (or one
or more segregated pools of assets therein) as a REMIC, any such purchase may be
effected only pursuant to a "qualified  liquidation," as defined in Code Section
86OF(a)(4)(A). See "The Pooling and Servicing Agreement -- Termination; Purchase
or other Disposition of Mortgage Loans and Contracts."


                                 USE OF PROCEEDS

                  Unless  otherwise  specified  in  the  applicable   Prospectus
Supplement,  substantially  all of the net proceeds from the sale of each Series
of  Certificates  will be used by the Depositor for the purchase of the Mortgage
Loans  or  Contracts  represented  by the  Certificates  of  such  Series  or to
reimburse  amounts  previously  used to  effect  such a  purchase,  the costs of
carrying  the  related  Mortgage  Loans  or  Contracts  until  the  sale  of the
Certificates  and other  expenses  connected  with pooling the related  Mortgage
Loans or Contracts and issuing the Certificates.

                                  THE DEPOSITOR

                  Prudential Securities Secured Financing Corporation,  formerly
known as P-B Secured Financing  Corporation (the "Depositor"),  was incorporated
in the State of Delaware on August 26, 1988 as a  wholly-owned,  limited purpose
finance subsidiary of Prudential  Securities Group Inc. (a wholly-owned indirect
subsidiary of The  Prudential  Insurance  Company of America).  The  Depositor's
principal  executive offices are located at 199 Water Street, New York, New York
10292. Its telephone number is (212) 214-7435.

                  As described  herein under "The Trust Funds --  Assignment  of
the Mortgage Loans and Contracts" and "-- Representations  and Warranties",  the
only  obligations,  if  any,  of the  Depositor  with  respect  to a  Series  of
Certificates may be pursuant to certain limited  representations  and warranties
and limited undertakings to repurchase or substitute Mortgage Loans or Contracts
under  certain  circumstances.  Unless  otherwise  specified  in the  applicable
Prospectus  Supplement,  the  Depositor  will have no servicing  obligations  or
responsibilities with respect to any Mortgage Pool, Contract Pool or Trust Fund.
The  Depositor  does not have,  nor is it  expected  in the future to have,  any
significant assets.

                  As specified in the related Prospectus Supplement the Servicer
with  respect  to any  Series of  Certificates  relating  to  Mortgage  Loans or
Contracts may be an affiliate of the  Depositor.  As described  under "The Trust
Funds,"  the  Depositor  anticipates  that it may  acquire  Mortgage  Loans  and
Contracts through or from an affiliate.

                  Neither the Depositor nor Prudential Securities Group Inc. nor
any of its affiliates,  including The Prudential  Insurance  Company of America,
will insure or guarantee the Certificates of any Series.


                             UNDERWRITING GUIDELINES

Mortgage Loans Secured by Residential Properties

                  The Depositor  expects that all Mortgage  Loans  included in a
Mortgage  Pool will have been  originated in  accordance  with the  underwriting
procedures described herein,  subject to such variations as are specified in the
related  Prospectus  Supplement.  Unless  otherwise  specified  in  the  related
Prospectus  Supplement,

                                       52
<PAGE>
all or a  representative  sample of the Mortgage  Loans  comprising the Mortgage
Pool for a Series will be reviewed by or on behalf of the Depositor to determine
compliance with such  underwriting  procedures and standards and compliance with
other requirements for inclusion in the related Mortgage Pool.

                  Except  as  otherwise  set  forth  in the  related  Prospectus
Supplement,  it is expected  that each  originator  of Mortgage  Loans will have
applied,  in a standard  procedure  which complies with  applicable  federal and
state law and regulations, underwriting procedures that are intended to evaluate
the  mortgagor's  credit  standing  and  repayment  ability,  and the  value and
adequacy of the Mortgaged Property as collateral.  A prospective  mortgagor will
have  been  required  to fill out an  application  designed  to  provide  to the
original lender pertinent credit information.  As part of the description of the
mortgagor's  financial  condition,  the  mortgagor  will have been  required  to
provide  a  current  balance  sheet  describing  assets  and  liabilities  and a
statement of income and  expenses,  as well as an  authorization  to apply for a
credit  report  which  summarizes  the  mortgagor's  credit  history  with local
merchants and lenders and any record of bankruptcy.  In addition,  an employment
verification  will have been obtained in the case of individual  borrowers which
reports the mortgagor's current salary, length of such employment and whether it
was expected that the mortgagor will continue such employment in the future.  If
a prospective borrower was self-employed,  the mortgagor will have been required
to  submit  copies of  signed  tax  returns.  The  mortgagor  may also have been
required to authorize  verification of deposits at financial  institutions where
the mortgagor has demand or savings accounts.

                  In  determining  the  adequacy  of the  Mortgaged  Property as
collateral, except in the instance of certain small second loan applications, an
appraisal  will  have  been  made  of each  Mortgaged  Property  considered  for
financing.   Each  appraiser   will  have  been  selected  in  accordance   with
predetermined guidelines established by or acceptable to the Unaffiliated Seller
for  appraisers.  The appraiser will have been required to inspect the Mortgaged
Property and verify that it was in good condition and that construction, if new,
has been completed. The appraisal is based on the market value of the comparable
properties,  the  estimated  rental  income  (if  considered  applicable  by the
appraiser) and the cost of replacing the Mortgaged Property.

                  In  determining  the  adequacy  of the  Mortgaged  Property as
collateral,  the originator  shall,  in the case of second or more junior loans,
look at the combined  Loan-to-Value  Ratio in  determining  whether the Mortgage
Loan exceeds lending  guidelines.  Furthermore,  when considering such second or
more  junior  loans,  confirm  that  payment  has been timely made on the senior
liens.

                  Once  all   applicable   employment,   credit   and   property
information was received, a determination would have been made as to whether the
prospective  mortgagor had sufficient  monthly income  available (i) to meet its
monthly obligations on the Mortgage Loan (determined on the basis of the monthly
payments due in the year of origination and taking into consideration,  payments
due on any senior liens) and other  expenses  related to the Mortgaged  Property
(such as property taxes and hazard insurance) and (ii) in the case of individual
mortgagors, to meet monthly housing expenses and other financial obligations and
monthly living expenses. When two individuals cosign loan documents,  the income
and  expenses  of  both   individuals  may  be  included  in  the   computation.
Underwriting guidelines generally similar to traditional underwriting guidelines
used by FNMA and FHLMC which were in effect at the time of  origination  of each
Mortgage  Loan  will  generally  have  been  used,  except  that the  ratios  at
origination  of the  amounts  described  in  clauses  (i) and (ii)  above to the
applicant's  stable  monthly  gross income may exceed in certain  cases the then
applicable FNMA and FHLMC guidelines. With respect to a vacation or second home,
no income derived from the property will have been  considered for  underwriting
purposes.

                  Other  credit  considerations  may  cause  departure  from the
traditional  guidelines.  If the Loan-to-Value Ratio and/or term of the Mortgage
Loan is less than a percentage  specified in the related Prospectus  Supplement,
certain  aspects of review relating to monthly income assets may be foregone and
standard ratios of monthly or total expenses to gross income may not be applied.
The  Depositor may permit an  Unaffiliated  Seller's  underwriting  standards to
otherwise  vary  in  certain  cases  to the  extent  specified  in  the  related
Prospectus Supplement.

                  The Mortgaged  Properties  may be located in states where,  in
general,  a lender providing  credit on a single-family  property may not seek a
deficiency  judgment  against the  mortgagor  but rather must look solely to the
property for repayment in the event of  foreclosure.  The Depositor will require
that the Unaffiliated Sellers 

                                       53
<PAGE>
represent and warrant that underwriting  standards applied to each Mortgage Loan
purchased by the Depositor from such  Unaffiliated  Seller  (including  Mortgage
Loans secured by Mortgaged Properties located in anti-deficiency states) require
that the value of the property  being  financed,  as indicated by the appraisal,
currently  supports and is anticipated to support in the future the  outstanding
principal balance of such Mortgage Loan.

                  Certain  of the types of 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.  These
types of  Mortgage  Loans  are  underwritten  on the  basis of a  judgment  that
mortgagors  will have the ability to make larger monthly  payments in subsequent
years. In some instances, however, a mortgagor's income may not be sufficient to
make loan payments as such payments increase.

                  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 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 (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.  To the extent  that such  losses are not
covered by subordination provisions, insurance policies or other credit support,
such losses will be borne, at least in part, by the holders of the  Certificates
of the related series.

Contracts

                  The  underwriting  guidelines  utilized in connection with the
origination  of the  Contracts  underlying  a  Series  of  Certificates  will be
described in the related Prospectus Supplement.


                  SERVICING OF THE MORTGAGE LOANS AND CONTRACTS

                  The following  summaries  describe  certain  provisions of the
Pooling  and  Servicing  Agreements  which  relate to Trust Funds  comprised  of
Mortgage Loans or Contracts. The summaries do not purport to be complete and are
subject  to and are  qualified  in  their  entirety  by  reference  to,  all the
provisions  of the  Pooling  and  Servicing  Agreement  for each  Series and the
related  Prospectus   Supplement,   which  may  further  modify  the  provisions
summarized  below.  The provisions of each Pooling and Servicing  Agreement will
vary depending upon the nature of the  Certificates to be issued  thereunder and
the nature of the related  Trust Fund.  Each  Pooling  and  Servicing  Agreement
executed  and  delivered  with  respect  to each  Series  will be filed with the
Commission as an exhibit to a Current Report on Form 8-K promptly after issuance
of the Certificates of such Series.

The Servicer

                  The Servicer  under each Pooling and Servicing  Agreement will
be named in the related  Prospectus  Supplement.  The entity serving as Servicer
may be an  affiliate  of the  Depositor  and  may  have  other  normal  business
relationships  with the Depositor or the  Depositor's  affiliates.  The Servicer
with  respect to each  Series  will  service  the  Mortgage  Loans or  Contracts
contained  in the Trust  Fund for such  Series.  For Trust  Funds  comprised  of
Mortgage  Loans,  the  Servicer  will be a  seller/servicer  approved by FNMA or
FHLMC. Any Servicer may delegate its servicing  responsibilities  to one or more
sub-servicers  (each  a  "Sub-Servicer"),  but  will  not  be  relieved  of  its
liabilities with respect thereto.

                  The Servicer will make certain  representations and warranties
regarding  its  authority  to  enter  into,  and  its  ability  to  perform  its
obligations  under,  the related  Pooling and  Servicing  Agreement.  An uncured
breach of such a representation  or warranty that in any respect  materially and
adversely  affects the interests of the  Certificateholders  will  constitute an
Event of  Default  by the  Servicer  under the  related  Pooling  and  Servicing
Agreement.  See "The  Pooling and  Servicing

                                       54
<PAGE>

Agreement -- Events of Default -- Mortgage  Loans or Contracts"  and " -- Rights
Upon Event of Default -- Mortgage Loans or Contracts."

Payments on Mortgage Loans and Contracts

                  The  Servicer  or the  Trustee  will,  as to  each  Series  of
Certificates, establish and maintain, or cause to be established and maintained,
a separate  trust account or accounts in the name of the Trustee  (collectively,
the  "Certificate  Account"),   which  must  be  maintained  with  a  depository
institution  (the  "Certificate  Account  Depository")  acceptable to the Rating
Agency rating the Certificates of such Series.  Such account or accounts will be
maintained  with a  Certificate  Account  Depository  (i) whose  long-term  debt
obligations  at the time of any  deposit  therein  are rated not lower  than the
rating on the related Series of Certificates at the time of the initial issuance
thereof, (ii) the deposits in which are insured by the Federal Deposit Insurance
Corporation  (the "FDIC")  through either the Bank Insurance Fund or the Savings
Association  Insurance  Fund (to the  limit  established  by the  FDIC)  and the
uninsured  deposits  in which  accounts  are  otherwise  secured  such that,  as
evidenced  by an  opinion  of  counsel,  the  Trustee  for  the  benefit  of the
Certificateholders  of the related  Series has a claim with  respect to funds in
the Certificate Account for such Series, or a perfected security interest in any
collateral (which shall be limited to Eligible Investments) securing such funds,
that is superior to the claims of any other depositor or general creditor of the
Certificate  Account Depository with which the Certificate Account is maintained
or (iii) which is otherwise acceptable to the Rating Agency or Agencies.

                  A Certificate Account may be maintained as an interest bearing
or a  non-interest  bearing  account,  or the funds held therein may be invested
pending each succeeding  Distribution Date in certain Eligible Investments.  Any
such Eligible Investments shall mature not later than the business day preceding
the next  Distribution  Date and no such investment shall be sold or disposed of
prior to the maturity date of such Eligible  Investment;  however,  in the event
that an election has been made to treat the Trust Fund (or a segregated  pool of
assets  therein)  with  respect  to  a  Series  as a  REMIC,  no  such  Eligible
Investments  will be sold or disposed of at a gain prior to maturity  unless the
Servicer has received an opinion of counsel or other evidence satisfactory to it
that such sale or disposition  will not cause the Trust Fund (or segregated pool
of assets) to be subject to the tax on "prohibited transactions" imposed by Code
Section  860F(a)(1),  otherwise  subject the Trust Fund (or  segregated  pool of
assets) to tax, or cause the Trust Fund (or  segregated  pool of assets) to fail
to qualify as a REMIC.  Unless  otherwise  provided  in the  related  Prospectus
Supplement,  any  interest or other  income  earned on funds in the  Certificate
Account  will be paid to the Servicer or its  designee as  additional  servicing
compensation.  All losses  from any such  investment  will be  deposited  by the
Servicer into the Certificate Account  immediately as realized.  If permitted by
the  Rating  Agency or  Agencies  and so  specified  in the  related  Prospectus
Supplement,  a Certificate  Account may contain funds  relating to more than one
Series of Certificates.

                  Each  Sub-Servicer  servicing a Mortgage Loan or Contract will
be required by the  Servicer to  establish  and  maintain  one or more  separate
accounts which may be interest  bearing and which comply with the standards with
respect  to   Certificate   Accounts   set  forth   above   (collectively,   the
"Sub-Servicing  Account").  Each  Sub-Servicer will be required to credit to the
related  Sub-Servicing  Account on a daily  basis the amount of all  proceeds of
Mortgage  Loans or Contracts  received by the  Sub-Servicer,  less its servicing
compensation.  The Sub-Servicer  shall remit to the Servicer by wire transfer of
immediately  available  funds all funds held in the  Sub-Servicing  Account with
respect to each  Mortgage  Loan or Contract on a monthly  remittance  date which
shall occur on or before two business  days  preceding  the  Determination  Date
occurring in such month.

                  The Servicer will deposit in the Certificate  Account for each
Series of Certificates any amounts representing  scheduled payments of principal
and interest on the Mortgage Loans or Contracts due after the applicable Cut-Off
Date but received prior thereto,  and, on a dally basis, the following  payments
and  collections  received or made by it with respect to the  Mortgage  Loans or
Contracts  subsequent to the applicable Cut-Off Date (other than payments due on
or before the Cut-Off Date):

                  (i)  all   payments   on  account  of   principal,   including
         prepayments,  and interest,  net of any portion  thereof  retained by a
         Sub-Servicer  as its  servicing  compensation  and  net  of  any  Fixed
         Retained Yield;
                                       55

<PAGE>
                  (ii) all amounts  received by the Servicer in connection  with
         the  liquidation  of defaulted  Mortgage Loans or Contracts or property
         acquired  in  respect  thereof,  whether  through  foreclosure  sale or
         otherwise,  including  payments in connection  with defaulted  Mortgage
         Loans or Contracts  received  from the  mortgagor or obligor other than
         amounts required to be paid to the mortgagor or obligor pursuant to the
         terms of the applicable Mortgage Loan or Contract or otherwise pursuant
         to law  ("Liquidation  Proceeds"),  and  further  reduced  by  expenses
         incurred  in  connection  with  such   liquidation,   other  reimbursed
         servicing  costs  associated  with such  liquidation,  certain  amounts
         applied to the  restoration,  preservation  or repair of the  Mortgaged
         Property or Manufactured  Home, any unreimbursed  Advances with respect
         to such  Mortgage  Loan  or  Contract  and,  in the  discretion  of the
         Servicer,  but  only  to the  extent  of  the  amount  permitted  to be
         withdrawn from the Certificate  Account,  any unpaid Servicing Fees, in
         respect of the  related  Mortgage  Loans or  Contracts  or the  related
         Mortgaged   Properties   or   Manufactured   Homes  ("Net   Liquidation
         Proceeds");

                  (iii) all proceeds  received by the Servicer  under any title,
         hazard or other  insurance  policy  covering any such  Mortgage Loan or
         Contract ("Insurance  Proceeds"),  other than proceeds to be applied to
         the  restoration  or  repair  of  the  related  Mortgaged  Property  or
         Manufactured Home or released to the mortgagor or obligor in accordance
         with the  applicable  Pooling  and  Servicing  Agreement,  and  further
         reduced by expenses  incurred in connection  with collecting on related
         insurance  policies,  any  unreimbursed  Advances  with respect to such
         Mortgage Loan or Contract and in the  discretion  of the Servicer,  but
         only to the extent of the amount  permitted  to be  withdrawn  from the
         Certificate  Account,  any unpaid  Servicing  Fees,  in respect of such
         Mortgage Loan or Contract ("Net Insurance Proceeds");

                  (iv) all amounts  required to be  deposited  therein  from any
         related  reserve fund,  and amounts  available  under any other form of
         credit enhancement applicable to such Series;

                  (v)  all Advances made by the Servicer;

                  (vi) all amounts  withdrawn from Buy-Down Funds or other funds
         described in the related Prospectus Supplement, if any, with respect to
         the Mortgage  Loans or Contracts,  in accordance  with the terms of the
         respective agreements applicable thereto;

                  (vii)  all Repurchase Proceeds; and

                  (viii) all other  amounts  required  to be  deposited  therein
         pursuant to the applicable Pooling and Servicing Agreement.

                  Notwithstanding the foregoing,  the Servicer will be entitled,
at its election,  either (a) to withhold and pay itself the applicable Servicing
Fee and/or to withhold  and pay to the owner  thereof any Fixed  Retained  Yield
from any payment or other  recovery on account of interest as received and prior
to  deposit  in  the  Certificate  Account  or (b) to  withdraw  the  applicable
Servicing Fee and/or any Fixed Retained Yield from the Certificate Account after
the entire payment or recovery has been deposited therein; however, with respect
to each Trust Fund (or a segregated  pool of assets therein) as to which a REMIC
election has been made, the Servicer will, in each instance, withhold and pay to
the owner  thereof  the Fixed  Retained  Yield  prior to deposit of the  related
payment or recovery in the Certificate Account.

                  Advances, amounts withdrawn from any reserve fund, and amounts
available  under any other form of credit  enhancement  will be deposited in the
Certificate  Account not later than the business day preceding the  Distribution
Date on which such amounts are  required to be  distributed.  All other  amounts
will be  deposited  in the  Certificate  Account not later than the business day
next following the day of receipt and posting by the Servicer.

                  If the  Servicer  deposits  in the  Certificate  Account for a
Series any amount  not  required  to be  deposited  therein,  it may at any time
withdraw such amount from such Certificate Account.

                  The  Servicer  is  permitted,  from  time  to  time,  to  make
withdrawals  from the  Certificate  Account for the following  purposes,  to the
extent permitted in the applicable Pooling and Servicing Agreement:

                                       56
<PAGE>
                  (i)  to reimburse itself for Advances;

                  (ii)  to  reimburse  itself  from  Liquidation   Proceeds  for
         expenses incurred by the Servicer in connection with the liquidation of
         any defaulted Mortgage Loan or Contract or property acquired in respect
         thereof and for amounts  expended in good faith in connection  with the
         restoration  of damaged  property,  to reimburse  itself from Insurance
         Proceeds for expenses  incurred by the Servicer in connection  with the
         restoration,  preservation or repair of the related Mortgage Properties
         or  Manufactured   Homes  and  expenses  incurred  in  connection  with
         collecting  on the related  insurance  policies and, to the extent that
         Liquidation Proceeds or Insurance Proceeds after such reimbursement are
         in excess of the unpaid principal balance of the related Mortgage Loans
         or Contracts  together with accrued and unpaid interest  thereon at the
         applicable  Net Mortgage Rate or Net Contract Rate through the last day
         of the month in which such Liquidation  Proceeds or Insurance  Proceeds
         were  received,  to pay to itself out of such  excess the amount of any
         unpaid  Servicing Fees and any assumption fees, late payment charges or
         other  mortgagor or obligor  charges on the related  Mortgage  Loans or
         Contracts;

                  (iii) to pay to itself the applicable Servicing Fee and/or pay
         the owner thereof any Fixed Retained  Yield,  in the event the Servicer
         is not  required,  and has elected not, to withhold such amounts out of
         any payment or other  recovery  with respect to a  particular  Mortgage
         Loan or Contract  prior to the  deposit of such  payment or recovery in
         the Certificate Account;

                  (iv)  to  reimburse  itself  and  the  Depositor  for  certain
         expenses (including taxes paid on behalf of the Trust Fund) incurred by
         and recoverable by or reimbursable to it or the Depositor,  as the case
         may be;

                  (v) to pay to the  Depositor or the  Unaffiliated  Seller with
         respect to each  Mortgage  Loan or  Contract  or  property  acquired in
         respect  thereof  that has been  repurchased  by the  Depositor  or the
         Unaffiliated  Seller,  as the case may be, all amounts received thereon
         and not  distributed  as of the date as of which the purchase  price of
         such Mortgage Loan or Contract was determined;

                  (vi) to pay itself any interest earned on or investment income
         earned  with  respect  to funds in the  Certificate  Account  (all such
         interest or income to be withdrawn not later than the next Distribution
         Date);

                  (vii) to make  withdrawals  from the  Certificate  Account  in
         order to make distributions to Certificateholders; and

                  (viii)  to clear and terminate the Certificate Account.

                  The Servicer will be authorized to appoint a paying agent (the
"Paying  Agent")  to  make  distributions,   as  agent  for  the  Servicer,   to
Certificateholders  of a Series. If the Paying Agent for a Series is the Trustee
of such Series,  such Paying Agent will be authorized to make  withdrawals  from
the Certificate Account in order to make distributions to Certificateholders. If
the Paying Agent for a Series is not the Trustee for such  Series,  the Servicer
will, prior to each Distribution Date, deposit in immediately available funds in
an account  designated by the Paying Agent the amount required to be distributed
to the Certificateholders on such Distribution Date.

                  The  Servicer  will  cause any Paying  Agent  which is not the
Trustee to execute and deliver to the Trustee an instrument in which such Paying
Agent agrees with the Trustee that such Paying Agent will:

                  (1) hold all amounts  deposited  with it by the  Servicer  for
         distribution  to   Certificateholders  in  trust  for  the  benefit  of
         Certificateholders    until   such   amounts   are    distributed    to
         Certificateholders   or  otherwise  disposed  of  as  provided  in  the
         applicable Pooling and Servicing Agreement;

                  (2) give the Trustee  notice of any default by the Servicer in
         the making of such deposit; and

                  (3) at any time during the  continuance  of any such  default,
         upon written  request of the Trustee,  forthwith pay to the Trustee all
         amounts held in trust by such Paying Agent.

                                       57
<PAGE>
Advances and Limitations Thereon

                  Unless  otherwise   provided  in  the  applicable   Prospectus
Supplement,  the Servicer  will advance on or before the business day  preceding
each  Distribution  Date its own  funds  (an  "Advance")  or  funds  held in the
Certificate  Account for future  distribution  or  withdrawal  and which are not
included  in the Pool  Distribution  Amount for such  Distribution  Date,  in an
amount equal to the aggregate of payments of principal  and interest  which were
due during the related Due Period,  that were  delinquent  on the  Determination
Date and were not advanced by any Sub-Servicer,  to the extent that the Servicer
determines  that such  advances  will be  reimbursable  from  late  collections,
Insurance Proceeds, Liquidation Proceeds or otherwise.

                  Advances  are intended to maintain a regular flow of scheduled
interest  and  principal  payments  to  holders  of  the  Class  or  Classes  of
Certificates  entitled  thereto,  rather  than to  guarantee  or insure  against
losses.  Unless  otherwise  provided in the  applicable  Prospectus  Supplement,
advances  of the  Servicer's  funds  will be  reimbursable  only out of  related
recoveries on the Mortgage Loans or Contracts respecting which such amounts were
advanced,  or from any amounts in the Certificate Account to the extent that the
Servicer  shall  determine  that  any  such  advances  previously  made  are not
ultimately  recoverable from late collections,  Insurance Proceeds,  Liquidation
Proceeds or  otherwise.  If advances  have been made by the Servicer from excess
funds in the  Certificate  Account,  the Servicer will replace such funds in the
Certificate  Account on any future Distribution Date to the extent that funds in
the  Certificate  Account  on such  Distribution  Date  are less  than  payments
required to be made to Certificateholders on such date.

Adjustment to Servicing  Compensation  in Connection with Prepaid and Liquidated
Mortgage Loans and Contracts

                  When a  mortgagor  or  obligor  prepays  a  Mortgage  Loan  or
Contract in full,  the mortgagor or obligor pays interest on the amount  prepaid
only to the  date  on  which  such  principal  prepayment  is  made.  Similarly,
Liquidation  Proceeds from a Mortgaged  Property or  Manufactured  Home will not
include  interest  for any period after the date on which the  liquidation  took
place,  and  Insurance  Proceeds  may  include  interest  only  to the  date  of
settlement of the related claims.  Further,  when a Mortgage Loan or Contract is
prepaid in part,  and such  prepayment  is applied as of a date other than a Due
Date,  the mortgagor or obligor pays interest on the amount  prepaid only to the
date of prepayment and not thereafter.  The effect of the foregoing is to reduce
the  aggregate  amount of interest  which would  otherwise be passed  through to
Certificateholders  if such Mortgage Loan or Contract  were  outstanding,  or if
such  partial  prepayment  were  applied,  on the  succeeding  Due Date.  Unless
otherwise  specified  in the  applicable  Prospectus  Supplement,  in  order  to
mitigate the adverse effect to Certificateholders of a Series resulting from the
prepayment  or  liquidation  of a Mortgage  Loan or Contract or settlement of an
insurance claim with respect thereto, the amount of the aggregate Servicing Fees
will be reduced by an amount  equal to the accrual of interest on any prepaid or
liquidated  Mortgage Loan or Contract at the Net Mortgage Rate for such Mortgage
Loan or the Net Contract Rate for such Contract from the date of its  prepayment
or  liquidation  or the date of such  insurance  settlement to the next Due Date
(the  "Prepayment  Interest  Shortfall").   Such  reductions  in  the  aggregate
Servicing  Fees will be made by the Servicer with respect to the Mortgage  Loans
or Contracts under the applicable Pooling and Servicing  Agreement,  but only to
the extent that the aggregate  Prepayment Interest Shortfall does not exceed the
aggregate  Servicing  Fees  relating to mortgagor  or obligor  payments or other
recoveries  distributed  on the  related  Distribution  Date.  The amount of the
offset  against the aggregate  Servicing  Fees will be included in the scheduled
distributions  to  Certificateholders  on the  Distribution  Date on  which  the
related principal  prepayments,  Liquidation  Proceeds or Insurance Proceeds are
passed through to Certificateholders. See "Prepayment and Yield Considerations."
Payments with respect to any Prepayment  Interest Shortfall will not be obtained
by means of any  subordination of the rights of Subordinated  Certificateholders
or any other credit  enhancement  arrangement  (except to the extent such credit
enhancement  pays interest with respect to a Mortgage Loan or Contract in excess
of the related Net  Mortgage  Rate or Net  Contract  Rate and such excess  would
otherwise be paid to the Servicer as a Servicing Fee).

                                       58

<PAGE>
Reports to Certificateholders

                  Unless otherwise  specified or modified in the related Pooling
and Servicing Agreement for each Series, a statement setting forth the following
information,   if  applicable,  will  be  included  with  each  distribution  to
Certificateholders of record of such Series:

                  (i) to each holder of a  Certificate  other than a Multi-Class
         Certificate,  the amount of such distribution allocable to principal of
         the related  Mortgage Loans or Contracts,  separately  identifying  the
         aggregate amount of any principal  prepayments  included  therein,  the
         amount  of such  distribution  allocable  to  interest  on the  related
         Mortgage Loans or Contracts, and the aggregate unpaid principal balance
         of the Mortgage Loans or Contracts after giving effect to the principal
         distributions on such Distribution Date;

                  (ii) to each holder of a Multi-Class  Certificate  on which an
         interest  distribution and a distribution in reduction of Stated Amount
         are then being  made,  the  amount of such  interest  distribution  and
         distribution  in reduction of Stated  Amount,  and the Stated Amount of
         each Class after  giving  effect to the  distribution  in  reduction of
         Stated Amount made on such Distribution Date;

                  (iii) to each holder of a Multi-Class  Certificate  on which a
         distribution of interest only is then being made, the aggregate  Stated
         Amount of Certificates outstanding of each Class after giving effect to
         the   distribution   in  reduction  of  Stated   Amount  made  on  such
         Distribution  Date  and  on any  Special  Distribution  Date  occurring
         subsequent to the last such report and after including in the aggregate
         Stated Amount the Stated Amount of the Compound Interest  Certificates,
         if any, outstanding and the amount of any accrued interest added to the
         Stated  Amount  of  such  Compound   Interest   Certificates   on  such
         Distribution Date;

                  (iv) to each holder of a  Multi-Class  Certificate  which is a
         Compound  Interest  Certificate (but only if such holder shall not have
         received a  distribution  of  interest  equal to the  entire  amount of
         interest accrued on such Certificate with respect to such  Distribution
         Date),

                           (a) the information contained in the report delivered
                  pursuant to clause (ii) above;

                           (b) the  interest  accrued on such Class of  Compound
                  Interest  Certificates  with respect to such Distribution Date
                  and  added to the  Stated  Amount  of such  Compound  Interest
                  Certificate; and

                           (c) the  Stated  Amount  of such  Class  of  Compound
                  Interest  Certificates  after  giving  effect to the  addition
                  thereto of all interest accrued thereon;

                  (v) to each holder of a Certificate,  the aggregate  amount of
         the Servicing Fees paid with respect to such Distribution Date;

                  (vi) to each holder of a Certificate,  the amount by which the
         Servicing  Fee has been reduced by the  aggregate  Prepayment  Interest
         Shortfall for the related Distribution Date;

                  (vii) the  aggregate  amount of any  Advances by the  Servicer
         included in the amounts actually distributed to the Certificateholders;

                  (viii) to each holder of each Senior Certificate (other than a
         Shifting Interest Certificate):

                           (a)  the   amount   of  funds,   if  any,   otherwise
                  distributable  to  Subordinated   Certificateholders  and  the
                  amount of any withdrawal from the Subordination  Reserve Fund,
                  if any,  included in amounts  actually  distributed  to Senior
                  Certificateholders;

                           (b) the Subordinated Amount remaining and the balance
                  in the  Subordination  Reserve  Fund, if any,  following  such
                  distribution; and

                                       59
<PAGE>
                           (c) the amount of any  Senior  Class  Shortfall  with
                  respect  to,  and the  amount of any  Senior  Class  Carryover
                  Shortfall outstanding prior to, such Distribution Date;

                  (ix) to each holder of a Certificate  entitled to the benefits
         of payments  under any form of credit  enhancement  or from any reserve
         fund other than the Subordination Reserve Fund:

                           (a) the amounts so distributed under any such form of
                  credit  enhancement  or  from  any  such  reserve  fund on the
                  applicable Distribution Date; and

                           (b) the amount of coverage  remaining  under any such
                  form of credit  enhancement  and the balance in any such fund,
                  after  giving  effect  to any  payments  thereunder  and other
                  amounts charged thereto on the Distribution Date;

                  (x) in the case of a Series of  Certificates  with a  variable
         Pass-Through Rate, such Pass-Through Rate;

                  (xi) the book value of any  collateral  acquired  by the Trust
         Fund through foreclosure or otherwise; and

                  (xii) the number and  aggregate  principal  amount of Mortgage
         Loans or Contracts one month and two or more months delinquent.

                  In addition,  within a reasonable period of time after the end
of each calendar year, a report will be furnished to each  Certificateholder  of
record at any time during such  calendar year (a) as to the aggregate of amounts
reported  pursuant to clauses (i) through (xii) above,  as applicable,  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  information  as  required  to enable  Certificateholders  to
prepare their tax returns.  In the event that an election has been made to treat
the Trust Fund (or one or more  segregated  pools of assets therein) as a REMIC,
the Trustee with respect to a Series will be required to sign the federal income
tax  returns  with  respect  to such  REMIC.  See  "Certain  Federal  Income Tax
Consequences  --  Federal  Income Tax  Consequences  for REMIC  Certificates  --
Administrative Matters."

Reports to the Trustee

                  No  later  than 15 days  after  each  Distribution  Date for a
Series,  the  Servicer  will  provide  the  Trustee of such Series with a report
setting  forth the status of the  related  Certificate  Account  and the related
Subordination  Reserve  Fund, if any, and any other reserve fund as of the close
of business on such Distribution Date,  stating that all distributions  required
to be made by the Servicer under the applicable Pooling and Servicing  Agreement
have  been  made  (or if any  required  distribution  has not  been  made by the
Servicer,  specifying the nature and status thereof) and showing, for the period
covered by such statement, the aggregate of deposits to and withdrawals from the
Certificate  Account for each category of deposits and withdrawals  specified in
the  Pooling  and  Servicing  Agreement.   Such  statement  shall  also  include
information  as to (i)  the  aggregate  unpaid  principal  balances  of all  the
Mortgage  Loans or  Contracts as of the close of business on the last day of the
month preceding the month in which such  Distribution Date occurs (or such other
day as may be specified in the applicable Pooling and Servicing Agreement);  and
(ii) the amount of any Subordination Reserve Fund and any other reserve fund, as
of such  Distribution  Date (after  giving effect to the  distributions  on such
Distribution Date). Copies of such reports
may be obtained by  Certificateholders  upon request in writing addressed to the
related  Trustee at its  mailing  address  provided  in the  related  Prospectus
Supplement.

                                       60
<PAGE>
Collection and Other Servicing Procedures

                  The  Servicer,  directly or through  Sub-Servicers,  will make
reasonable  efforts to collect all payments  called for under the Mortgage Loans
or Contracts  and will,  consistent  with the  applicable  Pooling and Servicing
Agreement and any applicable agreement governing any form of credit enhancement,
follow such  collection  procedures as it follows with respect to mortgage loans
or  manufactured  housing  contracts  serviced by it that are  comparable to the
Mortgage Loans or Contracts,  as the case may be. Consistent with the above, the
Servicer may, in its  discretion,  (i) waive any prepayment  charge,  assumption
fee, late payment  charge or any other charge in connection  with the prepayment
of a Mortgage  Loan or Contract  and (ii)  arrange with a mortgagor or obligor a
schedule  for the  liquidation  of  deficiencies  running  for not more than six
months after the applicable Due Date.

                  Pursuant to the Pooling and Servicing Agreement, the Servicer,
to the extent  permitted by law, will establish and maintain or will cause to be
established  and  maintained  one or more  escrow  accounts  (collectively,  the
"Servicing  Account") in which the Servicer will be required to deposit or cause
to be deposited  payments by mortgagors or obligors,  as applicable,  for taxes,
assessments,  mortgage and hazard insurance premiums and other comparable items.
Withdrawals  from the Servicing  Account may be made to effect timely payment of
taxes,  assessments,  mortgage and hazard insurance,  to refund to mortgagors or
obligors  amounts  determined  to be overages,  to pay interest to mortgagors or
obligors  on  balances  in the  Servicing  Account,  if  required,  to repair or
otherwise  protect the Mortgaged  Properties or Manufactured  Homes and to clear
and  terminate  such  account.   The  Servicer  will  be  responsible   for  the
administration  of each  Servicing  Account.  The Servicer  will be obligated to
advance certain amounts which are not timely paid by mortgagors or obligors,  to
the extent that the Servicer  determines  that such amounts will be  recoverable
out of Insurance Proceeds, Liquidation Proceeds, or otherwise. Alternatively, if
specified  in the  applicable  Pooling  and  Servicing  Agreement,  in  lieu  of
establishing a Servicing Account, the Servicer may procure a performance bond or
other form of insurance  coverage,  in an amount acceptable to the Rating Agency
rating the related  Series of  Certificates,  covering  loss  occasioned  by the
failure to escrow such amounts.

Enforcement of Due-on-Sale  Clauses;  Realization Upon Defaulted  Mortgage Loans
and Contracts

                  Each Pooling and Servicing  Agreement will provide that,  when
any  Mortgaged  Property or  Manufactured  Home is conveyed by the  mortgagor or
obligor,  the Servicer will  exercise its rights to  accelerate  the maturity of
such  Mortgage  Loan or  Contract  under  any  "due-on-sale"  clause  applicable
thereto,  if any, unless (a) it is not exercisable  under  applicable law or (b)
such  exercise  would result in loss of insurance  coverage with respect to such
Mortgage Loan or Contract.  In any such case, the Servicer is authorized to take
or enter into an assumption and  modification  agreement from or with the person
to whom such Mortgaged  Property or Manufactured Home has been or is about to be
conveyed,  pursuant to which such person  becomes liable under the Mortgage Note
or Contract and,  unless  prohibited  by applicable  state law, the mortgagor or
obligor remains liable thereon, provided that the Mortgage Loan or Contract will
continue  to be covered by any pool  insurance  policy and any  related  primary
mortgage  insurance policy,  and the Mortgage Rate or Contract Rate with respect
to such Mortgage Loan or Contract and the payment terms shall remain  unchanged.
The  Servicer  will  also be  authorized,  with the prior  approval  of any pool
insurer and any primary mortgage  insurer,  if any, to enter into a substitution
of  liability  agreement  with  such  person,  pursuant  to which  the  original
mortgagor or obligor is released from  liability and such person is  substituted
as mortgagor or obligor and becomes liable under the Mortgage Note or Contract.

                  The  Servicer is  obligated  under the  Pooling and  Servicing
Agreement for each Series to realize upon defaulted  Mortgage Loans or Contracts
to the extent provided therein. However, in the case of foreclosure or of damage
to a Mortgaged  Property  or  Manufactured  Home from an  uninsured  cause,  the
Servicer is not  required  to expend its own funds to  foreclose,  repossess  or
restore any damaged  property,  unless it  reasonably  determines  (i) that such
foreclosure,   repossession  or  restoration   will  increase  the  proceeds  to
Certificateholders  of  such  Series  of  liquidation  of the  Mortgage  Loan or
Contract after reimbursement of the Servicer for its expenses and (ii) that such
expenses will be  recoverable  to it through  Liquidation  Proceeds or Insurance
Proceeds.  In the  event  that the  Servicer  has  expended  its own  funds  for
foreclosure or to restore  damaged  property,  it will be entitled to charge the
Certificate  Account for such Series an amount  equal to all costs and  expenses
incurred by it.

                                       61
<PAGE>
                  The  Servicer  may  foreclose   against  property  securing  a
defaulted Mortgage Loan either by foreclosure,  by sale or by strict foreclosure
and in the event a  deficiency  judgment is available  against the  mortgagor or
other person (see "Certain  Legal Aspects of the Mortgage Loans and Contracts --
The Mortgage  Loans --  Anti-Deficiency  Legislation  and Other  Limitations  on
Lenders" for a description of the  availability  of deficiency  judgments),  may
proceed for the  deficiency.  It is anticipated  that in most cases the Servicer
will not seek  deficiency  judgments  against any mortgagor or obligor,  and the
Servicer  is not  required  under the Pooling and  Servicing  Agreement  to seek
deficiency judgments.

                  With respect to a Trust Fund (or one or more segregated  pools
of assets  therein) as to which a REMIC  election has been made,  if the Trustee
acquires ownership of any Mortgaged Property or Manufactured Home as a result of
a default or imminent  default of any Mortgage Loan or Contract  secured by such
Mortgaged  Property or Manufactured Home, the Trustee generally will be required
to dispose of such property  with two years  following  its  acquisition  by the
Trust Fund.  The  Servicer  also will be required to  administer  the  Mortgaged
Property or  Manufactured  Home in a manner  which does not cause the  Mortgaged
Property  or  Manufactured  Home to fail to  qualify as  "foreclosure  property"
within the meaning of Code  Section  860G(a)(8)  or result in the receipt by the
Trust Fund of any "net income from  foreclosure  property" within the meaning of
Code  Section  860G(c).  In  general,  this would  preclude  the  holding of the
Mortgaged  Property  or  Manufactured  Home as a dealer in such  property or the
receipt of rental income based on the profits of the lessee.

                  The  Servicer  may  modify,  waive or amend  the  terms of any
Mortgage   Loan  or  Contract   without  the  consent  of  the  Trustee  or  any
Certificateholder. Such modification, waiver or amendment shall only be given if
the Servicer  determines that it is in the best interests of  Certificateholders
and,  generally,  only if the  Mortgage  Loan is in default or the  Service  has
determined that default is reasonably foreseeable.

Servicing Compensation and Payment of Expenses

                  For each Series of Certificates, the Servicer will be entitled
to be paid the Servicing Fee on the related  Mortgage  Loans or Contracts  until
termination of the applicable Pooling and Servicing Agreement,  subject,  unless
otherwise specified in the applicable  Prospectus  Supplement,  to adjustment as
described under "Adjustment to Servicing Compensation in Connection with Prepaid
and  Liquidated  Mortgage  Loans and  Contracts"  above.  The  Servicer,  at its
election,  will pay itself the  Servicing  Fee for a Series with respect to each
Mortgage  Loan or  Contract  by (a)  withholding  the  Servicing  Fee  from  any
scheduled  payment  of  interest  prior  to  deposit  of  such  payment  in  the
Certificate  Account for such Series or (b)  withdrawing  the Servicing Fee from
the Certificate  Account after the entire interest payment has been deposited in
the Certificate Account. The Servicer may also pay itself out of the Liquidation
Proceeds or Insurance  Proceeds with respect to a Mortgage Loan or Contract,  or
withdraw  from the  Certificate  Account,  the  Servicing Fee in respect of such
Mortgage Loan or Contract or other recoveries with respect thereto to the extent
provided in the applicable  Pooling and Servicing  Agreement.  The Servicing Fee
with respect to the Mortgage Loans or Contracts underlying the Certificates of a
Series will be specified in the applicable Prospectus Supplement. Any additional
servicing compensation in the form of prepayment charges,  assumption fees, late
payment  charges or otherwise will be retained by the Servicer to the extent not
required to be deposited in the Certificate Account.

                  In  addition  to  amounts  payable  to any  Sub-Servicer,  the
Servicer will pay all expenses  incurred in connection with the servicing of the
Mortgage Loans or Contracts underlying a Series, including,  without limitation,
payment  of the  hazard  insurance  policy  premiums  and fees or other  amounts
payable  pursuant  to any  applicable  agreement  for the  provision  of  credit
enhancement  for such  Series,  payment  of the fees  and  disbursements  of the
Trustee and any custodian,  fees due to the independent accountants and expenses
incurred in connection  with  distributions  and reports to  Certificateholders.
However,  certain of these expenses may be reimbursable to the Servicer pursuant
to the terms of the applicable Pooling and Servicing Agreement. In addition, the
Servicer will be entitled to reimbursement  for certain expenses  incurred by it
in connection with the liquidation of defaulted Mortgage Loans or Contracts.  In
the  event  that  claims  are  either  not made or are not  fully  paid from any
applicable form of credit enhancement, the related Trust Fund will suffer a loss
to the extent that Net Liquidation  Proceeds and Net Insurance Proceeds are less
than the  principal  balance of the  related  Mortgage  Loan or  Contract,  plus
accrued  interest  thereon at the Net  Mortgage  Rate or Net Contract  Rate.  In
addition,  the  Servicer  will be  entitled  to  reimbursement  of  expenditures
incurred by it in connection with the  restoration of any Mortgaged  Property or


                                       62
<PAGE>

Manufactured Home, such right of reimbursement  being prior to the rights of the
Certificateholders  to receive Liquidation Proceeds and Insurance Proceeds.  The
Servicer  is also  entitled to  reimbursement  from the  Certificate  Account of
Advances, of advances made by it to pay taxes or insurance premiums with respect
to any Mortgaged  Property or  Manufactured  Home and of certain  losses against
which it is indemnified by the Trust Fund.

Evidence as to Compliance

         The Mortgage Loans

                  Each Pooling and Servicing  Agreement  will provide that on or
before a  specified  date in each  year,  beginning  with the  first  such  date
occurring  at least  six  months  after  the  related  Cut-Off  Date,  a firm of
independent  public  accountants  will furnish a statement to the Trustee to the
effect  that,  on  the  basis  of  the   examination   by  such  firm  conducted
substantially  in  compliance  with either the Uniform  Single Audit Program for
Mortgage  Bankers or the Audit  Program for  Mortgages  serviced for FHLMC,  the
servicing  by or on behalf of the Servicer of mortgage  loans under  pooling and
servicing agreements  substantially similar to each other (including the related
Pooling and Servicing  Agreement) was conducted in compliance  with the terms of
such  agreements  other than  exceptions that are immaterial and any significant
exceptions  of errors in records  that,  in the opinion of the firm,  either the
Audit  Program for Mortgages  serviced for FHLMC,  or paragraph 4 of the Uniform
Single 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 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 related Sub-Servicer.

         The Contracts

                  Each Pooling and Servicing  Agreement  relating to a Series of
Certificates  representing  interests in a Contract Pool will provide that on or
before a specified  date in each year,  beginning with the first such date after
the related Cut-Off Date, a firm of independent  public accountants will furnish
a statement  to the Trustee to the effect that such firm is of the opinion  that
the  system  of  internal  accounting  controls  in  effect  on the date of such
statement relating to the servicing  procedures  performed by the Servicer under
the Pooling and Servicing  Agreement,  taken as a whole,  was sufficient for the
prevention and detection of errors and irregularities which would be material to
the assets of the Trust Fund and that nothing has come to their  attention  that
would  cause them to  believe  that such  servicing  has not been  conducted  in
compliance  with the  provisions of the Pooling and Servicing  Agreement,  other
than such exceptions as shall be set forth in such report.

                  Each  Pooling and  Servicing  Agreement  will also provide for
delivery to the Trustee  annually on or before the  specified  date  therein,  a
statement signed by two officers of the Servicer to the effect that the Servicer
has  fulfilled  its  obligations  under  the  Pooling  and  Servicing  Agreement
throughout the preceding year or, if there has been a default in the fulfillment
of any such obligation, describing each such default.

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

Certain Matters Regarding the Servicer and the Depositor

                  The  Servicer may not resign from its  obligations  and duties
under the Pooling and Servicing Agreement for each Series (other than its duties
as Certificate  Registrar for such Series, if it is acting as such), except upon
its  determination  that its duties  thereunder are no longer  permissible under
applicable law or are in material  conflict by reason of applicable law with any
other  activities  of a type and  nature  presently  carried  on by it.  No such
resignation  will  become  effective  until  the  Trustee  for such  Series or a
successor  Servicer has assumed the Servicer's  obligations and duties under the
Pooling  and  Servicing  Agreement.  If  the  Servicer  resigns  for  any of the
foregoing   reasons   and  the  Trustee  is  unable  or   unwilling   to  assume
responsibility  for  servicing the Mortgage 

                                       63
<PAGE>

Loans or Contracts, it may appoint another institution as Servicer, as described
under "The  Pooling and  Servicing  Agreement -- Rights Upon Event of Default --
Mortgage Loans or Contracts" below.

                  The Pooling and Servicing  Agreement will provide that neither
the Depositor,  the Servicer (if the Series of Certificates  relates to Mortgage
Loans or Mortgage  Contracts)  nor any director,  officer,  employee or agent of
either  of  them  will  be  under  any  liability  to  the  Trust  Fund  or  the
Certificateholders,  for the  taking of any  action or for  refraining  from the
taking  of any  action in good  faith  pursuant  to the  Pooling  and  Servicing
Agreement,  or for  errors  in  judgment;  provided,  however,  that none of the
Depositor,  the  Servicer  or any  director,  officer,  employee or agent of the
Depositor  or  Servicer  will be  protected  against  any  liability  that would
otherwise  be  imposed  by reason  of  willful  misfeasance,  bad faith or gross
negligence  in the  performance  of his or its  duties or by reason of  reckless
disregard  of his or its  obligations  and duties  thereunder.  The  Pooling and
Servicing  Agreement will further  provide that the Depositor,  the Servicer and
any director,  officer, employee or agent of either of them shall be entitled to
indemnification  by the Trust Fund and will be held  harmless  against any loss,
liability or expense  incurred in connection  with any legal action  relating to
the Pooling and  Servicing  Agreement or the  Certificates  other than any loss,
liability  or expense  incurred by reason of willful  misfeasance,  bad faith or
gross negligence in the performance of his or its duties thereunder or by reason
of  reckless  disregard  of his or its  obligations  and duties  thereunder.  In
addition,  the Pooling and Servicing  Agreement  will provide that the Depositor
and the Servicer  will not be under any  obligation  to appear in,  prosecute or
defend any legal action that is not  incidental  to its duties under the Pooling
and Servicing Agreement and that in its opinion may involve it in any expense or
liability.  The  Depositor  and the Servicer may,  however,  in its  discretion,
undertake  any such action  deemed by it necessary or desirable  with respect to
the Pooling  and  Servicing  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
Servicer  will be  entitled to be  reimbursed  therefor  out of the  Certificate
Account, and any loss to the Trust Fund arising from such right of reimbursement
will be  allocated  pro rata among the various  Classes of  Certificates  unless
otherwise specified in the applicable Pooling and Servicing Agreement.

                  Any  person  into  which  the   Servicer   may  be  merged  or
consolidated,   or  any  person   resulting  from  any  merger,   conversion  or
consolidation to which the Servicer is a party, or any person  succeeding to the
business through the transfer of substantially  all of its assets, or otherwise,
of the Servicer  will be the  successor  of the  Servicer  under the Pooling and
Servicing  Agreement for each Series  provided that such  successor or resulting
entity is  qualified  to service  mortgage  loans for FNMA or FHLMC and that the
applicable  Rating Agency's rating of any Certificates for such Series in effect
immediately prior to such event is not adversely affected thereby.

                  The  Servicer  also has the right to  assign  its  rights  and
delegate its duties and  obligations  under the Pooling and Servicing  Agreement
for each  Series (A) in  connection  with a sale or  transfer  of a  substantial
portion of its mortgage or manufactured  housing servicing  portfolio;  provided
that  (i) in the  case of a  transfer  by a  Servicer  of  Mortgage  Loans,  the
purchaser or transferee  accepting such assignment or delegation is qualified to
service  mortgage  loans for FNMA or FHLMC,  (ii) the purchaser or transferee is
reasonably  satisfactory  to the  Depositor  and the Trustee for such Series and
executes and delivers to the Depositor and the Trustee an agreement, in form and
substance  reasonably  satisfactory  to the  Depositor  and the  Trustee,  which
contains an assumption  by such  purchaser or transferee of the due and punctual
performance  and  observance  of each  covenant and condition to be performed or
observed by the  Servicer  under the Pooling and  Servicing  Agreement  from and
after  the date of such  agreement;  and (iii) the  applicable  Rating  Agency's
rating of any Certificates for such Series in effect  immediately  prior to such
assignment,  sale or transfer is not  qualified,  downgraded  or  withdrawn as a
result of such  assignment,  sale or  transfer  or (B) to any  affiliate  of the
Servicer,  provided that the  conditions  contained in clauses (i) through (iii)
above are met. In the case of any such  assignment or  delegation,  the Servicer
will be released from its obligations under the Pooling and Servicing  Agreement
except for  liabilities  and  obligations  incurred prior to such assignment and
delegation.


                                       64
<PAGE>
                       THE POOLING AND SERVICING AGREEMENT

Events of Default

         Mortgage Loans or Contracts

                  Events of Default  under the Pooling and  Servicing  Agreement
for each Series of Certificates  relating to Mortgage Loans or Contracts include
(i) any failure by the  Servicer to remit to the Trustee or to any Paying  Agent
for  distribution  to  Certificateholders  any required  payment which continues
unremedied  for 5 days;  (ii) any  failure  by the  Servicer  duly 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 30 days (or 10
days in the case of a failure to maintain any pool insurance  policy required to
be maintained pursuant to the Pooling and Servicing  Agreement) after the giving
of written  notice of such  failure to the  Servicer by the  Trustee,  or to the
Servicer and Trustee by the holders of Certificates of such Series having voting
rights allocated to such Certificates ("Voting Interests")  aggregating not less
than  25% of the  Voting  Interests  represented  by all  Certificates  for such
Series;  (iii) any breach of representation or warranty of the Servicer relating
to such  Servicer's  authority  to enter  into,  and its  ability to perform its
obligations under, such Pooling and Servicing Agreement;  (iv) certain events of
insolvency,  readjustments  of debt,  marshalling  of assets and  liabilities or
similar   proceedings  and  certain  actions  by  the  Servicer  indicating  its
insolvency,  reorganization  or  inability  to any  its  obligations  and (v) if
specified in the applicable Pooling and Servicing Agreement,  any failure by the
Servicer to remit to the Trustee the amount of any Advance by the  business  day
preceding the applicable Distribution Date.

Rights Upon Event of Default

         Mortgage Loans or Contracts

                  So long as Event  of  Default  remains  unremedied  under  the
Pooling  and  Servicing  Agreement  for a Series  of  Certificates  relating  to
Mortgage  Loans  or  Contracts,  the  Trustee  for such  Series  or  holders  of
Certificates of such Series evidencing not less than 25% of the Voting Interests
in the  Trust  Fund  for  such  Series  may  terminate  all of  the  rights  and
obligations of the Servicer under the Pooling and Servicing Agreement and in and
to the Mortgage Loans or Contracts  (other than the Servicer's right to recovery
of any Initial  Deposit for such Series and other expenses and amounts  advanced
pursuant to the terms of the Pooling and Servicing  Agreement,  which rights the
Servicer  will retain  under all  circumstances),  whereupon  the  Trustee  will
succeed to all the  responsibilities,  duties and  liabilities  of the  Servicer
under the  Pooling  and  Servicing  Agreement  and will be  entitled  to monthly
servicing compensation not to exceed the aggregate Servicing Fees, together with
the other servicing  compensation  in the form of assumption  fees, late payment
charges or otherwise as provided in the Pooling and Servicing Agreement.  In the
event that the Trustee is unwilling or unable so to act, it may select, pursuant
to the private or public bid procedure  described in the applicable  Pooling and
Servicing Agreement,  or petition a court of competent  jurisdiction to appoint,
(i) in the case of a Servicer of  Mortgage  Loans,  a housing  and home  finance
institution, bank or mortgage servicing institution with a net worth of at least
$15,000,000 and which is a FNMA- and  FHLMC-approved  seller/servicer or (ii) in
the case of a Servicer of Contracts, an institution with a net worth of at least
$15,000,000 which has serviced for at least one year immediately prior thereto a
portfolio of manufactured housing loans of not less than $100,000,000, to act as
successor  to the Servicer  under the  provisions  of the Pooling and  Servicing
Agreement  relating to the servicing of the Mortgage Loans or Contracts.  In the
event such public bid  procedure is utilized,  the successor  Servicer  would be
entitled to servicing compensation in an amount equal to the aggregate Servicing
Fees,  together with the other servicing  compensation in the form of assumption
fees,  late  payment  charges or  otherwise,  as  provided  in the  Pooling  and
Servicing  Agreement,  and the  Servicer  would be  entitled  to receive the net
profits,  if any, received from the sale of its servicing rights and obligations
under the Pooling and Servicing Agreement.

                  During  the  continuance  of any  Event of  Default  under the
Pooling  and  Servicing  Agreement  for a Series  of  Certificates  relating  to
Mortgage Loans or Contracts,  the Trustee for such Series will have the right to
take  action to enforce its rights and  remedies  and to protect and enforce the
rights and remedies of the  Certificateholders  of such  Series,  and holders of
Certificates  evidencing  not less  than 25% of the  Voting  Interests  for such
Series may direct the time,  method and place of conducting  any  proceeding for
any remedy  available to 

                                       65
<PAGE>
the  Trustee  or  exercising  any  trust or power  conferred  upon the  Trustee.
However,  the Trustee will not be under any obligation to pursue any such remedy
or to exercise any of such trusts or powers unless such  Certificateholders have
offered the Trustee reasonable security or indemnity against the costs, expenses
and liabilities which may be incurred by the Trustee thereby.  Also, the Trustee
may  decline to follow any such  direction  if the Trustee  determines  that the
action or  proceeding so directed may not lawfully be taken or would be unjustly
prejudicial  to  the  nonassenting   Certificateholders  or  if,  under  certain
circumstances, the Trustee receives conflicting directions from different groups
of Certificateholders.

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

Amendment

                  Each  Pooling and  Servicing  Agreement  may be amended by the
Depositor,  the Servicer (with respect to a Series of Certificates  relating, to
the  Mortgage  Loans or  Contracts)  and the Trustee  without the consent of the
Certificateholders, (i) to cure any ambiguity, (ii) to correct or supplement any
provision  therein that may be  inconsistent  with any over  provision  therein,
(iii) to modify,  eliminate  or add to any of its  provisions  to such extent as
shall be necessary to maintain  the  qualification  of the Trust Fund (or one or
more  segregated  pools of  assets  therein)  as a REMIC at all  times  that any
Certificates are outstanding or to avoid or modify the risk of the imposition of
any tax on the Trust Fund pursuant to the Code that would be a claim against the
Trust Fund,  provided that the Trustee has received an opinion of counsel to the
effect that such action is necessary or desirable to maintain such qualification
or to avoid or  minimize  the  risk of the  imposition  of any such tax and such
action will not, as evidenced by such  opinion of counsel,  adversely  affect in
any material respect the interests of any Certificateholder,  (iv) to change the
timing  and/or nature of deposits into the  Certificate  Account,  provided that
such change will not, as evidenced by an opinion of counsel, adversely affect in
any material respect the interests of any Certificateholder and that such change
will not adversely affect the then current rating assigned to any  Certificates,
as evidenced by a letter from each Rating Agency to such effect,  (v) to add to,
modify or eliminate  any  provisions  therein  restricting  transfers of certain
Certificates,  which are inserted in response to the Code  provisions  described
below under  "Certain  Federal  Income Tax  Consequences  -- Federal  Income Tax
Consequences  for REMIC  Certificates  -- Taxation of Residual  Certificates  --
Tax-Related  Restrictions on Transfer of Residual Certificates," or (vi) to make
any other  provisions  with respect to matters or questions  arising  under such
Pooling and Servicing  Agreement that are not  inconsistent  with the provisions
thereof,  provided  that such  action will not,  as  evidenced  by an opinion of
counsel,  adversely  affect  in  any  material  respect  the  interests  of  the
Certificateholders  of the related Series.  The Pooling and Servicing  Agreement
may also be amended by the Depositor,  the Servicer,  where applicable,  and the
Trustee  with the consent of the holders of  Certificates  evidencing  interests
aggregating  not less  than 66 2/3% of the  Voting  Interests  evidenced  by the
Certificates  affected  thereby,  for the purpose of adding any provisions to or
changing in any manner or eliminating, any of the provisions of such 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, any  payments  received  on or
with respect to Mortgage  Loans or Contracts that are required to be distributed
on any Certificates, without the consent of the holder of such Certificate, (ii)
adversely affect in any material respect the interests of the holders of a Class
or Subclass of Certificates of a Series in a manner other than that set forth in
clause (i) above without the consent of the holders of Certificates  aggregating
not less  than  66-2/3%  of the  Voting  Interests  evidenced  by such  Class or
Subclass,  or (iii) reduce the  aforesaid  percentage of the  Certificates,  the
holders of which are required to consent to such amendment,  without the consent
of the  holders  of all  Certificates  of the Class or  Subclass  affected  then
outstanding.  Notwithstanding the foregoing, the Pooling and Servicing Agreement
may be amended by the Depositor, the Servicer, where applicable, and the Trustee
provided that such action is approved by holders of Certificates evidencing 100%
of the  Percentage  Interest of each Class that,  as  evidenced by an opinion of
counsel,  is  adversely  affected in any material  respect by such  action.  For
purposes of giving any such  consent  (other  than a consent to an action  which
would   adversely   affect  in  any  material   respect  the  interests  of  the
Certificateholders

                                       66
<PAGE>
of any  Class,  while the  Servicer  or any  affiliate  thereof is the holder of
Certificates  aggregating  not less than 66- 2/3% of the Percentage  Interest of
such  Class),  any  Certificates  registered  in the name of the Servicer or any
affiliate  thereof shall be deemed not to be  outstanding.  Notwithstanding  the
foregoing,  the Trustee will not consent to any such amendment if such amendment
would  subject  the Trust  Fund to tax or cause  the Trust  Fund (or one or more
segregated pools of assets therein) to fail to qualify as a REMIC.

Termination; Purchase or Other Disposition of Mortgage Loans and Contracts

                  The obligations created by the Pooling and Servicing Agreement
for a Series of Certificates will terminate upon the earlier of (i) the later of
the final  payment or other  liquidation  of the last  Mortgage Loan or Contract
subject thereto and the disposition of all property acquired upon foreclosure of
any  such  Mortgage  Loan or  Contract  and  (ii) any  purchase  or  disposition
described  in the  following  paragraph.  In no event,  however,  will the trust
created by the Pooling and Servicing Agreement continue beyond the expiration of
21 years from the death of the late  survivor of certain  persons  named in such
Pooling and Servicing  Agreement.  For each Series of Certificates,  the Trustee
will give written notice of  termination of the Pooling and Servicing  Agreement
to each  Certificateholder,  and the final  distribution  will be made only upon
surrender and  cancellation of the Certificates at an office or agency appointed
by the Depositor and specified in the notice of termination.

                  If so  provided  in the  related  Prospectus  Supplement,  the
Pooling and Servicing Agreement for each Series of Certificates will permit, but
not require,  the person or persons  specified in such Prospectus  Supplement to
purchase from the Trust Fund for such Series,  or will require the Trust Fund to
sell,  all  remaining  Mortgage  Loans or  Contracts  at the time subject to the
Pooling  and  Servicing  Agreement  at a  price  specified  in  such  Prospectus
Supplement.  In the event that an  election  has been made to treat the  related
Trust Fund (or one or more segregated  pools of assets therein) as a REMIC,  any
such purchase or  disposition  will be effected only upon receipt by the Trustee
of an opinion of counsel  that such  purchase  (i) will be part of a  "qualified
liquidation"  or other evidence as defined in Code Section  860F(a)(4)(A),  (ii)
will not otherwise  subject the Trust Fund (or segregated asset pool) to tax, or
(iii)  will not cause  the  Trust  Fund (or  segregated  asset  pool) to fail to
qualify as a REMIC.  The exercise of such right or such  disposition will effect
early  retirement  of the  Certificates  of that  Series,  but the  right  so to
purchase may be exercised,  or the obligation to sell will arise, only after the
aggregate  principal  balance of the Mortgage Loans or Contracts for such Series
at the time of  purchase is less than a specified  percentage  of the  aggregate
principal  balance at the  Cut-Off  Date for the  Series,  or after the date set
forth  in  the  related  Prospectus   Supplement.   See  "Prepayment  and  Yield
Considerations."

The Trustee

                  The Trustee under each Pooling and Servicing 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 Servicer or any of their respective affiliates.

               With  respect to a Series of  Certificates  relating  to Mortgage
Loans or  Contracts,  the  Trustee  may resign at any time,  in which  event the
Servicer will be obligated to appoint a successor  trustee.  The Servicer  (with
respect to a Series of Certificates relating to Mortgage Loans or Contracts) may
also remove the  Trustee if the Trustee  ceases to be eligible to act as Trustee
under the Pooling and Servicing  Agreement,  if the Trustee becomes insolvent or
in order to change  the  situs of the Trust  Fund for  state-tax  reasons.  Upon
becoming aware of such circumstances, the Servicer or Depositor, as the case may
be, will become obligated to appoint a successor  trustee.  The Trustee may also
be removed at any time by the holders of  Certificates  evidencing not less than
51% of the Voting  Interest  in the Trust Fund,  except  that,  any  Certificate
registered in the name of the Depositor,  the Servicer or any affiliate  thereof
will not be taken into  account in  determining  whether  the  requisite  Voting
Interest  in the Trust  Fund  necessary  to  effect  any such  removal  has been
obtained.  Any resignation and removal of the Trustee,  and the appointment of a
successor   trustee,   will  not  become  effective  until  acceptance  of  such
appointment by the successor  trustee.  The Trustee,  and any successor trustee,
will have a combined capital and surplus, or shall be a member of a bank holding
system with an aggregate  combined capital and surplus,  of at least $50,000,000
and  will  be  subject  to  supervision  or  examination  by  federal  or  state
authorities.


                                       67
<PAGE>
  
            CERTAIN LEGAL ASPECTS OF THE MORTGAGE LOANS AND CONTRACTS

                  The following  discussion  contains summaries of certain legal
aspects of mortgage loans and manufactured  housing  contracts which are general
in nature.  Because  such legal  aspects are  governed by  applicable  state law
(which  laws may  differ  substantially),  the  summaries  do not  purport to be
complete nor to reflect the laws of any particular  state,  nor to encompass the
laws of all states in which the security for the Mortgage  Loans or Contracts is
situated.  The  summaries  are  qualified in their  entirety by reference to the
applicable federal and state laws governing the Mortgage Loans or Contracts.

The Mortgage Loans

         General

                  The  Mortgage  Loans will,  in  general,  be secured by either
first,  second  or more  junior  mortgages,  deeds of  trust,  or other  similar
security agreements depending upon the prevailing practice in the state in which
the  underlying  property  is located.  A mortgage  creates a lien upon the real
property  described in the  mortgage.  There are two parties to a mortgage:  the
mortgagor,  who is the  borrower;  and the  mortgagee,  who is the lender.  In a
mortgage  state  instrument,  the mortgagor  delivers to the mortgagee a note or
bond  evidencing the loan and the mortgage.  Although a deed of trust is similar
to a mortgage,  a deed of trust has three parties: a borrower called the trustor
(similar  to a  mortgagor),  a  lender  called  the  beneficiary  (similar  to a
mortgagee), and a third-party grantee called the trustee. Under a deed of trust,
the borrower grant the property,  irrevocably until the debt is paid,, in trust,
generally  with a power of sale,  to the trustee to secure  payment of the loan.
The trustee's authority under a deed of trust and the mortgage's authority under
a  mortgage  are  governed  by the  express  provisions  of the deed of trust or
mortgage, applicable law, and, in some cases, with respect to the deed of trust,
the directions of the beneficiary.

                  The real property  covered by a mortgage is most often the fee
estate  in land  and  improvements.  However,  a  mortgage  may  encumber  other
interests  in real  property  such as a tenant's  interest in a lease of land or
improvements,  or both,  and the  leasehold  estate  created  by such  lease.  A
mortgage  covering  an  interest  in real  property  other  than the fee  estate
requires special  provisions in the instrument  creating such interest or in the
mortgage to protect the mortgagee  against  termination of such interest  before
the mortgage is paid.

         Foreclosure

                  Foreclosure  of  a  mortgage  is  generally   accomplished  by
judicial  action.  Generally,  the action is  initiated  by the service of legal
pleadings  upon all parties  having an interest of record in the real  property.
Delays  in  completion  of  the   foreclosure   occasionally   may  result  from
difficulties in locating necessary parties defendant. When the mortgagee's right
of  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 may issue a judgment of foreclosure and appoint a receiver
or other officer to conduct the sale of the property. In some states,  mortgages
may also be foreclosed by advertisement, pursuant to a power of sale provided in
the mortgage.  Foreclosure of a mortgage by advertisement is essentially similar
to foreclosure of a deed of trust by nonjudicial power of sale.

                  Foreclosure of a deed of trust is generally  accomplished by a
non-judicial trustee's sale under a specific provision in the deed of trust that
authorizes the trustee to sell the property to a third party upon any default by
the borrower  under the terms of the note or deed of trust.  In certain  states,
such  foreclosure  also may be  accomplished  by  judicial  action in the manner
provided for foreclosure of mortgages. In some states, the trustee must record a
notice of default and send a copy to the  borrower-trustor and to any person who
has recorded a request for a copy of a notice of default and notice of sale.  In
addition, the trustee must provide notice in some states to any other individual
having  an  interest  of  record  in the real  property,  including  any  junior
lienholders.  If the deed of trust is not reinstated  within any applicable cure
period,  a notice of sale must be posted in a public  place and, in most states,
published for a specified period of time in one or more newspapers. In addition,
some  state be laws  require  that a copy of the notice of sale be posted on the
property and sent to all parties having an interest of record in the property.

                                       68
<PAGE>
                  In  some  states,  the   borrower-trustor  has  the  right  to
reinstate  the loan at any time  following  default  until  shortly  before  the
trustee's sale. In general,  the borrower,  or any other person having, a junior
encumbrance on the real estate,  may,  during a reinstatement  period,  cure the
default  by paying  the entire  amount in  arrears  plus the costs and  expenses
incurred in enforcing the  obligation.  Certain state laws control the amount of
foreclosure  expenses  and  costs,  including  attorneys'  fees,  which  may  be
recovered by a lender.

                  In case of  foreclosure  under  either a mortgage or a deed of
trust, the sale by the receiver or other designated  officer, or by the trustee,
is a public sale.  However,  because of the difficulty a potential  buyer at the
sale  would  have in  determining  the exact  status of title  and  because  the
physical condition of the property may have deteriorated  during the foreclosure
proceedings,  it is uncommon  for a third party to purchase  the property at the
foreclosure  sale.  Rather, it is common for the lender to purchase the property
from the trustee or receiver for an amount equal to the unpaid  principal amount
of the note,  accrued  and unpaid  interest  and the  expenses  of  foreclosure.
Thereafter,  subject to the right of the  borrower  in some  states to remain in
possession during the redemption  period,  the lender will assume the burdens 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  commonly  will obtain the  services of a real estate  broker and pay the
broker a 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.  Any loss may be reduced by the
receipt of mortgage insurance proceeds.

         Foreclosure on Shares of Cooperatives

                  The  cooperative  shares owned by the  tenant-stockholder  and
pledged to the lender  are,  in almost all  cases,  subject to  restrictions  on
transfer as set forth in the  cooperative's  certificate  of  incorporation  and
by-laws,  as well as the proprietary  lease of occupancy  agreement,  and may be
cancelled by the cooperative for failure by the  tenant-stockholder  to pay rent
or other  obligations  or  charges  owed by such  tenant-stockholder,  including
mechanics'  liens against the cooperative  apartment  building  incurred by such
tenant-stockholder.  The  proprietary  lease or  occupancy  agreement  generally
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  tenantstockholder  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 a sale  of  the  cooperative  apartment,
subject,  however, to the cooperative's right to sums due under such proprietary
lease or occupancy  agreement.  The total amount owed to the  cooperative by the
tenant-stockholder,  which the lender  generally  cannot  restrict  and does not
monitor,  could  reduce  the  value  of the  collateral  below  the  outstanding
principal  balance of the  cooperative  loan and  accrued  and  unpaid  interest
thereon.

                  Recognition  agreements  also  provide  that in the event of a
foreclosure  on a  cooperative  loan,  the lender  must  obtain the  approval or
consent  of  the  cooperative  as  required  by  the  proprietary  lease  before
transferring  the  cooperative   shares  or  assigning  the  proprietary  lease.
Generally, the lender is not limited in any rights it may have to dispossess the
tenantstockholders.

                  Foreclosure on the  cooperative  shares is  accomplished  by a
sale in accordance  with the  provisions of Article 9 of the Uniform  Commercial
Code (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, 

                                       69
<PAGE>
time, place and terms of the foreclosure.  Generally, a sale conducted according
to the usual  practice of banks selling  similar  collateral  will be considered
reasonably conducted.

                  Article 9 of the UCC  provides  that the  proceeds of the sale
will be  applied  first to pay the  costs and  expenses  of the sale and then to
satisfy  the  indebtedness  secured  by  the  lender's  security  interest.  The
recognition  agreement,  however,  generally provides that the lender's right to
reimbursement is subject to the right of the cooperative  corporation to receive
sums due  under  the  proprietary  lease or  occupancy  agreement.  If there are
proceeds remaining,  the lender must account to the  tenant-stockholder  for the
surplus.  Conversely,  if a portion  of the  indebtedness  remains  unpaid,  the
tenant-stockholder  is  generally  responsible  for the  deficiency.  See "Anti-
Deficiency Legislation and Other Limitations on Lenders" below.

         Rights of Redemption

                  In some states,  after sale pursuant to a deed of trust and/or
foreclosure of a mortgage,  the borrower and certain  foreclosed  junior lienors
are  given a  statutory  period  in  which  to  redeem  the  property  from  the
foreclosure  sale.  In most states where the right of  redemption  is available,
statutory  redemption may occur upon payment of the foreclosure  purchase price,
accrued interest and taxes. In some states,  the right to redeem is an equitable
right.  The effect of a right of  redemption  is to diminish  the ability of the
lender to sell the  foreclosed  property.  The exercise of a right of redemption
would  defeat  the  title of any  purchaser  at a  foreclosure  sale,  or of any
purchaser  from the lender  subsequent to judicial  foreclosure  or sale under a
deed of trust. Consequently,  the practical effect of the redemption right is to
force the lender to maintain  the  property  and pay the  expenses of  ownership
until the redemption period has run.

         Junior Mortgages; Rights of Senior Mortgages

                  The Mortgage  Loans are secured by mortgages or deeds of trust
some of which are  junior  to other  mortgages  or deeds of trust  held by other
lenders or institutional  investors.  The rights of the Trust (and therefore the
Certificateholders), as mortgagee under a junior mortgage or beneficiary under a
junior deed of trust, are subordinate to those of the mortgagee under the senior
mortgage  or  beneficiary  under the senior deed of trust,  including  the prior
rights of the senior  mortgagee to receive  hazard  insurance  and  condemnation
proceeds  and to cause the property  securing the Mortgage  Loan to be sold upon
default  of  the  mortgagor  or  trustor,   thereby   extinguishing  the  junior
mortgagee's or junior  beneficiary's  lien unless the junior mortgagee or junior
beneficiary  asserts its  subordinate  interest in the  property in  foreclosure
litigation  and,  possibly,  satisfies the defaulted  senior mortgage or deed of
trust. As discussed more fully below, a junior  mortgagee or junior  beneficiary
may satisfy a defaulted  senior loan in full and, in some states,  may cure such
default and loan.  In most states,  no notice of default is required to be given
to a junior  mortgagee or junior  beneficiary  and junior  mortgagees  or junior
beneficiaries are seldom given notice of defaults or senior mortgages.  In order
for a  foreclosure  action  in some  states  to be  effective  against  a junior
mortgagee or junior beneficiary, the junior mortgagee or junior beneficiary must
be named in any foreclosure  action, thus giving notice to junior lienors. It is
standard practice of the Sellers to protect their interest by attending any sale
of which they have notice or  appearing  and  bidding  for,  or  redeeming,  the
property if it is in their best interest to do so.

                  The  standard  form of the  mortgage  or deed of trust used by
most institutional lenders,  (including the sellers) confers on the mortgagee or
beneficiary  the right both to receive all proceeds  collected  under any hazard
insurance  policy  and all  awards  made in  connection  with  any  condemnation
proceedings,  and to apply such proceeds and awards to any indebtedness  secured
by the  mortgage  or deed of  trust.  Thus,  in the  event  improvements  on the
property are damaged or destroyed by fire or other casualty, or in the event the
property  is taken by  condemnation,  the  mortgagee  or  beneficiary  under any
underlying  senior  mortgages will have the prior right to collect and apply any
insurance  proceeds payable under a hazard insurance policy to restore or repair
the property if feasible, and to collect any remaining insurance proceeds or any
award of damages in connection  with the  condemnation  and to apply the same to
the indebtedness secured by the senior mortgages or deeds of trust.  Proceeds in
excess of the amount of senior  mortgage  indebtedness,  in most  cases,  may be
applied to the indebtedness of a junior mortgage or trust deed.

                                       70
<PAGE>
                  The  form  of   mortgage   or  deed  of  trust  used  by  most
institutional  lenders  typically  contains  a "future  advance"  clause,  which
provides,  in essence,  that additional  amounts advanced to or on behalf of the
mortgagor or trustor by the  mortgagee or  beneficiary  are to be secured by the
mortgage or deed of trust.  The  priority  of any advance  made under the clause
depends,  in  some  states,  on  whether  the  advance  was an  "obligatory"  or
"optional"  advance. If the mortgagee or beneficiary is obligated to advance the
additional  amounts,  the advance is  entitled  to receive the same  priority as
amounts initially advanced under the mortgage or deed of trust,  notwithstanding
the fact that there may be junior  mortgages  or deeds of trust and other  liens
which  intervene  between the date of recording of the mortgage or deed of trust
and the date of the future advance,  and, in some states,  notwithstanding  that
the mortgagee or beneficiary  had actual  knowledge of such  intervening  junior
mortgages  or deeds of trust and other liens at the time of the  advance.  Where
the mortgagee or beneficiary is not obligated to advance  additional amounts or,
in some states,  has actual  knowledge of the  intervening  junior  mortgages or
deeds  of trust  and  other  liens,  the  advance  will be  subordinate  to such
intervening  junior  mortgages  or deeds of trust and other  liens.  Priority of
advances under a "future advance" cause rests, in some states, on state statutes
giving  priority  to all  advances  made under the loan  agreement  to a "credit
limit" amount stated in the recorded mortgage.

                  Another  provision  sometimes  included  in  the  form  of the
mortgage or deed of trust used by institutional lenders (and included in some of
the forms used by the Sellers) obligates the mortgagor or trustor to pay, before
delinquency,  all taxes and  assessments  on the  property  and,  when due,  all
encumbrances,  charges  and  liens on the  property  which  appear  prior to the
mortgage  or deed of trust,  to  provide  and  maintain  fire  insurance  on the
property,  to maintain  and repair the  property and not to commit or permit any
waste thereof,  and to appear in and defend any action or proceeding  purporting
to affect the property or the rights of the mortgagee or  beneficiary  under the
mortgage or deed of trust. Upon a failure of the mortgagor or trustor to perform
any of these obligations,  the mortgagee or beneficiary is given the right under
certain  mortgages or deeds of trust to perform the obligations  itself,  at its
election,  with the mortgagor or trustor  agreeing to reimburse the mortgagee or
beneficiary  for any sums expended by the mortgagee or  beneficiary on behalf of
the mortgagor or trustor.  All sums so expended by the mortgagee or  beneficiary
become part of the indebtedness secured by the mortgage or deed of trust.


         Anti-Deficiency Legislation and Other Limitations on Lenders

                  Certain states have imposed statutory  restrictions that limit
the  remedies  of a  beneficiary  under a deed of  trust or a  mortgage  under a
mortgage.  In some  states,  statutes  limit  the  right of the  beneficiary  or
mortgagee  to  obtain a  deficiency  judgment  against  the  borrower  following
foreclosure or sale under a deed of trust.  A deficiency  judgment is a personal
judgment  against  the former  borrower  equal in most  cases to the  difference
between  the  amount due to the  lender  and the net  amount  realized  upon the
foreclosure sale.

                  Some state  statutes may require the  beneficiary or mortgagee
to  exhaust  the  security  afforded  under  a deed  of  trust  or  mortgage  by
foreclosure  in an attempt to satisfy the full debt  before  bringing a personal
action against the borrower.  In certain other states, the lender has the option
of bringing a personal  action  against the borrower on the debt  without  first
exhausting  such  security;  however,  in  some of  these  states,  the  lender,
following  judgment on such  personal  action,  may be deemed to have  elected a
remedy  and may be  precluded  from  exercising  remedies  with  respect  to the
security.  Consequently,  the practical effect of the election requirement, when
applicable,  is that  lenders will usually  proceed  first  against the security
rather than bringing a personal action against the borrower.

                  Other statutory  provisions may limit any deficiency  judgment
against the former  borrower  following a foreclosure  sale to the excess of the
outstanding  debt over the fair market value of the property at the time of such
sale.  The purpose of these  statutes is to prevent a beneficiary or a mortgagee
from  obtaining a large  deficiency  judgment  against the former  borrower as a
result of low or no bids at the foreclosure sale.

                  In some states, exceptions to the anti-deficiency statutes are
provided for in certain  instances where the value of the lender's  security has
been impaired by acts or omissions of the borrower, for example, in the event of
waste of the property.

                                       71
<PAGE>
                  Generally,  Article  9  of  the  UCC  governs  foreclosure  on
cooperative shares and the related  proprietary lease or occupancy agreement and
foreclosure  on the  beneficial  interest  in a land  trust.  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
Mortgage Loan secured by shares of a  cooperative,  would be such shares and the
related   proprietary   lease  or  occupancy   agreement)  was  conducted  in  a
commercially reasonable manner.

                  In  addition  to  anti-deficiency  and  related   legislation,
numerous  other federal and state  statutory  provisions,  including the federal
bankruptcy laws, 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 a secured  mortgage  lender to realize upon its security.  For example,  in a
Chapter 13 proceeding under the Federal Bankruptcy Code, when a court determines
that the value of a home is less than the  principal  balance  of the loan,  the
court may prevent a lender  from  foreclosing  on the home,  and, as part of the
rehabilitation  plan, reduce the amount of the secured indebtedness to the value
of the home as it exists at the time of the proceeding,  leaving the lender as a
general unsecured  creditor for the difference between that value and the amount
of  outstanding  indebtedness.  A  bankruptcy  court  may  grant  the  debtor  a
reasonable  time to cure a payment  default,  and in the case of a mortgage loan
not secured by the  debtor's  principal  residence,  also may reduce the monthly
payments due under such mortgage loan, change the rate of interest and alter the
mortgage loan  repayment  schedule.  Certain court  decisions  have applied such
relief to claims secured by the debtor's principal residence.

                  The  Internal  Revenue  Code of  1986,  as  amended,  provides
priority  to certain  tax liens over the lien of the  mortgage or deed of trust.
The laws of some states  provide  priority to certain tax liens over the lien of
the mortgage of deed of trust.  Certain  environmental  protection laws may also
impose liability for cleanup expenses on owners by foreclosure on real property,
which liability may exceed the value of the property involved.  Numerous federal
and some state consumer  protection laws impose  substantive  requirements  upon
mortgage  lenders  in  connection  with  the  origination,   servicing  and  the
enforcement of mortgage  loans.  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  laws and  state  laws  impose  specific  statutory
liabilities upon lenders who originate or service mortgage loans and who fail to
comply with the provisions of the law. In some cases,  this liability may affect
assignees of the mortgage loans.

       "Due-on-Sale" Clauses

                  The  forms of note,  mortgage  and deed of trust  relating  to
conventional  Mortgage  Loans may  contain  a  "due-on-sale"  clause  permitting
acceleration of the maturity of a loan if the borrower transfers its interest in
the property.  In recent years,  court decisions and legislative  actions placed
substantial restrictions on the right of lenders to enforce such clauses in many
states.  However,  effective  October  15,  1982,  Congress  enacted the Garn-St
Germain  Depository  Institutions  Act of 1982 (the  "Act")  which  purports  to
preempt state laws which prohibit the  enforcement of  "due-on-sale"  clauses by
providing  among other  matters,  that  "due-on-sale"  clauses in certain  loans
(which loans may include the Mortgage  Loans) made after the  effective  date of
the Act are enforceable,  within certain limitations as set forth in the Act and
the  regulations  promulgated  thereunder.  "Due-on-sale"  clauses  contained in
mortgage loans  originated by federal  savings and loan  associations or federal
savings banks are fully  enforceable  pursuant to  regulations  of the Office of
Thrift  Supervision  ("OTS"),  as  successor to the Federal Home Loan Bank Board
("FHLBB"),  which  preempt state law  restrictions  on the  enforcement  of such
clauses.  Similarly,  "due-on-sale"  clauses in mortgage  loans made by national
banks and federal credit unions are now fully enforceable pursuant to preemptive
regulations  of the Office of the  Comptroller  of the Currency and the National
Credit Union Administration, respectively.

                  The Act created a limited  exemption  from its general rule of
enforceability  for  "due-on-sale"  clauses in certain  mortgage  loans ("Window
Period Loans") which were originated by non-federal  lenders and made or assumed
in certain states ("Window  Period States") during the period,  prior to October
15,  1982,  in which that state  prohibited  the  enforcement  of  "due-on-sale"
clauses by  constitutional  provision,  statute or statewide court decision (the
"Window Period").  Though neither the Act nor the FHLBB regulations  promulgated
thereunder  actually  names  the  Window  Period  States,  FHLMC  has  taken the
position,  in  prescribing  mortgage loan  servicing  standards  with respect to
mortgage  loans which it has  purchased,  that the Window  Period  States  were:
Arizona, Arkansas, California, Colorado, Georgia, Iowa, Michigan, Minnesota, New
Mexico,  Utah and  Washington.  Under 

                                       72
<PAGE>

the Act,  unless a Window Period State took action by October 15, 1985,  the end
of the Window Period, to further regulate  enforcement of "due-on-sale"  clauses
in Window Period Loans,  "due-on-sale"  clauses would become enforceable even in
Window Period  Loans.  Five of the Window  Period  States  (Arizona,  Minnesota,
Michigan,   New  Mexico  and  Utah)  have  taken  actions  which   restrict  the
enforceability  of  "due-on-sale"  clauses in Window Period Loans beyond October
15, 1985. The actions taken vary among such states.

                  By virtue of the Act, the Servicer may  generally be permitted
to accelerate  any  conventional  Mortgage Loan which  contains a  "due-on-sale"
clause upon  transfer of an interest in the property  subject to the mortgage or
deed of trust. With respect to any Mortgage Loan secured by a residence occupied
or to be occupied by the borrower,  this ability to accelerate will not apply to
certain types of transfers,  including (i) the granting of a leasehold  interest
which has a term of three  years or less and which does not contain an option to
purchase,  (ii) a transfer to a relative resulting from the death of a borrower,
or a transfer  where the spouse or children  becomes an owner of the property in
each case  where the  transferee(s)  will  occupy the  property,  (iii) a number
resulting from a decree of dissolution of marriage,  legal separation  agreement
or from an incidental property settlement  agreement by which the spouse becomes
an  owner of the  property,  (iv) the  creation  of a lien or other  encumbrance
subordinate  to the  lender's  security  instrument  which  does not relate to a
transfer of rights of  occupancy  in the  property  (provided  that such lien or
encumbrance is not created  pursuant to a contract for deed),  (v) a transfer by
devise,  descent or operation of law on the death of a joint tenant or tenant by
the  entirety,  and  (vi)  other  transfers  as set  forth  in the  Act  and the
regulations thereunder. The extent of the effect of the Act on the average lives
and delinquency rates of the Mortgage Loans cannot be predicted. See "Prepayment
and Yield Considerations."

         Applicability of Usury Laws

                  Title  V  of  the  Depository  Institutions  Deregulation  and
Monetary Control Act of 1980, as amended ("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 OTS (as successor to the
FHLBB)  is   authorized   to  issue  rules  and   regulations   and  to  publish
interpretations  governing implementation of Title V. The statute authorized any
state to reimpose  Stated Rate limits by adopting before April 1, 1983, a law or
constitutional provision which expressly rejects application of the federal law.
Fifteen  states have adopted laws  reimposing  or reserving  the right to impose
interest rate limits.  In addition,  even where Title V is not so rejected,  any
state is authorized to adopt a provision limiting certain other loan charges.

                  Unless  otherwise  specified  in  the  applicable   Prospectus
Supplement,  each Unaffiliated  Seller will represent and warrant in the related
Loan Sale Agreement that all Mortgage Loans sold by such Unaffiliated  Seller to
the Depositor were originated in full  compliance  with  applicable  state laws,
including usury laws. See "The Trust Funds -- Representations and Warranties."

         Adjustable Rate Loans

                  The laws of certain  states may provide  that  mortgage  notes
relating  to  adjustable  rate loans are not  negotiable  instruments  under the
Uniform  Commercial  Code. In such event, the Trustee will not be deemed to be a
"holder in due course" within the meaning of the Uniform Commercial Code and may
take such a mortgage  note  subject to certain  restrictions  on its  ability to
foreclose and to certain contractual defenses available to a mortgagor.

         Enforceability of Certain Provisions

                  Standard forms of note,  mortgage and deed of trust  generally
contain provisions  obligating the borrower to pay a late charge if payments are
not timely made and in some  circumstances  may provide for  prepayment  fees or
penalties if the obligation is paid prior to maturity.  In certain states, there
are or may be specific  limitations upon late charges which a lender may collect
from a borrower for delinquent  payments.  Certain states also limit the amounts
that a lender may collect from a borrower as an additional charge if the loan is
prepaid. Under the Pooling and Servicing Agreement,  late charges and prepayment
fees (to the extent  permitted  by law and not waived by the  Servicer)  will be
retained by the Servicer as additional servicing compensation.

                                       73
<PAGE>
                  Courts  have  Unposed   general   equitable   principles  upon
foreclosure.  These equitable  principles are generally  designed to relieve the
borrower from the legal effect of defaults under the loan documents. Examples of
judicial remedies that may be fashioned  include judicial  requirements that the
lender undertake  affirmative and expensive  actions to determine the causes for
the  borrower's  default and the  likelihood  that the borrower  will be able to
reinstate the loan. In some cases,  courts have sustained their judgment for the
lender's judgment and have required lenders to reinstate loans or recast payment
schedules to accommodate  borrowers who are suffering  from temporary  financial
disability. In some cases, courts have limited the right of lenders to foreclose
if the  default  under the  mortgage  instrument  is not  monetary,  such as the
borrower failing to adequately maintain the property or the borrower executing a
second  mortgage or deed of trust affecting the property.  In other cases,  some
courts have been faced with the issue  whether  federal or state  constitutional
provisions  reflecting  due process  concerns for adequate  notice  require that
borrowers   under   deeds  of  trust   receive   notices  in   addition  to  the
statutorily-prescribed minimum requirements. For the most part, these cases have
upheld the notice  provisions as being reasonable or have found that the sale by
a trustee under a deed of trust or under a mortgage  having a power of sale does
not involve sufficient state action to afford constitutional  protections to the
borrower.


The Contracts

         General

                  As a result of the assignment of the Contracts to the Trustee,
the Trust Fund will succeed  collectively  to all of the rights  (including  the
right to receive  payment on the Contracts)  and will assume the  obligations of
the obligee under the 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.
Certain  aspects of both  features of the  Contracts  are  described  more fully
below.

         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 sale of chattel paper
is treated in a manner  similar to perfection of a security  interest in chattel
paper.  Under the Pooling and  Servicing  Agreement,  the Servicer will transfer
physical possession of the Contracts to the Trustee or a designated custodian or
may  retain  possession  of the  Contracts  as  custodian  for the  Trustee.  In
addition,  the Servicer  will make an  appropriate  filing of a UCC-1  financing
statement in the appropriate states to give notice of the Trustee's ownership of
the Contracts.  Unless otherwise specified in the related Prospectus Supplement,
the  Contracts  will  not be  stamped  or  marked  otherwise  to  reflect  their
assignment from the Depositor to the Trustee.  Therefore, if through negligence,
fraud or otherwise, a subsequent purchaser were able to take physical possession
of the Contracts  without notice of such assignment,  the Trustee's  interest in
Contracts could be defeated.

         Security Interests in the Manufactured Homes

                  The  Manufactured  Homes securing the Contracts may be located
in all 50 states.  Security  interests  in  manufactured  homes may be perfected
either by notation of the secured party's lien on the certificate of title or by
delivery  of the  required  documents  and  payment of a fee to the state  motor
vehicle authority,  depending on state law. In some non-title states, perfection
pursuant to the provisions of the UCC is required.  The Servicer may effect such
notation or delivery of the required  documents and fees, and obtain  possession
of the certificate of title, as appropriate under the laws of the state in which
any manufactured home securing a manufactured housing conditional sales contract
is  registered.  In the event the Servicer  fails,  due to clerical  errors,  to
effect such notation or delivery, or files the security interest under the wrong
law (for example, under a motor vehicle title statute rather than under the UCC,
in a few states), the  Certificateholders may not have a first priority security
interest in the  Manufactured  Home securing a Contract.  As manufactured  homes
have  become  larger and often have been  attached  to their  sites  without any
apparent  intention  to  move  them,  courts  in  many  states  have  held  that
manufactured  homes,  under certain  circumstances,  may 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 secured party must file either a "fixture filing" under the provisions
of the UCC or a real  estate  mortgage  under the real  estate laws of the state
where the home is located. These filings must be made

                                       74
<PAGE>
in the real  estate  records  office of the  county  where the home is  located.
Substantially all of the Contracts contain  provisions  prohibiting the borrower
from  permanently  attaching the  Manufactured  Home to its site. So long as the
borrower  does  not  violate  this  agreement,   a  security   interest  in  the
Manufactured  Home will be governed by the certificate of title laws or the UCC,
and the notation of the  security  interest on the  certificate  of title or the
filing of a UCC financing  statement  will be effective to 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  Unaffiliated  Seller and  transferred  to the  Depositor.  With
respect  to a  Series  of  Certificates  and  if so  described  in  the  related
Prospectus  Supplement,  the  Servicer  may be  required  to  perfect a security
interest  in the  Manufactured  Home under  applicable  real  estate  laws.  The
Servicer will represent that at the date of the initial  issuance of the related
Certificates  it has obtained a perfected  first priority  security  interest by
proper  notation or delivery of the required  documents and fees with respect to
substantially all of the Manufactured Homes securing the Contracts.

                  The  Depositor  will  cause  the  security  interests  in  the
Manufactured   Homes  to  be   assigned   to  the   Trustee  on  behalf  of  the
Certificateholders.   Unless  otherwise  specified  in  the  related  Prospectus
Supplement, neither the Depositor nor the Trustee will amend the certificates of
title to identify  the Trustee or the Trust Fund as the new secured  party,  and
neither the Depositor nor the Servicer will deliver the certificates of title to
the  Trustee or note  thereon  the  interest of the  Trustee.  Accordingly,  the
Servicer (or the Unaffiliated  Seller) which continue to be named as the secured
party on the certificates of title relating to the  Manufactured  Homes. In many
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 in the
Manufactured Home might not be effective or perfected or that, in the absence of
such  notation  or delivery  to the  Trustee,  the  assignment  of the  security
interest in the Manufactured  Home might not be effective  against  creditors of
the  Servicer (or the  Unaffiliated  Seller) or a trustee in  bankruptcy  of the
Servicer (or the Unaffiliated Seller).

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

                  In the event that the owner of a Manufactured Home moves it to
a state  other  than the state in which  such  Manufactured  Home  initially  is
registered, under the laws of most states the perfected security interest in the
Manufactured  Home would  continue  for four months  after such  relocation  and
thereafter until the owner  re-registers the Manufactured Home in such state. If
the  owner  were to  relocate  a  Manufactured  Home to  another  state  and not
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
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.  In the ordinary course of servicing the  manufactured
housing  conditional  sales  contracts,  the Servicer takes steps to effect such
re-perfection  upon receipt of notice of  registration  or information  from the
obligor  as to  relocation.  Similarly,  when an  obligor  under a  manufactured
housing  conditional  sales contract sells a manufactured  home, the Trustee (or
its  custodian)  must  surrender  possession of the  certificate of title or the
Servicer  will  receive  notice  as a  result  of its  lien  noted  thereon  and
accordingly  will have an  opportunity  to require  satisfaction  of the related
manufactured  housing  conditional  sales  contract  before 

                                       75
<PAGE>

release of the lien. Under the Pooling and Servicing Agreement,  the Servicer is
obligated to take steps, at the 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 Manufacturer  Home and liens for personal  property taxes take priority over a
perfected  security  interest.  The  Unaffiliated  Seller will  represent in the
Pooling and Servicing  Agreement that it has no knowledge of any such liens with
respect to any Manufactured Home securing payment on any 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.

         Enforcement of Security Interests in Manufactured Homes

                  The Servicer on behalf of the Trustee,  to the extent required
by the related Pooling and Servicing  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 defaulted Contracts.  So long
as the  Manufactured  Home has not  become  subject  to the real  estate  law, a
creditor  can  repossess a  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 10 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,
and in many cases the defaulting borrower would have no assets with which to pay
a judgment.

                  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.

         Consumer Protection Laws

                  The so-called "Holder-in-Due-Course" rule of the Federal Trade
Commission  is intended to defeat the  ability of the  transferor  of a consumer
credit  contract which is the seller of goods which gave rise to the transaction
(and certain  related  lenders and  assignees) to transfer such contract free of
notice of claims by the debted thereunder. The effect of this rule is to subject
the  assignee  of such a contract  to all claims and  defenses  which the debtor
could assert against the seller of goods.  Liability  under this rule is limited
to amounts paid under a Contract; however, the obligor also may be able to asset
the rule to set off remaining  amounts due as a defense  against a claim brought
by the Trustee  against such obligor.  Numerous other federal and state consumer
protection  laws impose  requirements  applicable to the origination and lending
pursuant to the Contracts, including the Truth in Lending Act, the Federal Trade
Commission Act, the Fair Credit Billing Act, the Fair Credit  Reporting Act, the
Equal Credit  Opportunity  Act, the Fair Debt  Collection  Practices Act and the
Uniform  Consumer Credit Code. In the case of some of these laws, the failure to
comply  with  their  provisions  may affect the  enforceability  of the  related
Contract.

        Transfers of Manufactured Homes; Enforceability of "Due-on-Sale" Clauses

                  The  Contracts,  in general,  prohibit the sale or transfer of
the related  Manufactured  Homes  without the consent of the Servicer and permit
the  acceleration of the maturity of the Contracts by the Servicer upon any such
sale or transfer that is not consented to.

                                       76
<PAGE>
                  In the case of a transfer of a  Manufactured  Home after which
the Servicer  desires to accelerate  the maturity of the related  Contract,  the
Servicer's ability to do so will depend on the enforceability under state law of
the "due-on-sale"  clause.  The Garn-St Germain  Depository  Institutions Act of
1982  preempts,  subject  to  certain  exceptions  and  conditions,  state  laws
prohibiting  enforcement of "due-on-sale" clauses applicable to the Manufactured
Homes.  Consequently,  in  some  states  the  Servicer  may be  prohibited  from
enforcing a "due-on-sale" clause in respect of certain Manufactured Homes.

         Applicability of Usury Laws

                  Title  V  of  the  Depository  Institutions  Deregulation  and
Monetary Control Act of 1980, as amended ("Title V"), provides that,  subject to
the following  conditions,  state usury  limitations shall 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,  among  other
things,  governing the terms of any prepayments,  late charges and deferral fees
and requiring a 30-day notice period prior to instituting  any action leading to
repossession of the related unit.

                  Title V  authorized  any  state  to  reimpose  limitations  on
interest  rates and finance  charges by adopting  before  April 1, 1983 a law or
constitutional provision which expressly rejects application of the federal law.
Fifteen  states  adopted  such a law  prior to the April 1,  1983  deadline.  In
addition, even where Title V was not so rejected, and state is authorized by the
law to adopt a  provision  limiting  discount  points or other  charges on loans
covered  by Title V. The  Unaffiliated  Seller  will  represent  that all of the
Contracts comply with applicable usury law.

         Formaldehyde Litigation with Respect to Contracts

                  A number of lawsuits  have been  brought in the United  States
alleging  personal injury from exposure to the chemical  formaldehyde,  which is
preset in many building  materials,  including such  components of  manufactured
housing as plywood  flooring  and wall  paneling.  Some of these  lawsuits  were
brought against  manufacturers of manufactured  housing,  suppliers of component
parts, and related persons in the distribution process.  Depositor is aware of a
limited  number  of cases  in  which  plaintiffs  have  won  judgments  in these
lawsuits.

                  The holder of any Contract secured by a Manufactured Home with
respect to which a  formaldehyde  claim has been  successfully  asserted  may be
liable to the obligor for the amount paid by the obligor on the related Contract
and may be  unable  to  collect  amounts  still  due  under  the  Contract.  The
successful  assertion of such claim  constitutes a breach of a representation or
warranty of the person specified in the related Prospectus  Supplement,  and the
Certificateholders  would  suffer a loss only to the extent that (i) such person
breached its  obligation to  repurchase  the Contract in the event an obligor is
successful in asserting such a claim, and (ii) such person,  the Servicer or the
Trustee were  unsuccessful in asserting any claim of contribution or subrogation
on behalf of the  Certificateholders  against the  manufacturer or other persons
who were  directly  liable to the plaintiff  for the damages.  Typical  products
liability  insurance  policies held by manufacturers and component  suppliers of
manufactured  homes may not  cover  liabilities  arising  from  formaldehyde  in
manufactured  housing,  with the result that recoveries from such manufacturers,
suppliers or other persons may be limited to their corporate  assets without the
benefit of insurance.

Installment Contracts

         Mortgage Loans and Contracts

                  The  Mortgage   Loan  and   Contracts   may  also  consist  of
Installment  Contracts.  Under an Installment  Contract the seller  (hereinafter
referred to in this Section as the "lender") retains legal title to the property
and enters into an agreement with the purchaser (hereinafter referred to in this
Section as the "borrower" for the payment of the purchase price,  plus interest,
over the term of such contract.  Only after full  performance by the borrower of
the  contract is the lender  obligated to convey title to the real estate to the
purchaser.  As with  mortgage or deed of trust  financing,  during the effective
period of the Installment  Contract,  the borrower is generally  responsible for
maintaining  the property in good  condition  and for paying real estate  taxes,
assessments and hazard insurance premiums associated with the property.

                                       77
<PAGE>
                  The method of  enforcing  the  rights of the  lender  under an
Installment  Contract varies on a state-by-state basis depending upon the extent
to which state courts are willing, or able pursuant to state statute, to enforce
the contract strictly according to the terms. The terms of Installment Contracts
generally provide that upon a default by the borrower, the borrower loses his or
her right to occupy the property,  the entire  indebtedness is accelerated,  and
the buyer's equitable interest in the property is forfeited.  The lender in such
a  situation  does not have to  foreclosure  in  order  to  obtain  title to the
property,  although  in some  cases a quiet  title  action  is in  order  if the
borrower  has  filed the  Installment  Contract  in local  land  records  and an
ejectment  action may be  necessary  to  recover  possession.  In a few  states,
particularly  in  cases  of  borrower  default  during  the  early  years  of an
Installment  Contract,  the  courts  will  permit  ejectment  of the buyer and a
forfeiture  of  his  or  her  interest  in the  property.  However,  most  state
legislatures  have  enacted  provisions  by analogy to mortgage  law  protecting
borrowers under Installment Contracts from the harsh consequences of forfeiture.
Under such statute, a judicial or nonjudicial  foreclosure may be required,  the
lender may be required to give notice of default and the borrower may be granted
some grace period during which the contract may be reinstated  upon full payment
of the default  amount and the  borrower may have a  post-foreclosure  statutory
redemption  right. In other states,  courts in equity may permit a borrower with
significant  investment in the property  under an  Installment  Contract for the
sale of real estate to share in the proceeds of sale of the  property  after the
indebtedness is repaid or may otherwise refuse to enforce the forfeiture clause.
Nevertheless,   generally  speaking,   the  lender's  procedures  for  obtaining
possession  and clear title under an  Installment  Contract for the sale of real
estate in a given state are simpler and less  time-consuming and costly than are
the  procedures  for  foreclosing  and  obtaining  clear  title  to a  mortgaged
property.

         Environmental Risks

                  Real  property  pledged  for a  Mortgaged  Loan or Contract as
security  to a lender may be  subject  to  unforeseen  environmental  risks.  Of
particular concern may be those mortgaged properties which have been the site of
manufacturing,  industrial or disposal activity.  Such  environmental  risks may
give rise to (a) a diminution in value of property securing any Mortgage Loan or
the inability to foreclose against such property or (b) in certain circumstances
as more fully  described  below,  liability for clean-up costs or other remedial
actions,  which  liability  could  exceed  the  value  of such  property  or the
principal balance of the related Mortgage Loan.

                  Under the laws of  certain  states,  failure  to  perform  the
remediation  required or demanded by the state of any condition or  circumstance
that (i) may pose an imminent or substantial  endangerment  to the public health
or  welfare  or the  environment,  (ii) may  result in a release  or  threatened
release of any Hazardous  Material,  or (iii) may give rise to any environmental
claim  or  demand  (each  such  condition  or  circumstance,  or  "Environmental
Condition") may give rise to a lien on the property to ensure the  reimbursement
of  remedial  costs  incurred  by the  state.  In several  states  such lien has
priority over the lien of an existing mortgage against such property.  The value
of a Mortgaged  Property as collateral  for a Mortgage  Loan could  therefore be
adversely affected by the existence of any such Environmental Condition.

                  The state of the law is  currently  unclear as to whether  and
under what  circumstances  clean-up  costs,  or the  obligation to take remedial
actions,  could be Unposed on a secured lender such as the Trust Fund. Under the
laws of some states and under the federal Comprehensive  Environmental Response,
Compensation and Liability Act of 1980, as amended  ("CERCLA"),  a lender may be
liable as an "owner or operator" for costs of addressing  releases or threatened
releases of hazardous  substances on a mortgaged  property if such lender or its
agents or employees have participated in the management of the operations of the
borrower,  even though CERCLA's definition of "owner or operator," however, is a
person "who without  participating  in the  management  of the  facility,  holds
indicia  of  ownership   primarily  to  protect  his  security   interest"  (the
"secured-creditor exemption"). This exemption for holders of a security interest
such as a secured  lender  applies  only when the lender  seeks to  protect  its
security interest in the contaminated facility or property.  Thus, if a lender's
activities  begin to  encroach  on the actual  management  of such  facility  or
property,  the lender faces potential  liability as an "owner or operator" under
CERCLA.  Similarly,  when a lender  forecloses and takes title to a contaminated
facility or property (whether it holds the facility or property as an investment
or leases it to a third party), the lender may incur potential CERCLA liability.

                  A decision in May 1990 of the United  States  Court of Appeals
for the Eleventh  Circuit in United States v. Fleet Factors Corp.  very narrowly
contained CERCLA's secured-creditor exemption. The court held 

                                       78
<PAGE>

that a lender need not have involved itself in the day-to-day  operations of the
facility or participated  in decisions  relating to hazardous waste to be liable
under CERCLA; rather, liability could attach to a lender if its involvement with
the management of the facility is broad enough to support the inference that the
lender had the  capacity to  influence  the  borrower's  treatment  of hazardous
waste.  The court added that a lender's  capacity to  influence  such  decisions
could be inferred from the extent of its involvement in the facility's financial
management.  A subsequent decision by the United States Court of Appeals for the
Ninth Circuit in In re Bergsoe Metal Corp.,  disagreeing  with the Fleet Factors
court,  held  that  a  secured  lender  had no  liability  absent  "some  actual
management  of the facility" on the part of the lender.  On April 29, 1992,  the
United States  Environmental  Protection  Agency (the "EPA") issued a final rule
interpreting and delineating CERCLA's secured-creditor exemption. The final rule
defines a specific the range of permissible  actions that may be undertaken by a
holder  of  a  contaminated   facility  without  exceeding  the  bounds  of  the
secured-creditor exemption.  Issuance of this rule by the EPA under CERCLA would
not necessarily  affect the potential for liability in actions by either a state
or a private  party under CERCLA or in actions under other federal or state laws
which may impose  liability on "owners or operators" but do not  incorporate the
second-creditor exemption.

                  If a lender is or becomes  liable for clean-up  costs,  it may
bring an action for  contribution  against the current owners or operators,  the
owners or operators at the time of on-site disposal  activity or any other party
who contributed to the environmental hazard, but such persons or entities may be
bankrupt or  otherwise  judgment  proof.  Furthermore,  such action  against the
borrower  may be  adversely  affected  by the  limitations  on  recourse  in the
documents   in  the  Mortgage   Document   File.   Similarly,   in  some  states
anti-deficiency  legislation  and other statues  requiring the lender to exhaust
its security before bringing a personal action against the borrower-trustor (see
"Anti-  Deficiency  Legislation  and Other  Limitations  on Lenders"  below) may
curtail the lender's  ability to recover  from its  borrower  the  environmental
clean-up and other related costs and liabilities by the lender.

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 or
Contract  (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 or Contract
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
action could have an effect, for an indeterminate period of time, on the ability
of the  Servicer to collect  full amounts of interest on certain of the Mortgage
Loans or  Contracts  in a Trust Fund.  Any  shortfall  in  interest  collections
resulting  from the  application of the Relief Act could result in losses to the
holders of the Certificates of the related Series.  In addition,  the Relief Act
imposes  limitations which would impair the ability of the Servicer to foreclose
on an affected  Mortgage Loan or Contract during the borrower's period of active
duty status.  Thus, in the event that such a Mortgage Loan or Contract goes into
default,  there may be delays and losses  occasioned by the inability to realize
upon the Mortgaged Property or Manufactured Home in a timely fashion.

Type of Mortgaged Property

                  The lender may be subject to additional  risk  depending  upon
the type and use of the Mortgaged Property in question. For instance,  Mortgaged
Properties which are hospitals,  nursing homes or convalescent homes may present
special  risks  to  lenders  in  large  part  due  to  significant  governmental
regulation of the operation,  maintenance,  control and financing of health care
institutions.  Mortgages on Mortgaged Properties which are owned by the Borrower
under a condominium  form of ownership are subject to the  declaration,  by-laws
and other  rules  and  regulations  of the  condominium  association.  Mortgaged
Properties which are hotels or motels may present  additional risk to the lender
in that:  (i) hotels and motels are  typically  operated  pursuant to franchise,
management and operating agreements which may be terminable by the operator; and
(ii) the transferability of the hotel's operating,  liquor and other licenses to
the entity acquiring the hotel either through purchase or foreclosure is subject
to the vagaries of local law  requirements.  In addition,  Mortgaged  Properties
which are  multifamily  residential  properties  may be subject to rent  control
laws,  which  could  impact the future cash flows of such  properties.  Finally,
Mortgaged Properties which are financed in the installment sales contract method
may leave the holder of the note 

                                       79
<PAGE>
exposed to tort and other claims as the true owner of the  property  which could
impact the availability of cash to pass through to investors.

Certain Matters Relating to Insolvency

                  The Unaffiliated Seller of the Mortgage Loans or Contracts and
the Depositor  intend that the transfer of such  Mortgage  Loans or Contracts to
the Trust Fund  constitute a sale rather for a pledge of the  Mortgage  Loans or
Contracts  to  secure  indebtedness  of the  seller  of the  Mortgage  Loans  or
Contracts. However, if the Unaffiliated Seller were to become a debtor under the
federal  bankruptcy code or be placed in a conservatorship or receivership under
the  Financial  Institutions  Reform,  Recovery,  and  Enforcement  Act of  1989
("FIRREA"),  as the case  may be,  it is  possible  that a  creditor,  receiver,
conservator or  trustee-in-bankruptcy  of such seller may argue that the sale of
the Mortgage  Loans or Contracts by the  Unaffiliated  Seller is a pledge of the
Mortgage  Loans or Contracts  rather than a sale.  This  position,  if argued or
accepted by a court, could result in a delay in or reduction of distributions to
the related Certificateholders.

                  Under FIRREA the FDIC as receiver or conservator of a Servicer
subject to its jurisdiction may enforce a contract notwithstanding any provision
of the contract  providing for  termination  thereof by reason of the insolvency
of, or appointment of a receiver or conservator for, the Servicer. Consequently,
provisions  in a  Pooling  and  Servicing  Agreement  providing  for an Event of
Default upon certain events of insolvency,  receivership or  conservatorship  of
the Servicer may not be enforceable  against the FDIC as receiver or conservator
to the  extent  that  the  exercise  of such  rights  is based  solely  upon the
insolvency of or appointment of a receiver or conservator  for the Servicer.  In
addition,  the FDIC may transfer the assets and liabilities of an institution in
receivership or conservatorship to another institution.

Bankruptcy Laws

               Numerous statutory  provisions,  including the federal bankruptcy
laws and state laws  affording  relief to debtors,  may interfere with or affect
the ability of the secured  mortgage  lender to obtain  payment of the loan,  to
realize upon collateral and/or enforce a deficiency judgment. For example, under
federal bankruptcy law, virtually all actions (including foreclosure actions and
deficiency judgment proceedings) are automatically stayed upon the filing of the
bankruptcy  petition,  and,  often,  no interest or principal  payments are made
during the course of the bankruptcy  proceeding.  The delay and the consequences
thereof  caused by or on behalf of a junior  lienor may stay the  senior  lender
from  taking  action to  foreclose  out such  junior  lien.  In a case under the
Bankruptcy Code, the lender is precluded from foreclosing without  authorization
from  the  bankruptcy  court.  In  addition,  a court  with  federal  bankruptcy
jurisdiction  may permit a debtor  through  his or her  Chapter 11 or Chapter 13
rehabilitative  plan to cure a monetary default in respect of a mortgage loan on
the debtor's  residence by paying  arrearage within a reasonable time period and
reinstating the original  mortgage loan payment  schedule even though the lender
accelerated the mortgage loan and final judgment of foreclosure had been entered
in state court (provided no sale of the residence had yet occurred) prior to the
filing  of  the  debtor's   petition.   Some  courts  with  federal   bankruptcy
jurisdiction  have  approved  plans,  based  on  the  particular  facts  of  the
reorganization  case,  that  effected  the curing of a mortgage  loan default by
paying arrearages over a number of years.

                  Courts  with  federal   bankruptcy   jurisdiction   have  also
indicated  that the terms of a mortgage  loan  secured by property of the debtor
may be modified. These courts have suggested that such modifications may include
reducing  the amount of each  monthly  payment,  changing  the rate of interest,
altering the repayment schedule,  and reducing the lender's security interest to
the value of the residence, thus leaving the lender in the position of a general
unsecured creditor for the difference between the value of the residence and the
outstanding balance of the loan.

                  Federal  bankruptcy  law may also interfere with or affect the
ability of the secured  mortgage  lender to enforce an assignment by a mortgagor
of rent and leases related to the Mortgaged Property if the related mortgagor is
in a  bankruptcy  proceeding.  Under  Section 362 of the  Bankruptcy  Code,  the
mortgagee  will  be  stayed  from  enforcing  the  assignment,   and  the  legal
proceedings  necessary to resolve the issue can be time-consuming and may result
in  significant  delays in the  receipt of the rents.  Rents may also  escape an
assignment  thereof (i) if the assignment is not fully perfected under state law
prior to  commencement  of the  bankruptcy  proceeding,  (ii) to the 

                                       80
<PAGE>
extent such rents are used by the borrower to maintain the  mortgaged  property,
or for other court authorized expenses,  or (iii) to the extent other collateral
may be substituted for the rents.

                  To the  extent a  mortgagor's  ability  to make  payment  on a
mortgage  loan is dependent on payments  under a lease of the related  property,
such  ability may be impaired by the  commencement  of a  bankruptcy  proceeding
relating to a lessee under such lease.  Under the federal  bankruptcy  laws, the
filing of a petition in bankruptcy by or on behalf of a lessee results in a stay
in  bankruptcy  against  the  commencement  or  continuation  of any state court
proceeding for past due rent, for accelerated rent, for damages or for a summary
eviction  order with respect to a default under the lease that occurred prior to
the filing of the lessee's petition.

                  In addition,  federal bankruptcy law generally provides that a
trustee or debtor in possession in a bankruptcy or reorganization case under the
Bankruptcy  Code may,  subject to approval of the court (a) assume the lease and
retain it or assign it to a third party or (b) reject the lease. If the lease is
assumed,  the trustee or debtor in possession (or assignee,  if applicable) must
cure any  defaults  under the  lease,  compensate  the lessor for its losses and
provide  the  lessor  with  "adequate  assurance"  of future  performance.  Such
remedies may be insufficient,  however,  as the lessor may be forced to continue
under the lease with a lessee that is a poor credit risk or an unfamiliar tenant
if the lease was  assigned,  and any  assurances  provided to the lessor may, in
fact, be inadequate. Furthermore, there is likely to be a period of time between
the date upon which a lessee files a bankruptcy petition and the date upon which
the lease is assumed or  rejected.  Although the lessee is obligated to make all
lease payments  currently with respect to the post-petition  period,  there is a
risk that such  payments  will not be made due to the  lessee's  poor  financial
condition.  If the lease is rejected, the lessor will be treated as an unsecured
creditor with respect to its claim for damages for  termination of the lease and
the mortgagor must relet the mortgage property before the flow of lease payments
will recommence.  In addition,  pursuant to Section  502(b)(6) of the Bankruptcy
Code, a lessor's damages for lease rejection are limited by a formula.

                  In a  bankruptcy  or similar  proceeding,  action may be taken
seeking  the  recovery  as a  preferential  transfer  to the  Trust  Fund of any
payments made by the mortgagor under the related Mortgage Loan.  Moreover,  some
recent court decisions  suggest that even a non-collusive,  regularly  conducted
foreclosure  sale may be challenged in a bankruptcy  proceeding as a "fraudulent
conveyance," regardless of the parties' intent, if a bankruptcy court determines
that the mortgaged property has been sold for less than fair consideration while
the  mortgagor  was  insolvent  and within one year (or within any longer  state
statutes of  limitations  if the trustee in  bankruptcy  elects to proceed under
state fraudulent conveyance law) of the filing of bankruptcy.


                     CERTAIN FEDERAL INCOME TAX CONSEQUENCES

General

                  The  following  is a  general  discussion  of the  anticipated
material federal income consequences of the purchase, ownership, and disposition
of the  Certificates.  The  discussion  below does not  purport  to address  all
federal income  consequences that may be applicable to particular  categories of
investors,  some of which may be subject to special  rules.  The  discussion  is
based upon laws,  regulations,  rulings and decisions now in effect all of which
are subject to change. This discussion reflects the applicable provisions of the
Internal  Revenue Code of 1986, as amended (the "Code"),  as well as regulations
(the "REMIC Regulations")  promulgated by the U.S. Department of the Treasury on
December  23,  1992.   Investors  should  consult  their  own  tax  advisors  in
determining the federal, state, local, and any other tax consequences to them of
the purchase, ownership, and disposition of the Certificates.

                  For  purposes  of  this   discussion,   where  the  applicable
Prospectus  Supplement  provides for a Fixed  Retained Yield with respect to the
Mortgage  Loans or  Contracts  of a Series of  Certificates,  references  to the
Mortgage  Loans or  Contracts  will be  deemed to refer to that  portion  of the
Mortgage Loans or Contracts  held by the Trust Fund,  which does not include the
Fixed  Retained  Yield.  For  purposes  of this  discussion,  references  to the
"principal  amount" or "principal  balance" of a  Certificate  will be deemed to
refer to the Stated Amount in the case of Multi-Class Certificates. For purposes
of this discussion, unless otherwise specified, the term "Mortgage

<PAGE>
Loans" will be used to refer to Mortgage  Loans and  Contracts.  References to a
"holder" or "Certificateholder" in this discussion generally mean the beneficial
owner of a Certificate.

                  The following discussion addresses securities of three general
types: (i) securities ("REMIC  Certificates")  representing interests in a Trust
Fund, or a portion  thereof,  which the Depositor will covenant to elect to have
treated as a real estate mortgage  investment  conduit  ("REMIC") under sections
860A  through  860G of the  Code;  (ii)  securities  ("Non-REMIC  Certificates")
representing  interests  in a Trust Fund (a "Grantor  Trust  Estate")  which the
Depositor  will  covenant  not to elect to have  treated  as a REMIC;  and (iii)
securities  ("Notes")  that are  intended to be treated  for federal  income tax
purposes  as  indebtedness  secured  by  the  underlying  Mortgage  Loans.  This
Prospectus does not address the tax treatment of partnership  interests.  Such a
discussion  will be set forth in the  applicable  Prospectus  Supplement for any
trust issuing securities  characterized as partnership interests. The Prospectus
Supplement for each series of securities will indicate  whether a REMIC election
(or  elections)  will be made  for the  related  Trust  Estate  and,  if a REMIC
election is to be made,  will  identify all "regular  interests"  and  "residual
interests" in the REMIC.

REMIC CERTIFICATES

         General

                  With  respect  to a  particular  Series  of  Certificates,  an
election may be made to treat the Trust Fund (or one or more segregated pools of
assets therein) as one or more REMICs within the meaning of Code Section 860D. A
Trust  Fund or a portion  or  portions  thereof  as to which  one or more  REMIC
elections  will be made will be referred to as a "REMIC  Pool." For  purposes of
this  discussion,  Certificates  of a  Series  as to  which  one or  more  REMIC
elections  are made,  which will include all  Multi-Class  Certificates  and may
include Standard  Certificates or Stripped Certificates or both, are referred to
as "REMIC  Certificates"  and will  consist of one or more  Classes of  "Regular
Certificates" and one Class of "Residual Certificates" in the case of each REMIC
Pool.  Qualification  as  a  REMIC  requires  ongoing  compliance  with  certain
conditions.  With respect to each Series of REMIC Certificates,  the Depositor's
Counsel has advised the Depositor that in the firm's  opinion,  assuming (i) the
making of such an  election,  (ii)  compliance  with the Pooling  and  Servicing
Agreement,  and (iii)  compliance  with any  changes in the law,  including  any
amendments to the Code or applicable Treasury regulations thereunder, each REMIC
Pool will qualify as a REMIC.  In such case,  the Regular  Certificates  will be
considered to be "regular  interests"  in the REMIC Pool and  generally  will be
treated for federal  income tax purposes as if they were newly  originated  debt
instruments,  and the Residual  Certificates  will be considered to be "residual
interests"  in the REMIC  Pool.  The  Prospectus  Supplement  for each Series of
Certificates  will indicate  whether one or more REMIC elections with respect to
the  related  Trust Fund will be made,  in which  event  references  to REMIC or
"REMIC Pool" herein shall be deemed to refer to each such REMIC Pool.

         Status of REMIC Certificates

                  REMIC Certificates held by a mutual savings bank or a domestic
building and loan association  will constitute  "qualifying real property loans"
within the meaning of Code  Section  593(d)(1) in the same  proportion  that the
assets of the REMIC  Pool  would be so  treated.  REMIC  Certificates  held by a
domestic  building and loan  association  will  constitute  either "a regular or
residual   interest   in  a  REMIC"   within  the   meaning   of  Code   Section
7701(a)(19)(C)(xi), but only in the same proportion that the assets of the REMIC
Pool would be treated as "loans . . . secured by an  interest  in real  property
which is . . . residential  real property" (such as single family or multifamily
properties,  but not commercial  properties)  within the meaning of Code Section
7701(a)(19)(C)(v)  or as other assets described in Code Section  7701(a)(19)(C),
and otherwise will not qualify for such treatment.  REMIC Certificates held by a
real estate  investment  trust will  constitute  "real estate assets" within the
meaning of Code Section  856(C)(5)(A),  and interest on the Regular Certificates
and income with respect to Residual Certificates will be considered "interest on
obligations  secured by  mortgages  on real  property  or on  interests  in real
property" within the meaning of Code Section 856(C)(3)(B) in the same proportion
that,  for both  purposes,  the  assets and income of the REMIC Pool would be so
treated. If at all times 95% or more of the assets of the REMIC Pool qualify for
the foregoing respective treatments, the REMIC Certificates will qualify for the
corresponding status in their entirety.  For purposes of Code Sections 593(d)(1)
and 856(c)(5)(A),  payments of principal and interest on the Mortgage Loans that
are reinvested pending  distribution to holders of Certificates qualify for such
treatment.  Where 

                                       82
<PAGE>

two REMIC Pools are part of a tiered structure they will be treated as one REMIC
for purposes of the tests described above  respecting asset ownership of more or
less than 95%. In addition,  if the assets of a REMIC include Buy-Down Loans, it
is possible that the  percentage of such assets  constituting  "qualifying  real
property  loans" or "loans . . . secured by an  interest in real  property"  for
purposes of Code Section 593(d)(1) and 7701(a)(19)(c)(v),  respectively,  may be
required  to be  reduced  by the  amount of the  related  Buy-Down  Fund.  REMIC
Certificates  held  by  a  regulated  investment  company  will  not  constitute
"Government  securities"  within the  meaning of Code  Section  851(b)(4)(A)(i).
REMIC  Certificates  held by certain  financial  institutions will constitute an
"evidence of indebtedness" within the meaning of Code Section 582(c)(1).

         Qualification as a REMIC

                  In order for the REMIC Pool to qualify as a REMIC,  there must
be ongoing  compliance on the part of the REMIC Pool with the  requirements  set
forth in the Code.  The REMIC Pool must  fulfill an asset test,  which  requires
that no more than a de minimis  portion of the assets of the REMIC  Pool,  as of
the close of the third calendar month  beginning  after the "Startup Day" (which
for  purposes  of  this  discussion  is  the  date  of  issuance  of  the  REMIC
Certificates)  and at all times  thereafter,  may  consist of assets  other than
"qualified mortgages" and "permitted investments." The REMIC Regulations provide
a "safe harbor"  pursuant to which the de minimis  requirement  is met if at all
times the aggregate  adjusted  basis of the  nonqualified  assets in less than 1
percent of the  aggregate  adjusted  basis of all the REMIC  Pool's  assets.  An
entity that fails to meet the safe harbor may  nevertheless  demonstrate that it
holds no more than a de minimis amount of nonqualified assets. A REMIC also must
provide  "reasonable  arrangements" to prevent its residual  interest from being
held  by  "disqualified   organizations"   and  applicable  tax  information  to
transferors or agents that violate this  requirement.  See "Taxation of Residual
Certificates -- Tax-Related  Restrictions on Transfers of Residual  Certificates
- -- Disqualified Organizations."

                  A qualified  mortgage is any  obligation  that is  principally
secured by an interest in real  property and that is either  transferred  to the
REMIC  Pool on the  Startup  Day or is  purchased  by the  REMIC  Pool  within a
three-month  period thereafter  pursuant to a fixed-price  contract in effect on
the Startup Day.  Qualified  mortgages include whole mortgage loans, such as the
Mortgage  Loans,  certificates  of  beneficial  interest in a grantor trust that
holds  mortgage  loans,  regular  interests in another  REMIC,  loans secured by
timeshare  interests and loans secured by shares held by a tenant stockholder in
a cooperative housing  corporation,  provided,  in general,  (i) the fair market
value  of  the  real  property  security  (including  buildings  and  structural
components  thereof)  is at least 80% of the  principal  balance of the  related
Mortgage  Loan  either at  origination  or as of the  Startup  Day (an  original
loan-to-value  ratio of not more  than 125% with  respect  to the real  property
security) or (ii)  substantially  all the  proceeds of the Mortgage  Loan or the
underlying mortgage loan were used to acquire, improve or protect an interest in
real  property  that,  at the  origination  date,  was the only security for the
Mortgage  Loan or  underlying  mortgage  loan. A qualified  mortgage  includes a
qualified  replacement  mortgage,  which is any  property  that  would have been
treated as a qualified  mortgage if it were transferred to the REMIC Pool on the
Startup  Day and that is  received  either  (i) in  exchange  for any  qualified
mortgage  within a  three-month  period  thereafter  or (ii) in  exchange  for a
"defective  obligation"  within  a  two-year  period  thereafter.  A  "defective
obligation"  includes  (i) a  mortgage  in  default  or as to which  default  is
reasonably foreseeable, (ii) a mortgage as to which a representation or warranty
made at the time of  transfer  to the  REMIC  Pool has  been  breached,  (iii) a
mortgage that was  fraudulently  procured by the mortgagor,  and (iv) a mortgage
that was not in fact  principally  secured  by real  property  (but only if such
mortgage is disposed of within 90 days of  discovery).  A mortgage  loan that is
"defective" as described in clause (iv) that is not sold or, if within two years
of the  Startup  Day,  exchanged,  within 90 days of  discovery,  ceases to be a
qualified mortgage after such 90-day period.

                  The REMIC  Regulations  provide  that  obligations  secured by
interests in  manufactured  housing which qualify as "single family  residences"
within  the  meaning of Code  Section  25(e)(10)  may be  treated as  "qualified
mortgages" of a REMIC.  Under Code Section  25(e)(10),  the term "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.  The Depositor  will represent and
warrant that each of the  Manufactured  Homes securing the Contracts  meets this
definition of "single family residence."

                                       83
<PAGE>
                  Permitted investments include cash flow investments, qualified
reserve  assets  and  foreclosure  property.  A  cash  flow  investment  is  any
instrument,  earning a return in the nature of interest,  of amounts received on
or with respect to qualified  mortgages for a temporary period, not exceeding 13
months,  until the next  scheduled  distribution  to holders of interests in the
REMIC Pool.  A  qualified  reserve  asset is any  intangible  property  held for
investment  that is part of any reasonably  required  reserve  maintained by the
REMIC Pool to provide  for  payments of expenses of the REMIC Pool or to provide
additional  security for payments due on the regular or residual  interests that
otherwise  may be  delayed or  defaulted  upon  because  of  default  (including
delinquencies)  on the qualified  mortgages,  lower than  expected  reinvestment
returns,  prepayment  interest shortfalls and certain other  contingencies.  The
reserve  fund will be  disqualified  if more than 30 percent of the gross income
from the assets in such fund for the year is derived  from the sale of  property
held for less than three  months,  unless  required  to prevent a default on the
regular  interests  caused by a default on one or more  qualified  mortgages.  A
reserve fund must be reduced  "promptly  and  appropriately"  as payments on the
Mortgage Loans are received.  Foreclosure  property is real property acquired by
the REMIC Pool in  connection  with  default or imminent  default of a qualified
mortgage and generally held for not more than two years, with extensions granted
by the Internal Revenue Service.

                  In  addition  to  the  foregoing  requirements,   the  various
interests  in a REMIC  Pool  also  must meet  certain  requirements.  All of the
interests  in a REMIC  Pool  must be either  of the  following:  (i) one or more
classes of regular  interests  or (ii) a class of  residual  interests  on which
distributions, if any, are made pro rata. A regular interest is an interest in a
REMIC Pool that is issued on the Startup Day with fixed terms,  is designated as
a regular  interest,  and  unconditionally  entitles  the  holder  to  receive a
specified principal amount (or other similar amount), and provides that interest
payments (or other similar  amounts),  if any, at or before  maturity either are
payable  based on a fixed rate or at a qualified  variable  rate or consist of a
specified,  nonvarying portion of the interest payments on qualified  mortgages.
The specified  principal amount of a regular interest that provides for interest
payments  consisting of a specified,  nonvarying portion of interest payments on
qualified  mortgages may be zero. A residual  interest is an interest in a REMIC
Pool  other than a regular  interest  that is issued on the  Startup  Day and is
designated as a residual interest. An interest in a REMIC Pool may be treated as
a regular  interest even if payments of principal  with respect to such interest
are subordinated to payments on other regular interests or the residual interest
in the REMIC Pool, and are dependent on the absence of defaults or delinquencies
on qualified mortgages or permitted investments,  lower than reasonably expected
returns on permitted  investments,  unanticipated expenses incurred by the REMIC
Pool or prepayment interest shortfalls. Accordingly, the Regular Certificates of
a Series  will  constitute  one or more  classes of regular  interests,  and the
Residual  Certificates  with  respect  to each REMIC  Pool in that  Series  will
constitute a single class of residual interests on which  distributions are made
pro rata.

                  If an entity, such as the REMIC Pool, fails to comply with one
or more of the  ongoing  requirements  of the Code for REMIC  status  during any
taxable  year,  the Code provides that the entity will not be treated as a REMIC
for such year and thereafter.  In this event, an entity with multiple classes of
ownership  interests  may be  treated  as a  separate  association  taxable as a
corporation  under Treasury  regulations,  and the Regular  Certificates  may be
treated as equity interests therein. The Code, however,  authorizes the Treasury
Department to issue  regulations  that address  situations where failure to meet
one or more of the  requirements  for REMIC status occurs  inadvertently  and in
good faith, and disqualification of the REMIC Pool would occur absent regulatory
relief. Investors should be aware, however, that the Conference Committee Report
to the 1986 Act indicates that the relief may be accompanied by sanctions,  such
as the  imposition  of a corporate  tax on all or a portion of the REMIC  Pool's
income for the period of time in which the requirements for REMIC status are not
satisfied.

Taxation of Regular Certificates

         General

                  In general, interest paid or accrued, original issue discount,
and market discount on a Regular  Certificate will be treated as ordinary income
to a holder of the Regular  Certificate (the "Regular  Certificateholder"),  and
principal  payments  on a Regular  Certificate  will be  treated  as a return of
capital to the extent of the  Regular  Certificateholder's  basis in the Regular
Certificate allocable thereto.  Regular  Certificateholders must use the accrual
method of  accounting  with regard to Regular  Certificates,  regardless  of the
method of accounting otherwise used by such Regular Certificateholders.

                                       84

<PAGE>
         Original Issue Discount

                  Compound  Interest  Certificates  will be, and  certain of the
Regular  Certificates of other Classes of a Series may be, issued with "original
issue discount" within the meaning of Code Section 1273(a). Holders of any Class
or Subclass of Regular  Certificates  having  original issue discount  generally
must  include  original  issue  discount in ordinary  income for federal  income
purposes as it accrues,  in accordance with the constant yield method that takes
into  account the  compounding  of  interest.  Such accrual may be in advance of
receipt of the cash  attributable  to such income.  The following  discussion is
based in part on temporary and final Treasury  regulations issued on February 2,
1994 under Code Sections 1271 through 1273 and 1275 (the "OID  Regulations") and
in part on the provisions of the 1986 Act. 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.  To
the extent such issues are not addressed in the OID  Regulations,  the Depositor
intends to apply the methodology described in the Conference Committee Report to
the 1986 Act. No assurance  can be provided  that the Internal  Revenue  Service
will not take a different  position as to those matters not currently  addressed
by the OID Regulations. Moreover, the OID Regulations include an anti-abuse rule
allowing  the  Internal  Revenue  Service  to  apply  or  depart  from  the  OID
Regulations  where  necessary or  appropriate  to ensure a reasonable  result in
light  of  the  applicable  statutory  provisions.  A tax  result  will  not  be
considered   unreasonable  under  the  anti-abuse  rule  in  the  absence  of  a
substantial effect on the present value of a taxpayer's tax liability. Investors
are advised to consult  their own tax advisors as to the  discussion  herein and
the appropriate  method for reporting  interest and original issue discount with
respect to the Regular Certificates.

                  Each Regular Certificate (except to the extent described below
with respect to a Regular  Certificate  on which  principal is  distributed in a
single installment or by lots of specified principal amounts upon the request of
a  Certificateholder  or by random lot (a "Retail Class  Certificate"))  will be
treated as a single  installment  obligation  for  purposes of  determining  the
original issue discount includible in a Regular  Certificateholder's income. The
total amount of original issue  discount on a Regular  Certificate is the excess
of the "stated redemption price at maturity" of the Regular Certificate over its
"issue price." The issue price of a Regular Certificate offered pursuant to this
Prospectus generally is the first price at which a substantial amount of Regular
Certificates of that Class is sold to the public (excluding bond houses, brokers
and  underwriters).  Although unclear under the OID  Regulations,  the Depositor
intends to treat the issue price of a Class as to which there is no  substantial
sale as of the  issue  date or that is  retained  by the  Depositor  as the fair
market  value of that Class as of the issue  date.  The issue price of a Regular
Certificate   also   includes   any   amount   paid   by  an   initial   Regular
Certificateholder  for accrued  interest  that  relates to a period prior to the
issue date of the  Regular  Certificate,  unless the  Regular  Certificateholder
elects on its  federal  income tax return to exclude  such amount from the issue
price and to recover it on the first  Distribution  Date. The stated  redemption
price at maturity of a Regular  Certificate always includes the principal amount
of the Regular  Certificate,  but generally  will not include  distributions  of
interest if such interest distributions  constitute "qualified stated interest."
Under the OID Regulations,  qualified  stated interest  generally means interest
payable at a single fixed rate or a qualified  variable rate 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.  No
distributions  on  a  Compound  Interest   Certificate,   or  on  other  Regular
Certificates  with respect to which interest  distributions  may be deferred and
added to principal, will constitute qualified stated interest, and, accordingly,
the stated  redemption price at maturity of such Regular  Certificates  includes
not only their  principal  balances  but also all other  distributions  (whether
denominated  as accrued  interest or current  interest) to be received  thereon.
Likewise, the Depositor intends to treat an "interest only" Class, or a Class on
which  interest is  substantially  disproportionate  to its principal  amount (a
so-called  "super-premium") Class as having no qualified stated interest.  Where
the interval between the issue date and the first Distribution Date on a Regular
Certificate is shorter than the interval between subsequent  Distribution Dates,
the interest  attributable to the additional days will be included in the stated
redemption price at maturity.

                  Under a de minimis rule,  original issue discount on a Regular
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 is scheduled to be made by a fraction,  the numerator of
which is the amount of each distribution included in the stated redemption

                                       85
<PAGE>

price at maturity of the Regular Certificate and the denominator of which is the
stated redemption price at maturity of the Regular  Certificate.  The Conference
Committee   Report  to  the  1986  Act  provides   that  the  schedule  of  such
distributions  should be  determined  in  accordance  with the  assumed  rate of
prepayment  of  the  Mortgage  Loans  (the  "Prepayment   Assumption")  and  the
anticipated reinvestment rate, if any, relating to the Regular Certificates. The
Prepayment  Assumption with respect of 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, under the OID Regulations,  Regular Certificateholders may elect
to accrue all de minimis  original issue  discount  (other than de minimis issue
discount  attributable  to a  "teaser"  interest  rate  or an  initial  interest
holiday) as well as market discount and market premium, under the constant yield
method. See "Election to Treat All Interest Under the Constant Yield Method."

                  A Regular  Certificateholder  generally  must include in gross
income for any taxable year the sum of the "daily  portions," as defined  below,
of the original  issue  discount on the Regular  Certificate  accrued  during an
accrual period for each day on which it holds the Regular Certificate, including
the date of purchase but excluding the date of  disposition.  The Depositor will
treat the monthly period ending on the day before each  Distribution Date as the
accrual period. With respect to each Regular Certificate,  a calculation will be
made of the original  issue discount that accrues  during each  successive  full
accrual period (or shorter period from the date of original  issue) that ends on
the day before the related  Distribution  Date on the Regular  Certificate.  The
Conference  Committee  Report to the 1986 Act states that the rate of accrual of
original issue  discount is intended to be based on the  Prepayment  Assumption.
Other than as discussed  below with respect to a Retail Class  Certificate,  the
original issue discount  accruing in a full accruing period would be the excess,
if  any,  of (i)  the  sum of (a)  the  present  value  of all of the  remaining
distributions  to be  made  on the  Regular  Certificate  as of the  end of that
accrual period that are included in the Regular  Certificate's stated redemption
price at maturity,  and (b) the  distributions  made on the Regular  Certificate
during the accrual period that are included in the Regular  Certificate's stated
redemption price at maturity,  over (ii) the adjusted issue price of the Regular
Certificate  at the  beginning of the accrual  period.  The present value of the
remaining  distributions  referred to in the  preceding  sentence is  calculated
based on (i) the yield to maturity of the Regular Certificate at the issue date,
(ii) events (including  actual  prepayments) that have occurred prior to the end
of the accrual period, and (iii) the Prepayment Assumption.  For these purposes,
the  adjusted  issued  price of a Regular  Certificate  at the  beginning of any
accrual period equals the issue price of the Regular  Certificate,  increased by
the  aggregate  amount of original  issue  discount  with respect to the Regular
Certificate that accrued in all such prior periods, and reduced by the amount of
distributions  included in the Regular  Certificate's stated redemption price at
maturity that were made on the Regular  Certificate in such prior  periods.  The
original  issue  discount  accruing  during any accrual period (as determined in
this  paragraph)  will then be  divided  by the  number of days in the period to
determine  the daily  portion of  original  issue  discount  for each day in the
period.  With respect to an initial  accrual  period shorter than a full accrual
period,  the daily  portions  of  original  issue  discount  must be  determined
according to an appropriate allocation under any reasonable method.

                  Under  the  method  described  above,  the daily  portions  of
original  issue  discount  required  to  be  included  in  income  by a  Regular
Certificateholder  generally  will increase to take into account  prepayments on
the Mortgage  Loans that exceed the  Prepayment  Assumption,  and generally will
decrease (but not below zero for any period) if the  prepayments are slower than
the Prepayment Assumption.

                  In the  case of a  Retail  Class  Certificate,  the  Depositor
intends to determine  the yield to maturity of such  Certificate  based upon the
anticipated payment characteristics of the Class as a whole under the Prepayment
Assumption.  In general,  the original  issue  discount  accruing on each Retail
Class  Certificate in a full accrual period would be its allocable  share of the
original  issue  discount  with respect to the entire  Class,  as  determined in
accordance with the preceding paragraph.  However, in the case of a distribution
in  retirement  of the entire  unpaid  principal  balance  of any  Retail  Class
Certificate  (or portion of such unpaid  principal  balance),  (a) the remaining
unaccrued  original issue  discount  allocable to such  Certificate  (or to such
portion)  will accrue at the time of such  distribution,  and (b) the accrual of
original  issue discount  allocable to each remaining  Certificate of such Class
(or the remaining unpaid principal balance of a partially  redeemed Retail Class
Certificate  after a  distribution  of  principal  has  been  received)  will be
adjusted by reducing the present value of the  remaining  payments on such Class
and the  adjusted  issue price of such Class to the extent  attributable  to the
portion  of the unpaid  principal  balance  thereof  that was  distributed.  The
Depositor believes that the foregoing treatment is consistent with the "pro-rata

                                       86
<PAGE>
prepayment"  rules of the OID  Regulations,  but with  the  rate of  accrual  of
original issue  discount  determined  based on the  Prepayment  Assumption for a
Class as a whole. Investors are advised to consult their tax advisors as to this
treatment.

                  A purchaser of a Regular  Certificate  at a price greater than
its adjusted issue price but less than its stated  redemption  price at maturity
will be required to include in gross  income the daily  portions of the original
issue discount on the Regular  Certificate  reduced pro rata by a fraction,  the
numerator of which is the excess of its purchase  price over such adjusted issue
price  and the  denominator  of  which is the  excess  of the  remaining  stated
redemption price at maturity over the adjusted issue price. Alternatively,  such
a subsequent purchaser may elect to treat all such acquisition premium under the
constant yield method,  as described below under the heading  "Election to Treat
All Interest Under the Constant Yield Method."

         Variable Rate Regular Certificates

                  Regular  Certificates  may  provide  for  interest  based on a
variable rate.  Under the OID  Regulations,  interest is treated as payable at a
variable  rate if,  generally,  (i) the issue price does not exceed the original
principal  balance  by more  than a  specified  amount,  and (ii)  the  interest
compounds or is payable at least  annually at current  values of (a) one or more
"qualified  floating  rates,"  (b) a single  fixed rate  followed by one or more
qualified  floating rates,  (c) a single  "objective rate" or (d) a single fixed
rate and a single objective rate that is a "qualified  inverse floating rate." A
floating  rate is a  qualified  floating  rate if  variations  in the  rate  can
reasonably  be expected  to measure  contemporaneous  variations  in the cost of
newly borrowed funds,  where such rate is subject to a multiple of not less than
zero nor more than 1.35. Such rate may also be increased or decreased by a fixed
spread  or  subject  to a fixed  cap or  floor,  or a cap or  floor  that is not
reasonably  expected as of the issue date to affect the yield of the  instrument
significantly. An objective rate includes a rate determined using a single fixed
formula and that is based on one or more  qualified  floating rates or the yield
or  changes in the price of  actively  traded  personal  property.  A  qualified
inverse floating rate is a rate equal to a fixed rate minus a qualified floating
rate that inversely reflects the contemporaneous variations in the cost of newly
borrowed  funds;  an  inverse  floating  rate  that is not a  qualified  inverse
floating  rate  may  nevertheless  be an  objective  rate.  A Class  of  Regular
Certificates  may be issued under this  Prospectus that does not have a variable
rate under the foregoing rules, for example, a Class that bears an interest-only
or super-premium floating rate, or a fixed rate for one year or more followed by
the inverse of an index multiplied by more than 1.35. It is possible that such a
Class may be considered  to bear  "contingent  interest,"  within the meaning of
proposed  Treasury  regulations  issued on December  16,  1994.  These  proposed
regulations under certain circumstances could result in a deferral of the timing
of  reporting  of such  interest  income  when  compared to the  original  issue
discount rules.  However, the proposed regulations regarding contingent interest
have not been  adopted  in final  form and may not  currently  by  relied  upon.
Moreover, under the REMIC Regulations,  a Regular Certificate (i) bearing a rate
that  qualifies  as a variable  rate under the OID  Regulations  that is tied to
current  values of a variable rate (or the highest,  lowest or average of two or
more variable rates)  including a rate based on the average cost of funds of one
or more  financial  institutions,  or a positive or negative  multiple of such a
rate (plus or minus a specified  number of basis points),  or that  represents a
weighted  average of rates on some or all of the qualified  mortgages  that bear
either a fixed rate or a variable rate, including such a rate that is subject to
one or more caps or floors,  or (ii) bearing one or more such variable rates for
one or more periods,  or one or more fixed rates for one or more periods,  and a
different  variable  or fixed  rate for other  periods,  qualifies  as a regular
interest in a REMIC.  Accordingly,  unless otherwise indicated in the applicable
Prospectus Supplement,  the Depositor intends to treat Regular Certificates that
qualify as regular  interests  under this rule in the same manner as obligations
bearing a variable rate for original issue  discount  reporting  purposes,  with
regular  interests that do not meet the definition of a variable rate in the OID
Regulations being treated as having all non-qualified stated interest.

                  The  amount of  original  issue  discount  with  respect  to a
Regular  Certificate  bearing a variable  rate of  interest  will  accrue in the
manner  described  above  under  "Original  Issue  Discount,"  with the yield to
maturity  and  future  payments  on such  Regular  Certificate  generally  to be
determined by assuming that interest will be payable for the life of the Regular
Certificate  based on the  initial  rate  (or,  if  different,  the value of the
applicable  variable rate as of the pricing date). Unless otherwise specified in
the  applicable  Prospectus  Supplement,  the  Depositor  intends  to treat such
variable interest as qualified stated interest,  other than variable interest on
an interest-only  Class, which will be treated as non-qualified  stated interest
includible  in  the  stated  redemption  price  at  maturity. 

                                       87
<PAGE>

Ordinary  income  reportable for any period will be adjusted based on subsequent
changes in the applicable interest rate index.

         Deferred Interest

                  Any Deferred  Interest that accrues with respect to a Class of
Regular  Certificates  will  constitute  income to the  holders of such  Regular
Certificates  prior to the  time  distributions  of cash  with  respect  to such
Deferred  Interest are made.  The Depositor will treat all interest on a Regular
Certificate  as to which there may be Deferred  Interest  as  includible  in the
stated redemption price at maturity thereof.

         Market Discount

                  A purchaser  of a Regular  Certificate  also may be subject to
the market  discount rules of Code Sections 1276 through 1278.  Under these Code
sections and the  principles  applied by the OID  Regulations  in the context of
original  issue  discount,   "market  discount"  is  the  amount  by  which  the
purchaser's  original  basis in the Regular  Certificate  (i) is exceeded by the
then-current principal amount of the Regular Certificate, or (ii) in the case of
a Regular  Certificate  having  original  issue  discount,  is  exceeded  by the
adjusted issue price of such Regular  Certificate at the time of purchase.  Such
purchaser  generally will be required to recognize ordinary income to the extent
of  accrued  market  discount  on  such  Regular  Certificate  as  distributions
includible in the stated  redemption price at maturity thereof are received,  in
an amount not exceeding any such distribution. Such market discount would accrue
in a manner to be provided in Treasury  regulations and should take into account
the  Prepayment  Assumption.  The  Conference  Committee  Report to the 1986 Act
provides that until such  regulations  are issued,  such market  discount  would
accrue either (i) on the basis of a constant interest rate, or (ii) in the ratio
of stated  interest  allocable to the relevant period to the sum of the interest
for such period plus the remaining  interest as of the end of such period, or in
the case of a Regular  Certificate  issued with original issue discount,  in the
ratio of original issue discount  accrued for the relevant  period to the sum of
the original issue discount accrued for such period plus the remaining  original
issue discount as of the end of such period.  Such purchaser also generally will
be  required to treat a portion of any gain on a sale or exchange of the Regular
Certificate as ordinary income to the extent of the market  discount  accrued to
the date of  disposition  under one of the foregoing  methods,  less any accrued
market discount previously reported as ordinary income as partial  distributions
in reduction of the stated  redemption  price at maturity  were  received.  Such
purchaser will be required to defer  deduction of all or a portion of the excess
of the  interest  paid or accrued  on  indebtedness  incurred  or  continued  to
purchase  or carry  the  Regular  Certificate  over the  interest  distributable
thereon.  The  deferred  portion of such  interest  expense in any taxable  year
generally will not exceed the accrued market discount on the Regular Certificate
for such year. Any such deferred  interest expense is, in general,  allowed as a
deduction not later than the year in which the related market discount income is
recognized or the Regular  Certificate  is disposed of. As an alternative to the
inclusion  of market  discount  in income on the  foregoing  basis,  the Regular
Certificateholder may elect to include market discount in income currently as it
accrues  on  all  market   discount   instruments   acquired  by  such   Regular
Certificateholder in that taxable year or thereafter, in which case the interest
deferral  rule will not apply.  See  "Election to Treat All  Interest  Under the
Constant  Yield  Method"  below  regarding an  alternative  manner in which such
election may be deemed to be made.

                  By  analogy  to the  OID  Regulations,  market  discount  with
respect to a Regular  Certificate  will be  considered to be zero if such market
discount is less than 0.25% of the remaining stated redemption price at maturity
of such Regular  Certificate  multiplied by the weighted average maturity of the
Regular Certificate (determined as described above in the fourth paragraph under
"Original Issue Discount") remaining after the date of purchase. It appears that
de minimis  market  discount  would  generally be reported pro rata as principal
payments are received.  Treasury  regulations  implementing  the market discount
rules have not yet been issued, and therefore investors should consult their own
tax  advisors   regarding  the  application  of  these  rules  as  well  as  the
advisability of making any of the elections with respect thereto.

                                       88
<PAGE>

         Premium

                  A Regular  Certificate  purchased  at a cost  greater than its
remaining  stated  redemption  price at maturity  generally is  considered to be
purchased  at a premium.  If the Regular  Certificateholder  holds such  Regular
Certificate  as a "capital  asset" within the meaning of Code Section 1221,  the
Regular  Certificateholder  may elect under Code  Section  171 to amortize  such
premium under the constant yield method. The Conference  Committee Report to the
1986 Act indicates a Congressional intent that the same rules that will apply to
the accrual of market  discount on  installment  obligations  will also apply to
amortizing bond premium under Code Section 171 on installment  obligations  such
as the Regular Certificates,  although it is unclear whether the alternatives to
the constant yield method described above under "Market Discount" are available.
Amortizable  bond premium will be treated as an offset to interest income on the
Regular  Certificates,  rather than a separate  deduction item. See "Election to
Treat  All  Interest  Under  the  Constant  Yield  Method"  below  regarding  an
alternative  manner in which the Code  Section 171  election may be deemed to be
made.

         Treatment of Losses

                  Regular  Certificateholders  will be required to report income
with  respect to  Regular  Certificates  on the  accrual  method of  accounting,
without giving effect to delays or reductions in  distributions  attributable to
defaults or delinquencies on the Mortgage Loans,  except to the extent it can be
established  that such losses are  uncollectible.  Accordingly,  the holder of a
Regular Certificate, particularly a Subordinate Certificate, may have income, or
may incur a diminution in cash flow as a result of a default or delinquency, but
may not be able to take a deduction  (subject to the  discussion  below) for the
corresponding loss until a subsequent taxable year. Although not entirely clear,
it appears  that  Regular  Certificateholders  that are  corporations  should in
general  be  allowed  to deduct as an  ordinary  loss such loss with  respect to
principal   sustained  during  the  taxable  year  on  account  of  any  Regular
Certificates  becoming  wholly or  partially  worthless,  and that,  in general,
Regular  Certificateholders  that are not corporations will be allowed to deduct
as a  short-term  capital  loss any loss  sustained  during the taxable  year on
account of a portion of any such Regular Certificates becoming wholly worthless.
Although   the   matter  is  not  free   from   doubt,   non-corporate   Regular
Certificateholders  should be allowed a bad debt  deduction  at such time as the
principal  balance of such  Regular  Certificates  is reduced to reflect  losses
resulting from any liquidated  Mortgage  Loans.  The Internal  Revenue  Service,
however,  could take the position that  non-corporate  holders will be allowed a
bad debt  deduction  to reflect  such losses only after all the  Mortgage  Loans
remaining  in the Trust Fund have been  liquidated  or the  applicable  Class of
Regular  Certificates has been otherwise  retired.  The Internal Revenue Service
could also assert that losses on the Regular Certificates are deductible on some
other method that may defer such  deductions  for all holders,  such as reducing
future cash flow for purposes of computing  original  issue  discount.  This may
have the effect of creating  "negative"  original  issue discount which would be
deductible  only against  future  positive  original issue discount or otherwise
upon termination of the Class. Regular  Certificateholders  are urged to consult
their own tax advisors regarding the appropriate timing, amount and character of
any  loss   sustained  with  respect  to  such  Regular   Certificates.   Losses
attributable to interest  previously  reported as income should be deductible as
ordinary losses by both corporate and non-corporate holders.  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 Regular Certificates.

         Election to Treat All Interest Under the Constant Yield Method

               A holder of a debt instrument  such as a Regular  Certificate may
elect to treat all interest  that accrues on the  instrument  using the constant
yield  method,  with none of the  interest  being  treated as  qualified  stated
interest.  For  purposes  of  applying  the  constant  yield  method  to a  debt
instrument subject to such an election, (i) "interest" includes stated interest,
original issue discount, de minimis original issue discount, market discount and
de minimis  market  discount,  as adjusted by any  amortizable  bond  premium or
acquisition premium and (ii) the debt instrument is treated as if the instrument
were  issued on the  holder's  acquisition  date in the  amount of the  holder's
adjusted basis immediately after  acquisition.  A holder generally may make such
an election on an instrument by instrument basis or for a class or group of debt
instruments.  However,  if the holder  makes such an election  with respect to a
debt  instrument  with  amortizable  bond premium or with market  discount,  the
holder is deemed to have made  elections  to amortize  bond premium or to report
market discount income  currently as it accrues under the constant yield method,
respectively,  for all premium bonds held or market  discount  bonds acquired by
the holder in the same 

                                       89
<PAGE>

taxable year or thereafter.  The election is made on the holder's federal income
tax  return  for the  year in which  the  debt  instrument  is  acquired  and is
irrevocable except with the approval of the Internal Revenue Service.  Investors
should consult their own tax advisors  regarding the advisability of making such
an election.

         Sale or Exchange of Regular Certificates

                  If a Regular  Certificateholder  sells or  exchanges a Regular
Certificate,  the Regular Certificateholder will recognize gain or loss equal to
the  difference,  if any,  between the amount received and its adjusted basis in
the Regular Certificate.  The adjusted basis of a Regular Certificate  generally
will equal the cost of the Regular  Certificate to the seller,  increased by any
original issue discount or market discount  previously  included in the seller's
gross  income  with  respect to the Regular  Certificate  and reduced by amounts
included in the state  redemption  price at maturity of the Regular  Certificate
that were previously received by the seller and by any amortized premium.

                  Except as described above with respect to market discount, and
except as provided in this  paragraph,  any gain or loss on the sale or exchange
of a  Regular  Certificate  realized  by  an  investor  who  holds  the  Regular
Certificate  as a  capital  asset  will be  capital  gain or  loss  and  will be
long-term or short-term  depending on whether the Regular  Certificate  has been
held for the  long-term  capital gain holding  period  (currently  more than one
year). Such gain will be treated as ordinary income (i) if a Regular Certificate
is held as  part  of a  "conversion  transaction"  as  defined  in Code  Section
1258(c),  up to the amount of  interest  that would have  accrued on the Regular
Certificateholder's  net investment in the conversion transaction at 120% of the
appropriate  applicable Federal rate under Code Section 1274(d) in effect at the
time the  taxpayer  entered  into the  transaction  minus any amount  previously
treated as ordinary  income with  respect to any prior  disposition  of property
that was held as a part of such transaction, (ii) in the case of a non-corporate
taxpayer,  to the extent such  taxpayer has made an election  under Code Section
163(d)(4)  to have net  capital  gains  taxed as  investment  income at ordinary
income rates,  or (iii) to the extent that such gain does not exceed the excess,
if any, of (a) the amount that would have been includible in the gross income of
the  holder if his yield on such  Regular  Certificate  were 110  percent of the
applicable  Federal  rate as of the date of  purchase,  over (b) the  amount  of
income  actually  includible  in the gross income of such holder with respect to
the Regular Certificate. In addition, gain or loss recognized from the sale of a
Regular  Certificate by certain banks or thrift  institutions will be treated as
ordinary income or loss pursuant to Code Section 582(c). Pursuant to the Revenue
Reconciliation Act of 1993, capital gains of certain non-corporate taxpayers are
subject to a lower maximum tax rate than ordinary income of such taxpayers.  The
maximum  tax rate for  corporations  is the same with  respect to both  ordinary
income and capital gains.

Taxation of Residual Certificates

      Taxation of REMIC Income

                  Generally, the "daily portions" of REMIC taxable income or net
loss will be includible as ordinary  income or loss in  determining  the federal
taxable income of holders of Residual  Certificates  ("Residual  Holders"),  and
will not be taxed  separately  to the REMIC  Pool.  The daily  portions of REMIC
taxable income or net loss of a Residual Holder are determined by allocating the
REMIC Pool's  taxable  income or net loss for each calendar  quarter  ratably to
each day in such quarter and by allocating such daily portion among the Residual
Holders in proportion to their respective  holdings of Residual  Certificates in
the REMIC Pool on such day. REMIC taxable income is generally  determined in the
same manner as the taxable  income of an individual  using the accrual method of
accounting  except  that  (i) the  limitation  on  deductibility  of  investment
interest  expense and expenses for the  production of income do not apply,  (ii)
all bad loans will be deductible as business bad debts, and (iii) the limitation
on the  deductibility of interest and expenses related to tax-exempt income will
apply. The REMIC Pool's gross income includes interest,  original issue discount
income,  and market discount income,  if any, on the Mortgage Loans,  reduced by
amortization of any premium on the Mortgage  Loans,  plus income on reinvestment
of cash flows and reserve assets plus any  cancellation of  indebtedness  income
upon allocation of realized losses to the Regular Certificates. The REMIC Pool's
deductions  include  interest and original issue discount expense on the Regular
Certificates,  servicing  fees  on  the  Mortgage  Loans,  other  administrative
expenses  of the REMIC  Pool and  realized  losses on the  Mortgage  Loans.  The
requirement  that Residual Holders report their pro rata share of taxable income

                                       90
<PAGE>
or net loss of the REMIC Pool will continue until there are no  Certificates  of
any class of the related Series outstanding.

                  The  taxable  income  recognized  by a Residual  Holder in any
taxable year will be affected by, among other factors,  the relationship between
the timing of  recognition  of interest  and original  issue  discount or market
discount  income or  amortization of premium with respect to the Mortgage Loans,
on the one hand, and the timing of deductions for interest  (including  original
issue  discount) on the Regular  Certificates,  on the other hand.  In the event
that an  interest  in the  Mortgage  Loans is  acquired  by the REMIC  Pool at a
discount, and one or more of such Mortgage Loans is prepaid, the Residual Holder
may recognize  taxable income without being entitled to receive a  corresponding
amount of cash  because  (i) the  prepayment  may be used in whole or in part to
make  distributions in reduction of principal on the Regular  Certificates,  and
(ii) the discount on the Mortgage Loans which is includible in income may exceed
the deduction allowed upon such  distributions on those Regular  Certificates on
account of any  unaccrued  original  issue  discount  relating to those  Regular
Certificates.  When  there is more than one Class of Regular  Certificates  that
distribute  payments  in  reduction  of  principal  balance  sequentially,  this
mismatching  of income and  deductions  is  particularly  likely to occur in the
early years following issuance of the Regular Certificates when distributions in
reduction of principal  are being made in respect of earlier  Classes of Regular
Certificates  to the extent that such  Classes  are not issued with  substantial
discount.  If taxable income attributable to such a mismatching is realized,  in
general, losses would be allowed in later years as payments on the later Classes
of Regular  Certificates are made. Taxable income may also be greater in earlier
years  than in later  years  as a  result  of the  fact  that  interest  expense
deductions,  expressed as a percentage of the  outstanding  principal  amount of
such a Series of Regular  Certificates,  may increase over time as distributions
of principal  are made on the lower  yielding  Classes of Regular  Certificates,
whereas,  to the extent  the REMIC Pool  contains  fixed  rate  Mortgage  Loans,
interest  income with respect to any given  Mortgage  Loan will remain  constant
over time as a  percentage  of the  outstanding  principal  amount of that loan.
Consequently, Residual Holders must have sufficient other sources of cash to pay
any federal, state, or local income taxes due as a result of such mismatching or
unrelated  deductions  against  which to  offset  such  income,  subject  to the
discussion  of  "excess  inclusions"  below  under  "Limitations  on  Offset  or
Exemption  of REMIC  Income."  The  timing of such  mismatching  of  income  and
deductions  described in this paragraph,  if present with respect to a Series of
Certificates,  may have a significant  adverse  effect upon a Residual  Holder's
after-tax rate of return. In addition, a Residual Holder's taxable income during
certain periods may exceed the income reflected by such Residual Holder for such
periods in accordance with generally accepted accounting  principles.  Investors
should consult their own  accountants  concerning  the  accounting  treatment of
their investment in Residual Certificates.

         Basis and Losses

                  The amount of any net loss of the REMIC Pool that may be taken
into  account by the  Residual  Holder is limited to the  adjusted  basis of the
Residual  Certificate  as of the close of the quarter (or time of disposition of
the Residual Certificate if earlier), determined without taking into account the
net loss for the  quarter.  The  initial  adjusted  basis  of a  purchaser  of a
Residual  Certificate  is the amount paid for such  Residual  Certificate.  Such
adjusted  basis will be increased  by the amount of taxable  income of the REMIC
Pool  reportable  by the Residual  Holder and will be  decreased  (but not below
zero),  first, by a cash  distribution  from the REMIC Pool and, second,  by the
amount of loss of the REMIC Pool  reportable  by the Residual  Holder.  Any loss
that  is  disallowed  on  account  of  this   limitation  may  be  carried  over
indefinitely by the Residual Holder for whom such loss was disallowed and may be
used by such  Residual  Holder only to offset any income  generated  by the same
REMIC Pool.

                  A Residual  Holder will not be permitted to amortize  directly
the cost of its  Residual  Certificate  as an offset to its share of the taxable
income of the related REMIC Pool. However,  that taxable income will not include
cash  received by the REMIC Pool that  represents a recovery of the REMIC Pool's
basis in its  assets.  Such  recovery  of basis by the REMIC  Pool will have the
effect of  amortization  of the issue price of the  Residual  Certificates  over
their  life.  However,  in view of the  possible  acceleration  of the income of
Residual Holders described above under "Taxation of REMIC Income," the period of
time over which such issue price is effectively amortized may be longer than the
economic life of the Residual Certificates.

                  A Residual  Certificate  may have a negative  value if the net
present  value of  anticipated  tax  liabilities  exceeds the  present  value of
anticipated cash flows. The REMIC Regulations appear to treat the issue

                                       91
<PAGE>
price of such  residual  interest as zero rather than such  negative  amount for
purposes of  determining  the REMIC Pool's basis in its assets.  The preamble to
the REMIC  Regulations  states  that the  Internal  Revenue  Service may provide
future  guidance on the proper tax treatment of payments made by a transferor of
such a residual  interest to induce the transferee to acquire the interest,  and
Residual Holders should consult their own tax advisors in this regard.

                  Further,  to the  extent  the  initial  adjusted  basis of the
Residual Holder (other than the original holder) in the Residual  Certificate is
greater than the corresponding portion of the REMIC Pool's basis in the Mortgage
Loans,  the  Residual  Holder  will not  recover a portion of such  basis  until
termination  of the REMIC Pool unless future  Treasury  regulations  provide for
periodic  adjustments to the REMIC income  otherwise  reportable by such holder.
The REMIC Regulations  currently in effect do not so provide.  See "Treatment of
Certain Items of REMIC Income and Expense -- Market  Discount"  below  regarding
the  basis of  Mortgage  Loans to the  REMIC  Pool and  "Sale or  Exchange  of a
Residual  Certificate"  below  regarding  possible  treatment  of  a  loss  upon
termination of the REMIC Pool as a capital loss.

         Treatment of Certain Items of REMIC Income and Expense

                  Although  the  Depositor  intends to compute  REMIC income and
expense in accordance with the Code and applicable regulations,  the authorities
regarding the  determination of specific items of income and expense are subject
to  uncertainty   and  differing   interpretations.   The  Depositor   makes  no
representation  as to the specific method that it will use for reporting  income
with  respect to the  Mortgage  Loans and  expenses  with respect to the Regular
Certificates and different methods could result in different timing of reporting
of taxable income or net loss to Residual Holders or differences in capital gain
versus ordinary income.

                  Original   Issue   Discount.   Generally,   the  REMIC  Pool's
deductions  for original issue discount will be determined in the same manner as
original issue discount income on Regular  Certificates as described above under
"Taxation of Regular  Certificates  -- Original Issue  Discount" and "--Variable
Rate Regular  Certificates,"  without  regard to the de minimis  rule  described
therein.

                  Deferred  Interest.  Any Deferred  Interest  that accrues with
respect  to any  adjustable  rate  Mortgage  Loans  held by the REMIC  Pool will
constitute  income to the REMIC Pool and will be treated in a manner  similar to
the Deferred  Interest  that accrues  with  respect to Regular  Certificates  as
described above under "Taxation of Regular Certificates - Deferred Interest."

                  Market  Discount.  The REMIC  Pool will have  market  discount
income in respect of Mortgage Loans if, in general,  the basis of the REMIC Pool
allocable to such Mortgage Loans is exceeded by their unpaid principal balances.
The REMIC Pool's  basis in such  Mortgage  Loans is generally  their fair market
value  immediately  after the  transfer  thereof  to the REMIC  Pool.  The REMIC
Regulations  provide  that  such  basis is equal in the  aggregate  to the issue
prices of all  regular  and  residual  interests  in the REMIC Pool (or the fair
market value thereof at the Closing Date in the case of a retained  Class).  The
accrued portion of such market discount would be recognized currently as an item
of  ordinary  income in a manner  similar to  original  issue  discount.  Market
discount  income  generally  should accrue in the manner  described  above under
"Taxation of Regular Certificates-- Market Discount."

                  Premium.  Generally,  if the  basis of the  REMIC  Pool in the
Mortgage Loans exceeds the unpaid  principal  balances  thereof,  the REMIC Pool
will be considered  to have  acquired such Mortgage  Loans at a premium equal to
the amount of such excess.  As stated above,  the REMIC Pool's basis in Mortgage
Loans is the fair  market  value of the  Mortgage  Loans  immediately  after the
transfer  thereof to the REMIC Pool based on the  aggregate  of the issue prices
(or the fair  market  value of retained  Classes)  of the  regular and  residual
interests in the REMIC Pool. In a manner analogous to the discussion above under
"Taxation  of  Regular  Certificates  --  Premium,"  a REMIC  Pool that  holds a
Mortgage  Loan as a capital  asset under Code  Section 1221 may elect under Code
Section 171 to amortize premium on the Mortgage Loans originated after September
27, 1985 under the  constant  yield  method.  Amortizable  bond  premium will be
treated as an offset to interest income on the Mortgage Loans,  rather than as a
separate deduction item. To the extent that mortgagors on the Mortgage Loans are
individuals,  Code  Section  171 will not be  available  for premium on Mortgage
Loans originated on or prior to September 27, 1985. 

                                       92
<PAGE>

Premium with respect to such Mortgage Loans may be deductible in accordance with
a reasonable method regularly employed by the holder thereof.  The allocation of
such premium pro rata among principal payments should be considered a reasonable
method; however, the Internal Revenue Service may argue that such premium should
be allocated in a different manner,  such as allocating such premium entirely to
the final payment of principal.

         Limitations on Offset or Exemption of REMIC Income

                  Except in the case of certain thrift  institutions,  a portion
(or all) of the REMIC  taxable  income  includible  in  determining  the federal
income tax liability of a Residual Holder will be subject to special  treatment.
That portion,  referred to as the "excess  inclusion," is equal to the excess of
REMIC  taxable  income  for  the  calendar  quarter   allocable  to  a  Residual
Certificate over the daily accruals for such quarterly period of (i) 120% of the
long-term  applicable  Federal  rate that  would have  applied  to the  Residual
Certificate (if it were a debt instrument) on the Startup Day under Code Section
1274(d),   multiplied  by  (ii)  the  adjusted  issue  price  of  such  Residual
Certificate at the beginning of such  quarterly  period.  For this purpose,  the
adjusted issue price of a Residual  Certificate at the beginning of a quarter is
the  issue  price of the  Residual  Certificate,  plus the  amount  of the daily
accruals of REMIC income  described in this  paragraph  for all prior  quarters,
decreased by any  distributions  made with respect to such Residual  Certificate
prior to the beginning of such quarterly period. Accordingly, the portion of the
REMIC's  taxable  income  that will be  treated as excess  inclusions  will be a
larger  portion  of such  income as the  adjusted  issue  price of the  Residual
Certificates diminishes.

                  The  portion  of a  Residual  Holder's  REMIC  taxable  income
consisting  of the  "excess  inclusion"  generally  may not be  offset  by other
deductions,  including  net  operating  loss  carryforwards,  on  such  Residual
Holder's return.  Further, if the Residual Holder is an organization  subject to
the tax on unrelated  business  income imposed by Code Section 511, the Residual
Holder's excess  inclusion will be treated as unrelated  business taxable income
of such  Residual  Holder for purposes of Code  Section 511. In addition,  REMIC
taxable income is subject to 30% withholding tax with respect to certain persons
who are not U.S.  Persons (as defined below under  "Tax-Related  Restrictions on
Transfer of REMIC Residual Certificates -- Foreign Investors"),  and the portion
thereof  attributable to excess  inclusions is not eligible for any reduction in
the rate of withholding  tax (by treaty or otherwise).  See "Taxation of Certain
Foreign Investors -- Residual  Certificates"  below.  Finally,  if a real estate
investment trust or a regulated investment company owns a Residual  Certificate,
a portion  (allocated under Treasury  regulations yet to be issued) of dividends
paid by the real estate investment trust or regulated  investment  company could
not be offset by net  operating  losses of its  shareholders,  would  constitute
unrelated  business  taxable  income for tax-exempt  shareholders,  and would be
ineligible  for  reduction of  withholding  to certain  persons who are not U.S.
Persons.

                  An exception to the  inability of a Residual  Holder to offset
excess inclusions with unrelated  deductions and net operating losses applied to
Code Section 593 institutions ("thrift institutions").  For purposes of applying
this rule, all members of an affiliated  group filing a consolidated  return are
treated as one taxpayer,  except that thrift  institutions to which Code Section
593  applies,  together  with their  subsidiaries  formed to issue  REMICs,  are
treated  as  separate   corporations.   Furthermore,   the  Code  provides  that
regulations  may disallow the ability of a thrift  institution to use deductions
to offset excess  inclusions  necessary or appropriate  to prevent  avoidance of
tax. A thrift  institution  may not so offset its excess  inclusions  unless the
Residual  Certificates  have  "significant  value," which  requires that (i) the
Residual  Certificates  have an issue  price that is at least equal to 2% of the
aggregate  of  the  issue  prices  of  all  Residual  Certificates  and  Regular
Certificates  with respect to the REMIC Pool, and (ii) the anticipated  weighted
average life of the  Residual  Certificates  is at least 20% of the  anticipated
weighted  average life of the REMIC Pool. The anticipated  weighted average life
of the Residual  Certificates  is based on all  distributions  anticipated to be
received with respect thereto (using the Prepayment Assumption). The anticipated
weighted  average life of the REMIC Pool is the aggregate  weighted average life
of  all  classes  of  interests   therein   (computed   using  all   anticipated
distributions on a regular interest with nominal or no principal).  Finally,  an
ordering rule under the REMIC Regulations provides that a thrift institution may
only  offset its excess  inclusion  income  with  deductions  after it has first
applied its deductions  against income that is not excess inclusion  income.  If
applicable,  the Prospectus  Supplement  with respect to a Series will set forth
whether the  Residual  Certificates  are  expected to have  "significant  value"
within the meaning of the REMIC Regulations.

                                       93
<PAGE>
         Tax-Related Restrictions on Transfer of Residual Certificates

                  Disqualified   Organizations.   If  any  legal  or  beneficial
interest in a Residual Certificate is transferred to a Disqualified Organization
(as defined below),  a tax would be imposed in an amount equal to the product of
(i) the present value of the total anticipated excess inclusions with respect to
such  Residual  Certificate  for periods after the transfer and (ii) the highest
marginal  federal  income  tax  rate  applicable  to  corporations.   The  REMIC
Regulations  provide that the anticipated  excess inclusions are based on actual
prepayment  experience to the date of the transfer and that  projected  payments
are based on the  Prepayment  Assumption.  The  present  value  rate  equals the
applicable  Federal  rate  under  Code  Section  1274(d)  as of the  date of the
transfer  for a term  ending  with the last  calendar  quarter  in which  excess
inclusions are expected to accrue.  Such a tax generally would be imposed on the
transferor  of the  Residual  Certificate,  except  that where such  transfer is
through  an  agent  (including  a  broker,  nominee  or other  middleman)  for a
Disqualified  Organization,  the tax would  instead be  imposed  on such  agent.
However, a transferor of a Residual  Certificate would in no event be liable for
such  tax  with  respect  to a  transfer  if  the  transferee  furnishes  to the
transferor an affidavit that the  transferee is not a Disqualified  Organization
and,  as of the time of the  transfer,  the  transferor  does  not  have  actual
knowledge  that  such  affidavit  is  false.  The tax also may be  waived by the
Treasury  Department if the Disqualified  Organization  promptly disposes of the
residual  interest and the transferor  pays income tax at the highest  corporate
rate on the excess  inclusion  for the period the residual  interest is actually
held by the Disqualified Organization.

                  In addition, if a "Pass-Through Entity" (as defined below) has
excess inclusion income with respect to a Residual  Certificate during a taxable
year and a Disqualified  Organization is the record holder of an equity interest
in such entity, then a tax is imposed on such entity equal to the product of (i)
the amount of excess inclusions on the Residual Certificate that is allocable to
the interest in the Pass-Through  Entity during the period such interest is held
by such  Disqualified  Organization,  and  (ii)  the  highest  marginal  federal
corporate  income tax rate. Such tax would be deductible from the ordinary gross
income of the Pass-Through  Entity for the taxable year. The Pass-Through Entity
would not be  liable  for such tax if it has  received  an  affidavit  from such
record  holder  that  it is not a  Disqualified  Organization  or  stating  such
holder's taxpayer  identification  number,  and during the period such person is
the record holder of the Residual Certificate,  the Pass-Through Entity does not
have actual knowledge that such affidavit is false.

                  For these purposes, (i) "Disqualified  Organization" means the
United  States,  any  state  or  political   subdivision  thereof,  any  foreign
government, any international organization, any agency or instrumentality of any
of the foregoing  (provided,  that such term does not include an instrumentality
if all of its  activities  are  subject  to tax and a  majority  of its board of
directors  is not selected by any such  governmental  entity),  any  cooperative
organization  furnishing  electric  energy or  providing  telephone  service  to
persons in rural  areas as  described  in Code  Section  1381(a)(2)(C),  and any
organization (other than a farmers'  cooperative  described in Code Section 521)
that is exempt from taxation under the Code unless such  organization is subject
to the tax or unrelated  business  income  imposed by Code Section 511, and (ii)
"Pass-Through  Entity"  means any  regulated  investment  company,  real  estate
investment trust, common trust fund,  partnership,  trust, or estate and certain
corporations  operating  on a  cooperative  basis.  Except as may be provided in
Treasury regulations, any person holding an interest in a Pass-Through Entity as
a nominee for  another  will,  with  respect to such  interest,  be treated as a
Pass-Through Entity.

                  The Pooling and Servicing  Agreement  with respect to a Series
will provide that no legal or beneficial interest in a Residual  Certificate may
be transferred  unless (i) the proposed  transferee  provides to the transferor,
the Depositor and the Trustee an affidavit providing its taxpayer identification
number and stating  such  transferee  is the  beneficial  owner of the  Residual
Certificate,  is not a  Disqualified  Organization  and is not  purchasing  such
Residual  Certificate  on  behalf of a  Disqualified  Organization  (i.e.,  as a
broker,  nominee  or  middleman  thereof),  and (ii) the  transferor  provides a
statement  in writing to the  Depositor  and the  Trustee  that it has no actual
knowledge  that such  affidavit is false.  Moreover,  the Pooling and  Servicing
Agreement will provide that any attempted or purported  transfer in violation of
these transfer restrictions will be null and void and will vest no rights in any
purported  Transferee.  Each Residual  Certificate with respect to a Series will
bear a legend referring to such  restrictions on transfer,  and each holder of a
Residual  Certificate will be deemed to have agreed, as a condition of ownership
thereof,  to any  amendments  to the  related  Pooling and  Servicing  Agreement
required  under the Code or applicable  Treasury  regulations  to effectuate the
foregoing  restrictions.  Information  necessary to compute an 

                                       94
<PAGE>
applicable  excise tax must be furnished to the Internal  Revenue Service and to
the  requesting  party within 60 days of the request,  and the  Depositor or the
Trustee may charge a fee for computing and providing such information.

                  Noneconomic  Residual  Interests.  The REMIC Regulations would
disregard  certain  transfers  of  Residual  Certificates,  in  which  case  the
transferor   would  continue  to  be  treated  as  the  owner  of  the  Residual
Certificates  and thus would  continue  to be  subject  to tax on its  allocable
portion  of the net income of the REMIC  Pool.  Under the REMIC  Regulations,  a
transfer of a "noneconomic  residual  interest" (as defined below) to a Residual
Holder (other than a Residual Holder who is not a U.S. Person,  as defined below
under "Foreign Investors") is disregarded for all federal income tax purposes if
a  significant  purpose  of  the  transferor  is to  impede  the  assessment  or
collection of tax. A residual interest in a REMIC (including a residual interest
with a positive value at issuance) is a "noneconomic  residual interest" unless,
at the  time of the  transfer,  (i) the  present  value of the  expected  future
distributions  on the  residual  interest  at least  equals  the  product of the
present value of the  anticipated  excess  inclusions and the highest  corporate
income tax rate in effect for the year in which the  transfer  occurs,  and (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.  The
anticipated  excess  inclusions and the present value rate are determined in the
same  manner as set forth above under  "Disqualified  Organizations."  The REMIC
Regulations  explain that a significant  purpose of a transfer will be deemed to
impede the assessment or collection of tax if the transferor, at the time of the
transfer,  either  knew or  should  have  known  that  the  transferee  would be
unwilling  or unable to pay taxes due on its share of the taxable  income of the
REMIC. A safe harbor is provided if (i) the transferor conducted, at the time of
the  transfer,  a reasonable  investigation  of the  financial  condition of the
transferee and found that the transferee historically had paid its debts as they
came due and found no significant evidence to indicate that the transferee would
not  continue  to pay its  debts as they  came due in the  future,  and (ii) the
transferee  represents to the transferor that it understands that, as the holder
of the noneconomic  residual interest,  the transferee may incur tax liabilities
in  excess of cash  flows  generated  by the  interest  and that the  transferee
intends to pay taxes  associated  with  holding  the  residual  interest as they
become due. The Pooling and  Servicing  Agreement  with respect to a Series will
require the transferee of a REMIC Residual Certificate to certify to the matters
in the  preceding  sentence as part of the affidavit  described  above under the
heading  "Disqualified  Organizations."  The  transferor  must  have  no  actual
knowledge or reason to know that such statements are false.

                  Foreign  Investors.  The REMIC  Regulations  provide  that the
transfer  of a Residual  Certificate  that has "tax  avoidance  potential"  to a
"foreign  person" will be  disregarded  for all federal tax purposes.  This rule
appears intended to apply to a transferee who is not a "U.S. Person" (as defined
below),  unless  such  transferee's  income is  effectively  connected  with the
conduct of a trade or business within the United States. A Residual  Certificate
is deemed to have tax avoidance  potential  unless, at the time of the transfer,
(i) the  future  value of  expected  distributions  equals  at least  30% of the
anticipated  excess  inclusions  after  the  transfer,  and (ii) the  transferor
reasonably  expects that the transferee  will receive  sufficient  distributions
from the REMIC Pool at or after the time at which the excess  inclusions  accrue
and  prior  to the  end of the  succeeding  taxable  year  for  the  accumulated
withholding  tax  liability to be paid.  If the non-U.S.  Person  transfers  the
Residual  Certificate back to the U.S. Person,  the transfer will be disregarded
and the  foreign  transferor  will  continue  to be treated as the owner  unless
arrangements  are made so that the transfer does not have the effect of allowing
the transferor to avoid tax on accrued excess inclusions.

                  The Prospectus  Supplement  relating to the  Certificates of a
Series  may  provide  that a Residual  Certificate  may not be  purchased  by or
transferred  to any  person  that  is  not a U.S.  Person  or may  describe  the
circumstances  and  restrictions  pursuant to which such a transfer may be made.
The term "U.S.  Person"  means a citizen or  resident  of the United  States,  a
corporation,  partnership  or other entity  created or organized in or under the
laws of the United States or any political  subdivision thereof, or an estate or
trust that is subject to U.S. federal income tax regardless of the source of its
income.

                                       95
<PAGE>
         Sale or Exchange of a Residual Certificate

                  Upon the  sale or  exchange  of a  Residual  Certificate,  the
Residual Holder will recognize gain or loss equal to the excess,  if any, of the
amount  realized over the adjusted basis (as described  above under "Taxation of
Residual  Certificates  -- Basis and  Losses") of such  Residual  Holder in such
Residual  Certificate  at the  time of the  sale or  exchange.  In  addition  to
reporting  the  taxable  income of the REMIC Pool,  a Residual  Holder will have
taxable  income to the extent  that any cash  distribution  to it from the REMIC
Pool exceeds such adjusted basis on that Distribution  Date. Such income will be
treated as gain from the sale or exchange  of the  Residual  Certificate.  It is
possible  that the  termination  of the REMIC  Pool may be  treated as a sale or
exchange of a Residual  Holder's  Residual  Certificate,  in which case,  if the
Residual  Holder  has an  adjusted  basis  in such  Residual  Holder's  Residual
Certificate  remaining  when its interest in the REMIC Pool  terminates,  and if
such Residual  Holder holds such Residual  Certificate  as a capital asset under
Code Section 1221,  then such Residual  Holder will  recognize a capital loss at
that time in the amount of such remaining adjusted basis.

                  Any gain on the sale of a Residual Certificate will be treated
as  ordinary  income  (i)  if a  Residual  Certificate  is  held  as  part  of a
"conversion transaction" as defined in Code Section 1258(c), up to the amount of
interest  that  would  have  accrued  on the  Residual  Certificateholder's  net
investment in the conversion  transaction at 120% of the appropriate  applicable
Federal  rate in effect at the time the taxpayer  entered  into the  transaction
minus any amount previously treated as ordinary income with respect to any prior
disposition  of property that was held as a part of such  transaction or (ii) in
the case of a  non-corporate  taxpayer,  to the extent such taxpayer has made an
election  under  Code  Section  163(d)(4)  to have net  capital  gains  taxed as
investment income at ordinary income rates. In addition, gain or loss recognized
from the sale of a Residual  Certificate by certain banks or thrift institutions
will be treated as ordinary income or loss pursuant to Code Section 582(c).

                  The Conference Committee Report to the 1986 Act provides that,
except as provided in Treasury regulations yet to be issued, the wash sale rules
of Code Section 1091 will apply to dispositions of Residual  Certificates  where
the seller of the Residual  Certificate,  during the period beginning six months
before the sale or disposition of the Residual Certificate and ending six months
after such sale or disposition,  acquires (or enters into any other  transaction
that results in the  application  of Section 1091) any residual  interest in any
REMIC or any interest in a "taxable  mortgage  pool" (such as a non-REMIC  owner
trust) that is economically comparable to a Residual Certificate.

Taxes That May be Imposed on the REMIC Pool

         Prohibited Transactions

                  Income from  certain  transactions  entered  into by the REMIC
Pool,  called  prohibited  transactions,  will not be part of the calculation of
income or loss includible in the federal income tax returns of Residual Holders,
but rather will be taxed  directly to the REMIC Pool at a 100% rate.  Prohibited
transactions generally include (i) the disposition of a qualified mortgage other
than for (a)  substitution  within two years of the Startup Day for a defective,
including a defaulted,  obligation (or the repurchase in lieu of substitution of
a  defective,  including  a  defaulted,  obligation  at any  time),  or for  any
qualified  mortgage  within three  months of the Startup  Day, (b)  foreclosure,
default,  or  reasonably  foreseeable  default  of  a  qualified  mortgage,  (c)
bankruptcy  or  insolvency  of the REMIC  Pool,  or (d) a  qualified  (complete)
liquidation,  (ii) the  receipt of income  from  assets that are not the type of
mortgages or  investments  that the REMIC Pool is  permitted to hold,  (iii) the
receipt  of  compensation  for  services,  or (iv)  the  receipt  of  gain  from
disposition  of  cash  flow  investments  other  than  pursuant  to a  qualified
liquidation. Notwithstanding (i) and (iv), it is not a prohibited transaction to
sell REMIC Pool  property  to  prevent a default  on Regular  Certificates  as a
result of a default on  qualified  mortgages or to  facilitate  a clean-up  call
(generally,  an optional  termination to save administrative  costs when no more
than  a  small  percentage  of  the  Certificates  is  outstanding).  The  REMIC
Regulations indicate that the modification of a Mortgage Loan generally will not
be treated  as a  disposition  if it is  occasioned  by a default or  reasonably
foreseeable  default,  an  assumption  of the  Mortgage  Loan,  the  waiver of a
due-on-sale or  due-on-encumbrance  clause or the conversion of an interest rate
by a mortgagor  pursuant to the terms of a convertible  adjustable rate Mortgage
Loan.

                                       96
<PAGE>



         Contributions to the REMIC Pool after the Startup Day

                  In general, a REMIC Pool will be subject to tax at a 100% rate
on the value of any  property  contributed  to the REMIC Pool after the  Startup
Day.  Exceptions are provided for cash  contributions to a REMIC Pool (i) during
the three months  following  the Startup Day,  (ii) made to a qualified  reserve
fund by a  Residual  Holder,  (iii) in the nature of a  guarantee,  (iv) made to
facilitate  a qualified  liquidation  or  clean-up  call,  and (v) as  otherwise
permitted in Treasury regulations yet to be issued.

         Net Income from Foreclosure Property

                  The REMIC Pool will be  subject  to federal  income tax at the
highest corporate rate on "net income from foreclosure  property," determined by
reference to the rules applicable to real estate investment  trusts.  Generally,
property   acquired  by  deed  in  lieu  of  foreclosure  would  be  treated  as
"foreclosure property" for a period of two years, with possible extensions.  Net
income  from  foreclosure  property  generally  means  gain  from  the sale of a
foreclosure   property  that  is  inventory   property  and  gross  income  from
foreclosure property other than qualifying rents and other qualifying income for
a real estate investment trust.

Liquidation of the REMIC Pool

                  If a REMIC Pool adopts a plan of complete liquidation,  within
the  meaning of Code  Section  860F(a)(4)(A)(i),  which may be  accomplished  by
designating  in the REMIC Pool's final tax return a date on which such  adoption
is deemed to occur,  and sells all of its  assets  (other  than  cash)  within a
90-day period  beginning on the date of the adoption of the plan of liquidation,
then the REMIC Pool will not be subject to the prohibited  transaction  rules on
the sale of its assets,  provided that the REMIC Pool credits or  distributes in
liquidation  all of the sale  proceeds  plus its cash  (other  than the  amounts
retained to meet claims) to holders of Regular Certificates and Residual Holders
within the 90-day period.

Administrative Matters

                  The REMIC Pool will be  required  to  maintain  its books on a
calendar year basis and to file tax returns for federal income tax purposes in a
manner  similar to a  partnership.  The form for such  income tax return is Form
1066, U.S. Real Estate Mortgage  Investment Conduit Income Tax Return.  Treasury
regulations  provide that, except where there is a single Residual Holder for an
entire  taxable  year,  the REMIC  Pool will be subject  to the  procedural  and
administrative  rules of the Code  applicable  to  partnerships,  including  the
determination by the Internal Revenue Service of any adjustments to, among other
things,  items of REMIC income,  gain, loss,  deduction,  or credit in a unified
administrative  proceeding.  The Residual  Holder owning the largest  percentage
interest in the  Residual  Certificates  will be  obligated  to act as the REMIC
Pool's "tax matters person," as defined in applicable Treasury regulations, with
respect to the REMIC Pool,  and will be required to  irrevocably  designate  the
Trustee as its agent to perform all of the functions of the tax matters person.

Limitations on Deduction of Certain Expenses

                  An investor  who is an  individual,  estate,  or trust will be
subject to limitation with respect to certain itemized  deductions  described in
Code Section 67, to the extent that such itemized deductions,  in the aggregate,
do not exceed two percent of the investor's  adjusted gross income. In addition,
Code Section 68 provides  that  itemized  deductions  otherwise  allowable for a
taxable year of an  individual  taxpayer will be reduced by the lesser of (i) 3%
of the excess,  if any, of adjusted  gross income over $100,000  ($50,000 in the
case of a married individual filing a separate return) (in each case, subject to
adjustment  for  inflation),  or (ii) 80% of the amount of  itemized  deductions
otherwise  allowable for such year. In the case of a REMIC Pool, such deductions
may include  deductions  under Code  Section 212 for the  Servicing  Fee and all
administrative  and other  expenses  relating to the REMIC Pool,  or any similar
expenses allocated to the REMIC Pool with respect to a regular interest it holds
in another REMIC. Such investors who hold REMIC Certificates  either directly or
indirectly through certain  pass-through  entities may have their pro rata share
of such  expenses  allocated  to them as  additional  gross  income,  but may be
subject to such  limitation on  deductions.  In addition,  such expenses are not
deductible at all for purposes of computing the alternative  minimum tax and may
cause such investors to be subject to significant

                                       97
<PAGE>


additional  tax  liability.  Temporary  Treasury  regulations  provide  that the
additional gross income and corresponding amount of expenses generally are to be
allocated  entirely  to the holders of  Residual  Certificates  in the case of a
REMIC Pool that would not qualify as a fixed  investment trust in the absence of
a REMIC election.  However,  such additional income and limitation on deductions
will  apply to the  allocable  portion  of such  expenses  to holders of Regular
Certificates, as well as to holders of Residual Certificates, where such Regular
Certificates  are similar to  pass-through  certificates  in a fixed  investment
trust. Unless indicated otherwise in the applicable Prospectus  Supplement,  all
such expenses will be allocable to the Residual  Certificates.  In general, such
allocable  portion  will  be  determined  based  on the  ratio  that  a  Regular
Certificateholder's  income, determined on a daily basis, bears to the income of
all holders of Regular  Certificates and Residual  Certificates  with respect to
the REMIC Pool.  As a result,  individuals,  estates,  or trusts  holding  REMIC
Certificates   (either   directly  or  indirectly   through  a  grantor   trust,
partnership,  S  corporation,  REMIC,  or certain  other  pass-through  entities
described in the foregoing  temporary  Treasury  regulations),  may have taxable
income in excess of the  interest  income at the  pass-through  rate on  Regular
Certificates  that are issued in a single Class or otherwise  consistently  with
fixed  investment  trust  status or in excess of  distributions  of cash for the
related period on Residual Certificates.

Taxation of Certain Foreign Investors

         Regular Certificates

                  Interest, including original issue discount,  distributable to
Regular Certificateholders who are nonresident aliens, foreign corporations,  or
other Non-U.S.  Persons (i.e., any persons who are not U.S. Persons,  as defined
above), will be considered "portfolio interest" and, therefore,  generally, will
not be subject to 30% United  States  withholding  provided  that such  Non-U.S.
Person (i) is not a "10-percent  shareholder" within the meaning of Code Section
871(h)(3)(B) with respect to the Depositor,  or a controlled foreign corporation
described in Code Section  881(c)(3)(C)  and (ii)  provides the Trustee,  or the
person who would  otherwise be required to withhold tax from such  distributions
under Code Section 1441 or 1442,  with an  appropriate  statement,  signed under
penalties of perjury,  identifying the beneficial owner and stating, among other
things,  that the  beneficial  owner of the  Regular  Certificate  is a Non-U.S.
Person. If such statement, or any other required statement, is not provided, 30%
withholding  will apply unless  reduced or eliminated  pursuant to an applicable
tax treaty or unless the  interest on the  Regular  Certificate  is  effectively
connected  with the conduct of a trade or business  within the United  States by
such Non-U.S.  Person. In the latter case, such Non-U.S.  Person will be subject
to United States federal income tax at regular rates. Investors who are Non-U.S.
Persons  should  consult  their own tax  advisors  regarding  the  specific  tax
consequences to them of owning a Regular Certificate.

         Residual Certificates

                  The Conference Committee Report to the 1986 Act indicates that
amounts  paid to  Residual  Holders  who are  Non-U.S.  Persons  are  treated as
interest  for  purposes  of  the  30%  (or  lower  treaty  rate)  United  States
withholding  tax.  Treasury  regulations  provide  that amounts  distributed  to
Residual Holders may qualify as "portfolio  interest," subject to the conditions
described in "Regular  Certificates"  above, but only to the extent that (i) the
Mortgage  Loans  were  issued  after  July 18,  1984 and (ii) the Trust  Fund or
segregated pool of assets therein (as to which a separate REMIC election will be
made), to which the Residual Certificate relates, consists of obligations issued
in "registered  form" within the meaning of Code Section  163(f)(1).  Generally,
Mortgage Loans will not be, but regular interests in another REMIC Pool will be,
considered obligations issued in registered form. Furthermore, a Residual Holder
will not be entitled to any  exemption  from the 30%  withholding  tax (or lower
treaty  rate) to the  extent  of that  portion  of  REMIC  taxable  income  that
constitutes    an   "excess    inclusion."    See    "Taxation    of    Residual
Certificates--Limitations  on  Offset  or  Exemption  of REMIC  Income."  If the
amounts  paid to Residual  Holders  who are  Non-U.S.  Persons  are  effectively
connected  with the conduct of a trade or business  within the United  States by
such Non-U.S.  Persons,  30% (or lower treaty rate)  withholding will not apply.
Instead,  the amounts  paid to such  Non-U.S.  Persons will be subject to United
States  federal  income  tax at regular  rates.  If 30% (or lower  treaty  rate)
withholding is applicable,  such amounts will be taken into account for purposes
of  withholding  only when paid or otherwise  distributed  (or when the Residual
Certificate is disposed of) under rules similar to withholding  upon disposition
of debt instruments that have original issue discount. See "Taxation of Residual
Certificates -- Tax- Related  Restrictions on Transfer of Residual  Certificates
- --  Foreign  Investor  Investors"  above  concerning  the 

                                       98
<PAGE>
disregard of certain transfers having "tax avoidance  potential."  Investors who
are  Non-U.S.  Persons  should  consult  their own tax  advisors  regarding  the
specific tax consequences to them of owning a Residual Certificate.

Backup Withholding

                  Distributions made on the Regular  Certificates,  and proceeds
from the sale of the Regular  Certificates to or through certain brokers, may be
subject  to a  "backup"  withholding  tax  under  Code  Section  3406  of 31% on
"reportable   payments"  (including  interest   distributions,   original  issue
discount, and, under certain circumstances,  principal distributions) unless the
Regular  Certificateholder  complies with certain reporting and/or certification
procedures, including the provision of its taxpayer identification number to the
Trustee,  its  agent,  or the  broker  who  effected  the  sale  of the  Regular
Certificates, or such Regular Certificateholder is otherwise an exempt recipient
under  applicable  provisions  of the Code.  Any  amounts  to be  withheld  from
distribution  on the Regular  Certificates  would be  refunded  by the  Internal
Revenue  Service or allowed as a credit against the Regular  Certificateholder's
federal income tax liability.

Reporting Requirements

                  Reports of  accrued  interest,  original  issue  discount  and
information  necessary  to compute the accrual of market  discount  will be made
annually to the Internal Revenue Service and to individuals, estates, non-exempt
and non-charitable trusts, and partnerships who are either holders of records of
Regular Certificates or beneficial owners who own Regular Certificates through a
broker or middleman as nominee.  All brokers,  nominees and all other non-exempt
holders of record of Regular Certificates (including corporations,  non-calendar
year  taxpayers,  securities  or  commodities  dealers,  real estate  investment
trusts,  investment  companies,  common trust  funds,  thrift  institutions  and
charitable  trusts)  may  request  such  information  for any  calendar  year by
telephone or in writing by contacting the person  designated in Internal Revenue
Service  Publication  938  with  respect  to  a  particular  Series  of  Regular
Certificates.  Holders through  nominees must request such  information from the
nominee.

                  The Internal  Revenue  Service's Form 1066 has an accompanying
Schedule Q,  Quarterly  Notice to  Residual  Interest  Holders of REMIC  Taxable
Income or Net Loss Allocation.  Treasury  regulations require that Schedule Q be
furnished  by the  REMIC  Pool to each  Residual  Holder by the end of the month
following the close of each calendar quarter (41 days after the end of a quarter
under proposed Treasury regulations) in which the REMIC Pool is in existence.

                  Treasury   regulations   require  that,  in  addition  to  the
foregoing  requirements,  information  must be  furnished  quarterly to Residual
Holders,  furnished annually, if applicable, to holders of Regular Certificates,
and filed annually with the Internal Revenue Service  concerning Code Section 67
expenses (see "Limitations on Deduction of Certain Expenses" above) allocable to
such holders. Furthermore, under such regulations, information must be furnished
quarterly  to  Residual  Holders,  furnished  annually  to  holders  of  Regular
Certificates,  and filed annually with the Internal  Revenue Service  concerning
the  percentage  of the REMIC Pool's assets  meeting the  qualified  asset tests
described above under "Status of REMIC Certificates."


NON-REMIC CERTIFICATES

Standard Certificates

         General

                  In the event that a Trust Fund (or a segregated pool of assets
therein) with respect to a Series of Standard  Certificates does not elect to be
treated as a REMIC,  the Trust Fund will be  classified as a grantor trust under
subpart E, Part 1 of subchapter J of the Code and not as an association  taxable
as a corporation or a "taxable mortgage pool" within the meaning of Code Section
7701(i).  Where there is no Fixed  Retained  Yield with  respect to the Mortgage
Loans   underlying  such  Series  of  Standard   Certificates   and  where  such
Certificates  are not designated as Stripped  Certificates,  as described  below
under  "Stripped  Certificates,"  the  holder of each such  

                                       99
<PAGE>
Certificate will be treated as the owner of a pro rata undivided interest in the
ordinary  income  and  corpus  portions  of the Trust  Fund  represented  by the
Standard  Certificate and will be considered the beneficial  owner of a pro rata
undivided  interest in each of the  Mortgage  Loans,  subject to the  discussion
below under "Recharacterization of Servicing Fees." Accordingly, the holder of a
Standard  Certificate  of a particular  Series (a "Standard  Certificateholder")
will be required  to report on its federal  income tax return its pro rata share
of the  entire  income  from the  Mortgage  Loans  represented  by its  Standard
Certificate,  including interest at the coupon rate, original issue discount (if
any,) prepayment fees, assumption fees, and late payment charges received by the
Servicer,  in  accordance  with  such  Standard  Certificateholder's  method  of
accounting.  A Standard  Certificateholder  generally will be able to deduct its
share of the  Servicing  Fee and all  administrative  and other  expenses of the
Trust Fund in  accordance  with its  method of  accounting,  provided  that such
amounts are reasonable  compensation  for services  rendered to that Trust Fund.
However,  investors  who are  individuals,  estates,  or trusts who own Standard
Certificates,   either  directly  or  indirectly  through  certain  pass-through
entities,  will be  subject to  limitations  with  respect  to certain  itemized
deductions described in Code Section 67, including deductions under Code Section
212, for the Servicing Fee and all such administrative and other expenses of the
Trust Fund, to the extent that such deductions,  in the aggregate, do not exceed
two percent of an investor's adjusted gross income. In addition, Code Section 68
provides that itemized  deductions  otherwise allowable for a taxable year of an
individual  taxpayer  will be reduced by the lesser of (i) 3% of the excess,  if
any, of adjusted  gross income over  $100,000  ($50,000 in the case of a married
individual  filing a separate  return) (in each case,  subject to adjustment for
inflation), or (ii) 80% of the amount of itemized deductions otherwise allowable
for such  year.  As a result,  such  investors  holding  Standard  Certificates,
directly or  indirectly  through a  pass-through  entity,  might have  aggregate
taxable income in excess of the aggregate amount of cash received as interest or
discount on such  Standard  Certificates.  In  addition,  such  expenses are not
deductible at all for purposes of computing the alternative  minimum tax and may
cause such  investors to be subject to  significant  additional  tax  liability.
Moreover, where there is Fixed Retained Yield with respect to the Mortgage Loans
underlying a Series of Standard  Certificates or where the servicing fees are in
excess of reasonable servicing  compensation,  the transaction may be subject to
the application of the "stripped bond" and "stripped  coupon" rules of the Code,
as described  below under "Stripped  Certificates"  and  "Recharacterization  of
Servicing Fees," respectively.

         Tax Status

                  The Depositor's Counsel has advised the Depositor that, except
as discussed below with respect to Buy-Down Loans:

                  1. A Standard  Certificate  owned by a "domestic  building and
         loan association"  within the meaning of Code Section  7701(a)(19) will
         be  considered to represent  "loans ...  secured by an interest in real
         property"  within  the  meaning  of  Code  Section   7701(a)(19)(C)(v),
         provided that the property  securing the Mortgage Loans  represented by
         that Standard  Certificate  is of the type described in such section of
         the Code.

                  2. A Standard  Certificate  owned by a  financial  institution
         described  in Code  Section  593(a)  will be  considered  to  represent
         "qualifying  real  property  loans"  within the meaning of Code Section
         593(d)(1),  provided  that the property  securing  the  Mortgage  Loans
         represented  by that Standard  Certificate  is of the type described in
         such section of the Code.

                  3. A Standard  Certificate  owned by a real estate  investment
         trust will be considered to represent  "real estate  assets" within the
         meaning of Code Section  856(c)(5)(A)  to the extent that the assets of
         the related Trust Fund consist of qualified assets, and interest income
         of such assets will be considered  "interest on obligations  secured by
         mortgages on real  property" to such extent  within the meaning of Code
         Section 856(c)(3)(B).

                  4. A Standard  Certificate owned by a REMIC will be considered
         to represent an "obligation (including any participation or certificate
         of beneficial  ownership  therein) which is  principally  secured by an
         interest  in  real  property"   within  the  meaning  of  Code  Section
         860G(a)(3)(A)  to the extent that the assets of the related  trust fund
         consist of  "qualified  mortgages"  within the meaning of Code  Section
         860G(a)(3).

                                      100
<PAGE>
                  An  issue  arises  as  to  whether   Buy-Down   Loans  may  be
characterized  in their entirety under the Code provisions cited in clauses 1, 2
and 3 of the immediately preceding paragraph. Code Section 593(d)(1)(C) provides
that the term  "qualifying  real property  loan" does not include a loan "to the
extent  secured by a deposit in or share of the  taxpayer."  The  application of
this  provision  to a Buy-Down  Fund is  uncertain,  but it may  require  that a
taxpayer's  investment in a Buy-Down Loan be reduced by the Buy-Down Fund. As to
the treatment of Buy-Down Loans as "qualifying  real property  loans" under Code
Section 593(d)(1) if the exception of Code Section 593(d)(1)(C) is inapplicable,
as "loans ...  secured  by an  interest  in real  property"  under Code  Section
7701(a)(19)(C)(v),  or as "real estate assets" under Code Section  856(c)(5)(A),
there is indirect authority  supporting treatment of an investment in a Buy-Down
Loan as entirely  secured by real  property if the fair market value of the real
property  securing the loan exceeds the principal amount of the loan at the time
of issuance or  acquisition,  as the case may be. There is no assurance that the
treatment described above is proper.  Accordingly,  Standard  Certificateholders
are urged to  consult  their own tax  advisors  concerning  the  effects of such
arrangements  on  the  characterization  of  such  Standard  Certificateholder's
investment for federal income tax purposes.

         Premium and Discount

                  Standard  Certificateholders are advised to consult with their
tax  advisors as to the federal  income tax  treatment  of premium and  discount
arising either upon initial acquisition of Standard Certificates or thereafter.

                  Premium.  The treatment of premium  incurred upon the purchase
of a Standard  Certificate will be determined generally as described above under
"Federal Income Tax Consequences for REMIC  Certificates -- Taxation of Residual
Certificates -- Premium."

                  Original Issue  Discount.  Original  issue discount  generally
must be reported as gross income as it accrues under a constant interest method,
in advance of the cash attributable to such income.  Unless indicated  otherwise
in the  applicable  Prospectus  Supplement,  no  prepayment  assumption  will be
assumed for purposes of such accrual.  However, Code Section 1272 provides for a
reduction in the amount of original issue  discount  includible in the income of
an obligation  holder that acquires the obligation after its initial issuance at
a price  greater  than the sum of the  original  issue price and the  previously
accrued original issue discount, less prior payments of principal.  Accordingly,
if such Mortgage Loans acquired by a Standard Certificateholder are purchased at
a price equal to the then unpaid  principal  amount of such Mortgage  Loans,  no
original issue discount  attributable to the difference  between the issue price
and the original principal amount of such Mortgage Loans (i.e.,  points) will be
includible by such holder.

                  Market Discount. Market discount on the Mortgage Loans will be
determined  and will be  reported  as ordinary  income  generally  in the manner
described   above   under   "Federal   Income   Tax   Consequences   for   REMIC
Certificates--Taxation  of Regular  Certificates--Market  Discount," except that
the ratable accrual methods described therein will not apply. Rather, the holder
will accrue market discount pro rata over the life of the Mortgage Loans, unless
the  constant  yield  method  is  elected.  Unless  indicated  otherwise  in the
applicable Prospectus  Supplement,  no prepayment assumption will be assumed for
purposes of such accrual.

                  Deferred  Interest.  Any Deferred  Interest  that accrues with
respect to a Standard  Certificate will constitute  income to the holder of such
Standard  Certificate  prior to the time  distributions  of cash with respect to
such Deferred  Interest are made under the OID  Regulations.  The Depositor will
treat all interest on a Standard  Certificate  as to which there may be Deferred
Interest  as  includible  in the  stated  redemption  price at  maturity  of the
Mortgage Loans.

         Recharacterization of Servicing Fees

                  If the  Servicing  Fee paid to the  Servicer  were  deemed  to
exceed  reasonable  servicing  compensation,  the  amount of such  excess  would
represent neither income nor a deduction to Certificateholders.  In this regard,
there are no  authoritative  guidelines  for federal  income tax  purposes as to
either the  maximum  amount of  servicing  compensation  that may be  considered
reasonable  in the context of this or similar  transactions  or whether,  in the
case of the Mortgage Loans, the reasonableness of servicing  compensation should
be determined 

                                      101
<PAGE>
on a  weighted  average  or  loan-by-loan  basis.  If a  loan-by-loan  basis  is
appropriate,  the likelihood that such amount would exceed reasonable  servicing
compensation as to some of the Mortgage Loans would be increased.

                  Internal Revenue Service  guidance  indicates that a servicing
fee in excess of reasonable  compensation  ("excess  servicing")  will cause the
Mortgage  Loans to be treated  under the  "stripped  bond" rules.  Such guidance
provides  safe  harbors  for  servicing  deemed to be  reasonable  and  requires
taxpayers  to  demonstrate  that the value of  servicing  fees in excess of such
amounts is not greater than the value of the services provided.

                  Accordingly,  if the Internal  Revenue  Service's  approach is
upheld,  a Servicer who receives a servicing fee in excess of such amounts would
be viewed as  retaining  an  ownership  interest  in a portion  of the  interest
payments  on the  Mortgage  Loans.  Under the rules of Code  Section  1286,  the
separation  of  ownership  of the right to receive  some or all of the  interest
payments on an obligation from the right to receive some or all of the principal
payments on the  obligation  would result in treatment of such Mortgage Loans as
"stripped  coupons"  and  "stripped  bonds."  Subject  to  the de  minimis  rule
discussed below under "--Stripped  Certificates," each stripped bond or stripped
coupon could be considered for this purpose as a non-interest bearing obligation
issued on the date of issue of the Standard Certificates, and the original issue
discount  rules of the Code would apply to the holder  thereof.  While  Standard
Certificateholders would still be treated as owners of beneficial interests in a
grantor trust for federal income tax purposes, the corpus of such trust could be
viewed as excluding the portion of the Mortgage  Loans the ownership of which is
attributed  to the Servicer,  or as including  such portion as a second class of
equitable interest. Applicable Treasury regulations treat such an arrangement as
a fixed investment  trust,  since the multiple classes of trust interests should
be treated as merely facilitating direct investments in the trust assets and the
existence of multiple  classes of  ownership  interests  is  incidental  to that
purpose. In general,  such a recharacterization  should not have any significant
effect   upon  the   timing  of  amount  of  income   reported   by  a  Standard
Certificateholder,  except that the income  reported by a cash method holder may
be  slightly  accelerated.  See  "Stripped  Certificates"  below  for a  further
description  of the federal  income tax treatment of stripped bonds and stripped
coupons.

         Sale or Exchange of Standard Certificates

                  Upon sale or  exchange of a Standard  Certificate,  a Standard
Certificateholder  will recognize  gain or loss equal to the difference  between
the amount realized on the sale and its aggregate adjusted basis in the Mortgage
Loans and other assets represented by the Standard Certificate.  In general, the
aggregate adjusted basis will equal the Standard Certificateholder's cost of the
Standard Certificate,  increased by the amount of any income previously reported
with  respect to the  Standard  Certificate  and  decreased by the amount of any
losses  previously  reported  with respect to the Standard  Certificate  and the
amount of any  distributions  received  thereon.  Except as provided  above with
respect to market  discount  on any  Mortgage  Loans,  and  except  for  certain
financial  institutions  subject to the provisions of Code Section  582(c),  any
such gain or loss would be capital gain or loss if the Standard  Certificate was
held as a capital  asset.  However,  gain on the sale of a Standard  Certificate
will be treated as ordinary income (i) if a Standard Certificate is held as part
of a  "conversion  transaction"  as defined in Code Section  1258(c),  up to the
amount of interest  that would have accrued on the Standard  Certificateholder's
net  investment  in the  conversion  transaction  at  120%  of  the  appropriate
applicable  Federal  rate in effect at the time the  taxpayer  entered  into the
transaction minus any amount previously  treated as ordinary income with respect
to any prior disposition of property that was held as a part of such transaction
or (ii) is in the case of a non-corporate  taxpayer, to the extent such taxpayer
has made an election under Code Section  163(d)(4) to have net capital gains tax
as  investment  income  at  ordinary  income  rates.  Pursuant  to  the  Revenue
Reconciliation Act of 1993, capital gains of certain non-corporate taxpayers are
subject to a lower maximum tax rate than ordinary income of such taxpayers.  The
maximum  tax rate for  corporations  is the same with  respect to both  ordinary
income and capital gains.

Stripped Certificates

         General

                  Pursuant to Code Section 1286,  the separation of ownership of
the right to receive some or all of the principal payments on an obligation from
ownership of the right to receive some or all of the interest  payments  results
in the  creation of  "stripped  bonds" with  respect


                                      102
<PAGE>

to principal  payments and "stripped coupons" with respect to interest payments.
For purposes of this  discussion,  Certificates  that are subject to those rules
will be referred to as "Stripped Certificates." The Certificates will be subject
to those rules if (i) the  Depositor or any of its  affiliates  retains (for its
own account or for purposes of resale),  in the form of Fixed  Retained Yield or
otherwise,  an  ownership  interest in a portion of the payments on the Mortgage
Loans,  (ii) the  Depositor  or any of its  affiliates  is  treated as having an
ownership  interest in the Mortgage  Loans to the extent it is paid (or retains)
servicing  compensation in an amount greater than arm's length consideration for
servicing the Mortgage Loans (see "Standard  Certificates--Recharacterization of
Servicing Fees" above), and (iii) Certificates are issued in two or more Classes
or Subclasses representing the right to non-pro rata percentages of the interest
and principal payments on the Mortgage Loans.

                  In general,  a holder of a Stripped  Certificate  (a "Stripped
Certificateholder")  will be considered to own "stripped  bonds" with respect to
its pro rata share of all or a portion of the interest payments on each Mortgage
Loan, including the Stripped Certificate's allocable share of the servicing fees
paid  to the  Servicer,  to the  extent  that  such  fees  represent  reasonable
compensation  for services  rendered.  See the discussion  above under "Standard
Certificates--Recharacterization  of  Servicing  Fees."  Although  not free from
doubt, for purposes of reporting to Stripped  Certificateholders,  the servicing
fees  will be  allocated  to the  Stripped  Certificates  in  proportion  to the
respective entitlements to distributions of each Class (or Subclass) of Stripped
Certificates  for the  related  period or  periods.  The  holder  of a  Stripped
Certificate  generally  will be entitled to a deduction  each year in respect of
the servicing fees, as described  above under "Standard  Certificates--General,"
subject to the limitation described therein.

                  Code  Section  1286  generally  treats  a  stripped  bond or a
stripped  coupon as an obligation  issued at an original  issue  discount on the
date that such  stripped  interest  is  purchased.  Although  the  treatment  of
Stripped  Certificates  for federal  income tax purposes is not clear in certain
respects at this time,  particularly where such Stripped Certificates are issued
with respect to a Mortgage Pool containing  variable-rate  Mortgage  Loans,  the
Depositor has been advised by counsel that (i) the Trust Fund will be treated as
a grantor  trust under  subpart E, Part I of subchapter J of the Code and not as
an association  taxable as a corporation or a "taxable mortgage pool" within the
meaning of Code Section 7701(i),  and (ii) each Stripped  Certificate  should be
treated as a single installment  obligation for purposes of calculating original
issue discount and gain or loss on  disposition.  This treatment is based on the
interrelationship of Code Section 1286, Code Sections 1272 through 1275, and the
OID  Regulations.  Although it is possible  that  computations  with  respect to
Stripped  Certificates  could be made in one of the ways  described  below under
"Taxation of Stripped  Certificates -- Possible Alternative  Characterizations,"
the OID Regulations state, in general,  that two or more debt instruments issued
by a single  issuer  to a single  investor  in a single  transaction  should  be
treated as a single  debt  instrument  for  original  issue  discount  purposes.
Accordingly,  all payments on any Stripped Certificates should be aggregated and
treated as though  they were made on a single debt  instrument.  The Pooling and
Servicing  Agreement  requires that the Trustee make and report all computations
described  below  using  this  aggregate  approach,   unless  substantial  legal
authority requires otherwise.

                  Furthermore,  Treasury  regulations  issued  December 28, 1992
provide for  treatment  of a Stripped  Certificate  as a single debt  instrument
issued on the date it is  purchased  for  purposes of  calculating  any original
issue discount.  In addition,  under these regulations,  a stripped  Certificate
that represents a right to payments of both interest and principal may be viewed
either as issued with original issue  discount or market  discount (as described
below), at a de minimis original issue discount,  or, presumably,  at a premium.
This  treatment  suggests  that  the  interest  component  of  such  a  Stripped
Certificate  would  be  treated  as  qualified  stated  interest  under  the OID
Regulations. Further, these final regulations provide that the purchaser of such
a Stripped  Certificate  will be required to account for any  discount as market
discount rather than original issue discount if either (i) the initial  discount
with  respect  to the  Stripped  Certificates  was  treated as zero under the de
minimis  rule,  or (ii) no more  than 100 basis  points in excess of  reasonable
servicing is stripped off the related  Mortgage Loans.  Any such market discount
would be reportable as described  above under "Federal  Income Tax  Consequences
for REMIC  Certificates--Taxation  of Regular  Certificates -- Market Discount,"
without  regard to the de  minimis  rule  therein,  assuming  that a  prepayment
assumption is employed in such computation.

                                      103
<PAGE>
         Taxation of Stripped Certificates

                  Original  Issue  Discount.  Except as  described  above  under
"General," each Stripped  Certificate  will be considered to have been issued at
an original  issue  discount for federal  income tax  purposes.  Original  issue
discount  with  respect to a Stripped  Certificate  must be included in ordinary
income as it accrues,  in accordance with a constant  interest method that takes
into account the  compounding of interest,  which may be prior to the receipt of
the cash  attributable to such income.  Based in part on the OID Regulations and
the amendments to the original  issue discount  sections of the Code made by the
1986 Act, the amount of original issue  discount  required to be included in the
income of a holder of a Stripped  Certificate in any taxable year likely will be
computed generally as described above under "Federal Income Tax Consequences for
REMIC  Certificates--Original  Issue  Discount"  and  "--Variable  Rate  Regular
Certificates."  However,  with the apparent exception of a Stripped  Certificate
issued  with de minimis  original  issue  discount,  as  described  above  under
"General," the issue price of a Stripped  Certificate will be the purchase price
paid by each holder thereof,  and the stated  redemption  price at maturity will
include  the  aggregate  amount  of the  payments  to be  made  on the  Stripped
Certificate to such Stripped Certificateholder,  presumably under the Prepayment
Assumption.

                  If the Mortgage Loans prepay at a rate either faster or slower
than that  under  the  Prepayment  Assumption,  a  Stripped  Certificateholder's
recognition of original issue discount will be either accelerated or decelerated
and the amount of such  original  issue  discount  will be either  increased  or
decreased  depending on the relative interests in principal and interest on each
Mortgage  Loan  represented  by  such  Stripped   Certificateholder's   Stripped
Certificate.  While the matter is not free from doubt,  the holder of a Stripped
Certificate  should be entitled in the year that it becomes Certain (assuming no
further  prepayments) that the holder will not recover a portion of its adjusted
basis in such Stripped  Certificate  to recognize a loss (which may be a capital
loss) equal to such portion of unrecovered basis.

                  Sale or Exchange of Stripped Certificates. Sale or exchange of
a Stripped  Certificate  prior to its maturity will result in gain or loss equal
to the  difference,  if any,  between  the  amount  received  and  the  Stripped
Certificateholder's  adjusted basis in such Stripped  Certificate,  as described
above under "Federal Income Tax Consequences for REMIC  Certificates -- Taxation
of Regular  Certificates--Sale  or  Exchange  of Regular  Certificates."  To the
extent that a subsequent purchaser's purchase price is exceeded by the remaining
payments  on the  Stripped  Certificates,  such  subsequent  purchaser  will  be
required for federal  income tax purposes to accrue and report such excess as if
it were original issue discount in the manner  described  above. It is not clear
for this purpose  whether the assumed  prepayment rate that is to be used in the
case  of  a  Stripped   Certificateholder   other  than  an  original   Stripped
Certificateholder should be the Prepayment Assumption or a new rate based on the
circumstances at the date of subsequent purchase.

                  Purchase of More Than One Class of Stripped Certificates. When
an  investor  purchases  more than one  Class of  Stripped  Certificates,  it is
currently  unclear  whether  for federal  income tax  purposes  such  Classes of
Stripped Certificates should be treated separately or aggregated for purposes of
the rules described above.

                  Possible Alternative Characterizations.  The characterizations
of  the  Stripped  Certificates  discussed  above  are  not  the  only  possible
interpretations  of the applicable Code  provisions.  For example,  the Stripped
Certificateholder may be treated as the owner of (i) one installment  obligation
consisting  of such  Stripped  Certificate's  pro  rata  share  of the  payments
attributable  to  principal  on each  Mortgage  Loan  and a  second  installment
obligation  consisting  of such  Stripped  Certificate's  pro rata  share of the
payments  attributable  to interest on each Mortgage Loan, (ii) as many stripped
bonds or stripped  coupons as there are scheduled  payments of principal  and/or
interest on each Mortgage Loan, or (iii) a separate  installment  obligation for
each Mortgage Loan,  representing the Stripped  Certificate's  pro rata share of
payments  of  principal  and/or  interest  to  be  made  with  respect  thereto.
Alternatively, the holder of one or more Classes of Stripped Certificates may be
treated  as the  owner  of a pro  rata  fractional  undivided  interest  in each
Mortgage  Loan to the  extent  that such  Stripped  Certificate,  or  Classes of
Stripped  Certificates in the aggregate,  represent the same pro rata portion of
principal  and  interest  on each such  Mortgage  Loan,  and a stripped  bond or
stripped  coupon (as the case may be),  treated as an installment  obligation or
contingent payment obligation, as to the remainder.  Final regulations issued on
December 28, 1992 regarding original issue discount on stripped obligations make
the  foregoing  interpretations  less likely to be  applicable.  The preamble to
those  regulations  states  that they are  premised  on the  assumption  that an
aggregation  approach is 

                                      104
<PAGE>
appropriate for determining  whether  original issue discount on a stripped bond
or stripped coupon is de minimis, and solicits comments on appropriate rules for
aggregating stripped bonds and stripped coupons under Code Section 1286.

Reporting Requirements and Backup Withholding

                  The Trustee will furnish,  within a reasonable  time after the
end of each  calendar  year,  to each  Standard  Certificateholder  or  Stripped
Certificateholder  at any time during such year, such  information  (prepared on
the basis described  above) as the Trustee deems to be necessary or desirable to
enable such Certificateholders to prepare their federal income tax returns. Such
information  will  include  the amount of  original  issue  discount  accrued on
Certificates  held by persons  other than  Certificateholders  exempted from the
reporting  requirements.  The amount  required to be reported by the Trustee may
not be equal to the proper  amount of  original  issue  discount  required to be
reported  as  taxable  income by a  Certificateholder,  other  than an  original
Certificateholder that purchased at the issue price. In particular,  in the case
of Stripped Certificates, unless provided otherwise in the applicable Prospectus
Supplement,  such reporting will be based upon a representative initial offering
price of each Class of Stripped  Certificates.  The Trustee  will also file such
original issue discount  information  with the Internal  Revenue  Service.  If a
Certificateholder  fails to supply an accurate taxpayer identification number or
if the Secretary of the Treasury  determines  that a  Certificateholder  has not
reported all interest  and dividend  income  required to be shown on his federal
income tax  return,  31% backup  withholding  may be  required in respect of any
payments,  as described above under "Federal Income Tax  Consequences  for REMIC
Certificates -- Backup Withholding."

Taxation of Certain Foreign Investors

                  To  the  extent  that  a  Standard   Certificate  or  Stripped
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 Code Section 1441 or 1442 to nonresident  aliens,  foreign
corporations,  or other non-U.S.  persons ("foreign  persons") generally will be
subject  to 30%  United  States  withholding  tax,  or such lower rate as may be
provided  for  interest by an  applicable  tax treaty.  Accrued  original  issue
discount or market  discount  recognized  by the Standard  Certificateholder  or
Stripped  Certificateholder  on the sale or exchange of such a Certificate  also
will be subject to federal income tax at the same rate.

                  Treasury  Regulations  provide that interest or original issue
discount  paid by the  Trustee or other  withholding  agent to a foreign  person
evidencing  ownership interest in Mortgage Loans issued after July 18, 1984 will
be "portfolio interest" and will be treated in the manner, and such persons will
be  subject  to the  same  certification  requirements,  described  above  under
"Federal Income Tax  Consequences  for REMIC  Certificates--Taxation  of Certain
Foreign Investors--Regular Certificates."

NOTES

         General

                  With respect to each Series of Notes, the Depositor's  Counsel
will deliver its opinion to the Depositor that (unless  otherwise limited in the
applicable  Prospectus  Supplement)  such  securities will be classified as debt
secured by the related Mortgage Loans.  Consequently,  Notes will not be treated
as ownership  interests in the Mortgage Loans or the Trust Fund. Holders will be
required to report  income  received  with respect to Notes in  accordance  with
their normal method of accounting.  For additional tax consequences  relating to
Notes  purchased at a discount or with premium,  see "Non-REMIC  Certificates --
Premium and Discount."

         Special Tax Attributes

                  As  described  above,   Non-REMIC  Certificates  will  possess
certain special tax attributes by virtue of their being  ownership  interests in
the  underlying  Mortgage  Loans.  Similarly,  REMIC  Certificates  will possess
similar  attributes  by virtue of the REMIC  provisions of the Code. In general,
Notes will not possess  such  special  tax  attributes.  Investors  to whom such
attributes  are  important  should  consult  their  own tax  advisors  regarding
investment in Notes.

                                      105
<PAGE>
         Sale or Exchange

                  If a holder of a Note sells or exchanges  such  security,  the
holder will recognize gain or loss equal to the difference,  in any, between the
amount  received and the holder's  adjusted basis in the security.  The adjusted
basis in the security  generally  will equal its initial cost,  increased by any
original issue discount or market discount  previously  included in the seller's
gross income with respect to the security and reduced by the payments previously
received on the security,  other than payments of qualified stated interest, and
by any amortized premium.

                  In general (except as described in "Non-REMIC  Certificates --
Premium  and  Discount  --  Market   Discount")  except  for  certain  financial
institutions subject to section 582(c) of the Code, any gain or loss on the sale
or exchange of a Note  recognized  by an  investor  who holds the  security as a
capital asset (within the meaning of section 1221 of the Code),  will be capital
gain or loss and will be  long-term  or  short-term  depending  on  whether  the
security has been held for more than one year.


                              ERISA CONSIDERATIONS

                  The  Employee  Retirement  Income  Security  Act of  1974,  as
amended ("ERISA"),  and Section 4975 of the Code impose certain  requirements on
those employee  benefit plans to which they apply ("Plans") and on those persons
who are  fiduciaries  with  respect to such Plans.  The  following  is a general
discussion  of such  requirements,  and  certain  applicable  exceptions  to and
administrative exemptions from such requirements.

                  Before  purchasing any  Certificates,  a Plan fiduciary should
determine  whether  there  exists any  prohibition  to such  purchase  under the
requirements of ERISA,  whether  prohibited  transaction  exemptions such as PTE
83-1 or any individual  administrative  exemption (as described  below) applies,
including whether the appropriate  conditions set forth therein would be met, or
whether any  statutory  prohibited  transaction  exemption  is  applicable,  and
further  should consult the applicable  Prospectus  Supplement  relating to such
Series of Certificates.

Certain Requirements Under ERISA

         General

                  In accordance with ERISA's general fiduciary standards, before
investing in a Certificate a Plan fiduciary should determine whether to do so is
permitted  under the governing Plan  instruments and is appropriate for the Plan
in view of its overall investment policy and the composition and diversification
of  its  portfolio.  A Plan  fiduciary  should  especially  consider  the  ERISA
requirement  of  investment  prudence and the  sensitivity  of the return on the
Certificates to the rate of principal repayments (including  prepayments) on the
Mortgage Loans or Contracts,  as discussed in the related Prospectus  Supplement
and in "Prepayment and Yield Considerations" herein.

                  Parties in Interest/Disqualified  Persons. Other provisions of
ERISA (and corresponding  provisions of the Code) prohibit certain  transactions
involving  the  assets  of  a  Plan  and  persons  who  have  certain  specified
relationships to the Plan (so-called "parties in interest" within the meaning of
ERISA or "disqualified  persons" within the meaning of the Code). The Depositor,
the  Servicer  (if any) or the Trustee or certain  affiliates  thereof  might be
considered or might become "parties in interest" or "disqualified  persons" with
respect to a Plan. If so, the  acquisition or holding of  Certificates  by or on
behalf  of  such  Plan  could  be  considered  to  give  rise  to a  "prohibited
transaction"  within the meaning of ERISA and the Code unless an  administrative
exemption described below or some other exemption is available.

                  Special  caution  should be  exercised  before the assets of a
Plan are used to purchase a  Certificate  if, with respect to such  assets,  the
Depositor,  the Servicer (if any) or the Trustee or an affiliate thereof either:
(a) has investment  discretion  with respect to the investment of such assets of
such Plan; or (b) has authority or  responsibility  to give, or regularly  gives
investment  advice  with  respect to such  assets for a fee and  pursuant  to an
agreement or  understanding  that such advice will serve as a primary  basis for
investment  decisions  with  respect to such assets and that such advice will be
based on the particular investment needs of the Plan.

                                      106
<PAGE>
         Delegation of Fiduciary Duty

                  Further, if the assets included in a Trust Fund were deemed to
constitute  Plan  assets,  it is  possible  that  a  Plan's  investment  in  the
Certificates  might be deemed to  constitute a delegation,  under ERISA,  of the
duty  to  manage  Plan  assets  by  the  fiduciary  deciding  to  invest  in the
Certificates,  and certain  transactions  involved in the operation of the Trust
Fund might be deemed to constitute  prohibited  transactions under ERISA and the
Code.

                  The U.S.  Department of Labor (the "Department") has published
final regulations (the "Regulations")  concerning whether or not a Plan's assets
would be deemed to include an  interest  in the  underlying  assets of an entity
(such as a Trust Fund) for purposes of the reporting and  disclosure and general
fiduciary  responsibility  provisions  of ERISA,  as well as for the  prohibited
transaction  provisions  of ERISA and the Code,  if the Plan acquires an "equity
interest" (such as a Certificate) in such entity.

                  Certain exceptions are provided in the Regulations  whereby an
investing  Plan's  assets would be deemed  merely to include its interest in the
Certificates  instead of being  deemed to include an interest in the assets of a
Trust  Fund.  However,  it cannot be  predicted  in advance nor can there be any
continuing assurance whether such exceptions may be met. For example, one of the
exceptions in the  Regulations  states that the  underlying  assets of an entity
will not be  considered  "plan  assets"  if,  immediately  after the most recent
acquisition of any equity interest in the entity, whether or not from the issuer
or an  underwriter,  less than 25% of the value of each class of equity interest
is held by "benefit  plan  investors,"  which are  defined as Plans,  individual
retirement  accounts,  and  employee  benefit  plans not  subject  to ERISA (for
example,  governmental  plans),  but this exception is tested  immediately after
each  acquisition  of an equity  interest  in the entity  whether  upon  initial
issuance or in the secondary market.

Administrative Exemptions

                  Individual Administrative Exemptions.  Several underwriters of
mortgage-backed  securities  have  applied  for and  obtained  ERISA  prohibited
transaction  exemptions  (each,  an  "Individual  Exemption")  which are in some
respects  broader than  Prohibited  Transaction  Class Exemption 83-1 (described
below). Such exemptions can only apply to mortgage-backed securities which among
other conditions, are sold in an offering with respect to which such underwriter
serves  as the sole or a  managing  underwriter,  or as a selling  or  placement
agent.  If such an  Individual  Exemption  might be  applicable  to a Series  of
Certificates,  the related Prospectus Supplement will refer to such possibility.
An  Individual  Exemption  does not apply to Plans  sponsored by the  Restricted
Group (as defined below) or the Trustee.

                  Some  of  the  conditions   that  must  be  satisfied  for  an
Individual Exemption to apply are the following:

                  (1)  The  rights  and  interests   evidenced  by  Certificates
         acquired by the Plan are not  subordinated  to the rights and interests
         evidenced by other Certificates of the Trust Fund;

                  (2) 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 either  Standard & Poor's  Corporation
         ("S&P"),  Moody's Investors Service,  Inc.  ("Moody's"),  Duff & Phelps
         Rating Co. ("D&P") or Fitch Investors Service, Inc. ("Fitch");

                  (3) The Trustee is not an affiliate  of any of the  Depositor,
         the underwriter specified in the applicable Prospectus Supplement,  the
         Servicer (if any),  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"); and

                  (4) 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.

                                      107
<PAGE>
                  If the conditions to an Individual  Exemption are met, whether
or not a Plan's  assets would be deemed to include an ownership  interest in the
Mortgage Loans in a Mortgage Pool,  the  acquisition,  holding and resale of the
Certificates by Plans would be exempt from the prohibited transaction provisions
of ERISA and the Code.

                  Moreover,  an  Individual  Exemption  can provide  relief from
certain  self-dealing/conflict  of interest  prohibited  transactions,  only if,
among other  requirements,  (i) a Plan's investment in Certificates of any class
does not exceed  twenty-five  percent of all of the  Certificates  of that Class
outstanding  at the time of the  acquisition  and  (ii)  immediately  after  the
acquisition  no more than  twenty-five  percent  of the  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 served
by the same person.

                  PTE 83-1.  Prohibited  Transaction  Class  Exemption  83-1 for
Certain  Transactions  Involving  Mortgage Pool  Investment  Trusts ("PTE 83-1")
permits certain transactions involving the creation, maintenance and termination
of certain residential mortgage pools and the acquisition and holding of certain
residential mortgage pool pass-through certificates by Plans, whether or not the
Plan's assets would be deemed to include an ownership  interest in the mortgages
in the mortgage pool, and whether or not such  transactions  would  otherwise be
prohibited under ERISA.

                  The term "mortgage pool  pass-through  certificate" is defined
in PTE 83-1 as "a  certificate  representing a beneficial  undivided  fractional
interest in a mortgage pool and  entitling  the holder of such a certificate  to
pass-through  payment of principal and interest from the pooled  mortgage loans,
less any fees retained by the pool  sponsor." It appears  that,  for purposes of
PTE 83-1,  the term  "mortgage  pool  pass-through  certificate"  would  include
Certificates  issued in a single Class or in multiple  classes  that  evidence a
beneficial  undivided  fractional  interest  in  a  mortgage  pool  of  one-  to
four-family  residential mortgage loans and entitle the holder thereof to both a
specified  percentage of future interest  payments (after permitted  deductions)
and a specified percentage of future principal payments.

                  However,  it appears  that PTE 83-1 does or might not apply to
the  purchase  and holding of (a)  Certificates  that  evidence  the  beneficial
ownership  only of a specified  percentage of future  interest  payments  (after
permitted  deductions)  on a Trust  Fund or only of a  specified  percentage  of
future  principal  payments  on a Trust Fund,  (b)  Residual  Certificates,  (c)
Certificates  evidencing  ownership  interests  in a Trust Fund  which  includes
Mortgage Loans secured by multifamily residential properties or shares issued by
cooperative housing corporations,  or (d) Certificates which are subordinated to
other classes of  Certificates  of such Series.  Accordingly,  unless  exemptive
relief  other  than  PTE  83-1  applies,  Plans  should  not  purchase  any such
Certificates.

                  PTE 83-1 sets forth certain "general conditions" and "specific
conditions"  to  its  applicability.  Section  11 of PTE  83-1  sets  forth  the
following  general  conditions  to the  application  of the  exemption:  (i) the
maintenance of a system of insurance or other protection for the pooled mortgage
loans   or  the   property   securing   such   loans,   and   for   indemnifying
certificateholders  against reductions in pass-through  payments due to property
damage or defaults in loan payments; (ii) the existence of a pool trustee who is
not an affiliate of the pool sponsor;  and (iii) a  requirement  that the sum of
all payments made to and retained by the pool sponsor,  and all funds inuring to
the  benefit  of the pool  sponsor  as a  result  of the  administration  of the
mortgage pool, must represent not more than adequate  consideration  for selling
the mortgage loans plus  reasonable  compensation  for services  provided by the
pool sponsor to the pool.  The system of insurance or protection  referred to in
clause (i) above must  provide  such  protection  and  indemnification  up to an
amount not less than the greater of 1% of the aggregate unpaid principal balance
of the pooled mortgages or the unpaid principal  balance of the largest mortgage
in the pool. It should be noted that in promulgating PTE 83-1 (and a predecessor
exemption),  the  Department did not have under its  consideration  interests in
pools of the exact nature as some of the Certificates described herein.

                                      108
<PAGE>
Exempt Plans

                  Employee  benefit  plans  which  are  governmental  plans  (as
defined in Section  3(32) of ERISA),  and  certain  church  plans (as defined in
Section 3(33) of ERISA) are not subject to ERISA requirements and assets of such
plans  may be  invested  in  Senior  Certificates  without  regard  to the ERISA
considerations  described  above,  subject to the provisions of other applicable
federal and state law.

Unrelated Business Taxable Income -- Residual Certificates

                  The purchase of a Residual  Certificate  by such plans,  or by
most  varieties of ERISA Plans,  may give rise to  "unrelated  business  taxable
income" as described in Code Sections  511-515 and 860E.  Further,  prior to the
purchase of Residual  Certificates,  a prospective transferee may be required to
provide  an  affidavit  to  a  transferor   that  it  is  not  a   "Disqualified
Organization"  which term includes  certain  tax-exempt  entities not subject to
Code Section 511,  including  certain  governmental  plans, as discussed  herein
under the caption "Certain Federal Income Tax  Consequences--Federal  Income Tax
Consequences   for  REMIC   Certificates--Income   Tax  Consequences  for  REMIC
Certificates--Taxation  of Residual  Certificates--Tax-Related  Restrictions  on
Transfer of Residual Certificates."

                  Due to the complexity of these rules and the penalties imposed
upon persons involved in prohibited  transactions,  it is particularly important
that  potential  investors  who are  Plan  fiduciaries  carefully  consider  the
consequences under ERISA of their acquisition and ownership of Certificates.

                  The  sale  of  Certificates  to a  Plan  is  in no  respect  a
representation  by  the  Depositor  or  the  applicable  underwriter  that  this
investment meets all relevant legal  requirements with respect to investments by
Plan  generally or any particular  Plan, or that this  investment is appropriate
for Plans generally or any particular Plan.


                                LEGAL INVESTMENT

                  If  specified  in  the  related  Prospectus  Supplement,   the
Certificates  of one or more classes  offered  pursuant to this  Prospectus 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.  As "mortgage related securities,"
such  Certificates  will  constitute  legal  investments  for  persons,  trusts,
corporations,  partnerships, associations, business trusts and business entities
(including, but not limited to, state-chartered savings banks, commercial banks,
savings and loan associations and insurance  companies,  as well as trustees and
state government  employee  retirement  systems) created pursuant to or existing
under the laws of the United States or of any state  (including  the District of
Columbia  and Puerto  Rico) whose  authorized  investments  are subject to state
regulation to the same extent that, under applicable law,  obligations issued by
or guaranteed as to principal and interest by the United States or any agency or
instrumentality thereof constitute legal investments for such entities. Pursuant
to SMMEA,  a number of states enacted  legislation,  on or before the October 3,
1991  cutoff for such  enactments,  limiting  to varying  extents the ability of
certain  entities (in  particular,  insurance  companies) to invest in "mortgage
related  securities," in most cases by requiring the affected  investors to rely
solely  upon  existing  state law,  and not SMMEA.  Accordingly,  the  investors
affected by such  legislation  will be authorized to invest in the  Certificates
only to the extent provided in such legislation.

                  SMMEA also amended the legal investment authority of federally
chartered  depository   institutions  as  follows:   federal  savings  and  loan
associations  and federal  savings  banks may invest in, sell or otherwise  deal
with mortgage  related  securities  without  limitation as to the  percentage of
their assets represented  thereby,  federal credit unions may invest in mortgage
related securities,  and national banks may purchase mortgage related securities
for their own account without regard to the limitations  generally applicable to
investment  securities set forth in 12 U.S.C. ss. 24 (Seventh),  subject in each
case to such  regulations as the  applicable  federal  regulatory  authority may
prescribe.  In this  connection,  federal  credit unions should review  National
Credit  Union  Administration  (the "NCUA")  Letter to Credit  Unions No. 96, as
modified by Letter No. 108, which  includes  guidelines to assist federal credit
unions in making investment decisions for mortgage related securities.  The NCUA
has adopted rules,  

                                      109
<PAGE>

effective  December 2, 1991, which prohibit federal credit unions from investing
in certain mortgage  related  securities  (including  securities such as certain
series,   Classes  or   Subclasses  of   Certificates),   except  under  limited
circumstances.

                  All depository  institutions  considering an investment in the
Certificates  should  review the  "Supervisory  Policy  Statement on  Securities
Activities"  dated  January 28,  1992 (the  "Policy  Statement")  of the Federal
Financial Institutions Examination Council. The Policy Statement, which has been
adopted by the Board of Governors  of the Federal  Reserve  System,  the Federal
Deposit Insurance Corporation, the Comptroller of the Currency and the Office of
Thrift  Supervision,  effective February 10, 1992, and by the NCUA (with certain
modifications),  effective June 26, 1992, prohibits depository institutions from
investing in certain "high-risk" mortgage securities  (including securities such
as certain series, Classes or Subclasses of Certificates),  except under limited
circumstances,  and  sets  forth  certain  investment  practices  deemed  to  be
unsuitable for regulated institutions.

                  Institutions  whose  investment   activities  are  subject  to
regulation by federal or state  authorities  should  review rules,  policies and
guidelines  adopted from time to time by such authorities  before purchasing any
Certificates,  as certain series, Classes or Subclasses may be deemed unsuitable
investments,  or may  otherwise  be  restricted,  under such rules,  policies or
guidelines (in certain instances irrespective of SMMEA).

                  The   foregoing   does  not  take   into   consideration   the
applicability of statutes, rules, regulations,  orders, guidelines or agreements
generally governing  investments made by a particular investor,  including,  but
not limited to,  "prudent  investor"  provisions,  percentage-of-assets  limits,
provisions which may restrict or prohibit investment in securities which are not
"interest-bearing"  or  "income-paying"  and,  with  regard to any  Certificates
issued in book-entry form,  provisions which may restrict or prohibit investment
in securities which are issued in book-entry form.

                  Other  classes  of  Certificates   offered  pursuant  to  this
Prospectus will not constitute "mortgage related securities" under SMMEA because
they will not represent  beneficial  ownership  interests in qualifying mortgage
loans under SMMEA. The appropriate  characterization of those Certificates under
various legal investment restrictions, and thus the ability of investors subject
to  these  restrictions  to  purchase  the  Certificates,   may  be  subject  to
significant interpretive uncertainties. All investors whose investment authority
is subject to legal  restrictions  should  consult  their own legal  advisors to
determine  whether,  and to what extent,  the Certificates will constitute legal
investments for them.

                  No representation is made as to the proper characterization of
the  Certificates  for legal  investment  or  financial  institution  regulatory
purposes,  or as to the ability of particular investors to purchase Certificates
under applicable  legal investment  restrictions.  The  uncertainties  described
above may (and any unfavorable future determinations concerning legal investment
or  financial  institution   regulatory   characteristics  of  the  Certificates
adversely affect the liquidity of the non-SMMEA Certificates.

                  Investors  should  consult  with their own legal  advisors  in
determining  whether  and to  what  extent  the  Certificates  constitute  legal
investments for such investors.


                              PLAN OF DISTRIBUTION

                  The  Depositor  may sell the  Certificates  offered  hereby in
Series  either  directly  or  through   underwriters.   The  related  Prospectus
Supplement or Prospectus  Supplements for each Series will describe the terms of
the  offering  for that  Series and will state the public  offering  or purchase
price of each Class of Certificates of such Series,  or the method by which such
price is to be determined, and the net proceeds to the Depositor from such sale.

                  If the  sale  of  any  Certificates  is  made  pursuant  to an
underwriting  agreement  pursuant to which one or more underwriters agree to act
in such capacity,  such  Certificates  will be acquired by such underwriters for
their  own  account  and  may be  resold  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

                                      110
<PAGE>
of commitment  therefor.  Firm commitment  underwriting and public reoffering by
underwriters may be done through underwriting  syndicates or through one or more
firms acting alone. The specific managing  underwriter or underwriters,  if any,
with respect to the offer and sale of a particular  Series of Certificates  will
be set forth on the cover of the  Prospectus  Supplement  related to such Series
and the members of the  underwriting  syndicate,  if any,  will be named in such
Prospectus Supplement. The Prospectus Supplement will describe any discounts and
commissions  to be allowed or paid by the  Depositor  to the  underwriters,  any
other  items  constituting  underwriting  compensation  and  any  discounts  and
commissions  to be  allowed  or  paid to the  dealers.  The  obligations  of the
underwriters will be subject to certain conditions  precedent.  Unless otherwise
provided in the related Prospectus Supplement,  the underwriters with respect to
a sale of any Class of  Certificates  will be  obligated  to  purchase  all such
Certificates if any are purchased. Pursuant to each such underwriting agreement,
the Depositor  will  indemnity the related  underwriters  against  certain civil
liabilities, including liabilities under the Securities Act.

                  If  any   Certificates   are   offered   other  than   through
underwriters  pursuant to such underwriting  agreements,  the related Prospectus
Supplement  or Prospectus  Supplements  will contain  information  regarding the
terms of such offering and any agreements to be entered into in connection  with
such offering.

                  Purchasers of Certificates,  including dealers, may, depending
on the facts and circumstances of such purchases, be deemed to be "underwriters"
within the meaning of the Securities Act of 1933 in connection with reoffers and
sales by them of  Certificates.  Certificateholders  should  consult  with their
legal advisors in this regard prior to any such reoffer and sale.

                  If specified in the Prospectus Supplement relating to a Series
of  Certificates,  the Depositor,  any affiliate  thereof or any other person or
persons  specified  therein may  purchase  some or all of one or more Classes of
Certificates  of such Series from the  underwriter or underwriters or such other
person or persons  specified in such Prospectus  Supplement.  Such purchaser may
thereafter from time to time offer and sell, pursuant to this Prospectus and the
related  Prospectus  Supplement,  some or all of such Certificates so purchased,
directly,  through one or more  underwriters to be designated at the time of the
offering of such Certificates,  through dealers acting as agent and/or principal
as in  such  other  manner  as  may  be  specified  in  the  related  Prospectus
Supplement.  Such  offering may be  restricted  in the manner  specified in such
Prospectus  Supplement.  Such  transactions  may be  effected  at market  prices
prevailing  at the time of sale, at  negotiated  prices or at fixed prices.  Any
underwriters  and dealers  participating  in such  purchaser's  offering of such
Certificates may receive  compensation in the form of underwriting  discounts or
commissions  from such purchaser and such dealers may receive  commissions  from
the investors purchasing such Certificates for whom they may act as agent (which
discounts  or  commissions  will not exceed  those  customary  in those types of
transactions involved). Any dealer that participates in the distribution of such
Certificates  may be deemed to be an  "underwriter"  within  the  meaning of the
Securities  Act of 1933,  and any  commissions  and  discounts  received by such
dealer and any profit on the resale of such Certificates by such dealer might be
deemed to be underwriting  discounts and commissions under the Securities Act of
1933.


                                  LEGAL MATTERS

                  Certain  legal  matters and certain tax matters will be passed
upon for the Depositor by Dewey Ballantine, New York, New York and/or such other
counsel as will be named on the related Prospectus Supplement.


                                     RATING

                  At the date of issuance of each  Series of  Certificates,  the
Certificates  offered hereby will be rated in one of the four highest categories
by at  least  one  Rating  Agency.  See  "Ratings"  in  the  related  Prospectus
Supplement.  A securities  rating is not a  recommendation  to buy, sell or hold
securities  and may be  subject to  revision  or  withdrawal  at any time by the
assigning   rating   agency.   Each   securities   rating  should  be  evaluated
independently of any other rating.

                                      111
<PAGE>
                             ADDITIONAL INFORMATION

                  Copies of the Registration  Statement of which this Prospectus
forms a part  and  the  exhibits  thereto  are on  file  at the  offices  of the
Commission in Washington, D.C. Copies may be obtained at rates prescribed by the
Commission upon request to the Commission, and may be inspected, without charge,
at the offices of the  Commission,  450 Fifth  Street,  N.W.,  Washington,  D.C.
20549. See "Available Information."

                  Copies of FHLMC's  most  recent  Offering  Circular  for FHLMC
Certificates,  FHLMCs  Information  Statement and the most recent  Supplement to
such Information  Statement and any quarterly report made available by FHLMC can
be obtained by writing or calling the Investor  Inquiry  Department  at FHLMC at
8200 Jones  Branch  Drive,  McLean  Virginia  22102  (outside  Washington,  D.C.
metropolitan area, telephone 800-336-FMPC;  within Washington, D.C. metropolitan
area, telephone 703-759-8160). The Depositor has not and will not participate in
the  preparation  of  FHLMC's  Offering  Circulars,  Information  Statements  or
Supplements.

                  Copies of FNMA's most recent  Prospectus for FNMA Certificates
and FNMA's  annual report and  quarterly  financial  statements as well as other
financial  information are available from the Senior Vice President for Investor
Relations  of  FNMA,  3900  Wisconsin  Avenue,  N.W.,  Washington,   D.C.  20016
(202-752-7115).   The  Depositor  has  not  and  will  not  participate  in  the
preparation of FNMA's Prospectuses.

<PAGE>
                        INDEX OF SIGNIFICANT DEFINITIONS


Term                                                                Page
- ----                                                                ----

Act               ...................................................75
Advance           ...................................................60
Advance Reserve   ...................................................46
Advances          ...................................................10
APR               ...................................................22
ARM Buy-Outs      ...................................................22
Balloon Loan      ...................................................20
Balloon Loans.    ...................................................14
Balloon Period    ...................................................20
Basic Senior Class Distribution......................................37
Buy-Down Account  ...................................................20
Buy-Down Loans    ...................................................20
Call protection   ...................................................42
CERCLA            ...................................................81
Certificate Account..................................................57
Certificate Account Depository.......................................57
Certificateholder ....................................................1
Certificates      ....................................................1
Class             ....................................................1
Code              ...............................................11, 84
Commission        ....................................................3
Compound Interest Certificates.......................................32
Contract Pool     ...................................................18
Contract Rate     ................................................8, 22
Contracts         ................................................1, 22
Convertible Mortgage Loans...........................................18
Cooperative Loans ...................................................18
Cooperative Notes ...................................................18
Cooperatives      ...................................................18
Credit Enhancer   ...................................................17
Cut-Off Date Aggregate Principal Balance.........................19, 23
D&P               ..................................................111
Debt Securities   ...................................................85
Deferred Interest ...............................................14, 20
Definitive Certificate...............................................31
Deleted Loan      ...................................................29
Depositor         .............................................1, 4, 54
Determination Date...................................................33
Direct or Indirect Participants......................................17
Disqualified Organization............................................97
Distribution Dates....................................................7
DTC               ...................................................31
Due Date          ...............................................19, 23
Due Period        ...................................................42
Eligible Investments.................................................47
Environmental Condition..............................................81
EPA               ...................................................82
ERISA             ..............................................11, 109
Excess servicing  ..................................................105
Extension protection.................................................42
FDIC              ...................................................57
FHLBB             ...................................................75
FIRREA            ...................................................83


<PAGE>


Fitch             ..................................................111
Foreign persons   ..................................................108
Funding Period    ...................................................33
Gain From Acquired Property..........................................35
GEM Loans         ...................................................21
GPM Fund          ...................................................22
GPM Mortgage Loans...................................................21
Grantor Trust Estate.................................................85
Indemnification Payments.............................................36
Initial Deposit   ...................................................45
Insurance Proceeds...................................................58
Interest Accrual Period..............................................52
Interest Rate     ....................................................1
Liquidated Contract..................................................35
Liquidated Mortgage Loan.........................................15, 35
Liquidation Proceeds.............................................15, 58
Loan Sale Agreement..................................................25
Loan-to-Value Ratio..............................................19, 22
Moody's           ..................................................111
Mortgage Certificate Pool............................................18
Mortgage Loans    ....................................................1
Mortgage Notes    ...................................................18
Mortgage Pool     ...................................................18
Mortgage Rate     ....................................................7
Mortgaged Properties.................................................20
Mortgages         ...................................................18
Mortgagor         ...................................................14
Multi-Class Certificates..............................................1
Net Contract Rate ....................................................8
Net Insurance Proceeds...............................................58
Net Liquidation Proceeds.............................................58
Net Mortgage Rate ....................................................7
Non-REMIC Certificates...............................................85
Notional Amount   ....................................................1
OTS               ...................................................75
Pass-Through Entity..................................................97
Pass-Through Rate ....................................................7
Paying Agent      ...................................................60
Payment Deficiencies.................................................45
Percentage Certificates..............................................31
Plans             ..................................................109
Pool              ....................................................1
Pool Distribution Amount.............................................33
Pool Value Group  ...................................................41
Pooling and Servicing Agreement.......................................4
Prepayment Interest Shortfall........................................61
PTE 83-1          ..................................................111
Purchase Obligation..................................................13
Purchase Price    ...................................................27
Rating Agency     ...................................................12
Record Date       ....................................................7
Registration Statement................................................3
Regular Certificates.................................................30
Relief Act        ...............................................17, 82
REMIC             ...................................................85
REMIC Certificates...................................................85
REMIC Regulations ...................................................84
Repurchase Proceeds..................................................34


<PAGE>


Residual Certificates................................................30
Residual Holders  ...................................................93
Scheduled Principal..................................................35
Secured-creditor exemption...........................................81
Securities Act    ....................................................3
Senior Certificates...............................................2, 30
Senior Class Credit Enhancement......................................37
Senior Class Distributable Amount....................................35
Senior Class Principal Portion.......................................35
Senior Class Shortfall...............................................37
Senior Class Shortfall Accruals......................................37
Series            ....................................................1
Servicer          ....................................................1
Servicing Account ...................................................63
Servicing Fee     ....................................................8
Shifting Interest Certificates........................................2
SMMEA             ..............................................11, 112
Special Distributions................................................43
Special Hazard Contract..............................................48
Special Hazard Mortgage Loan.........................................48
Standard Certificateholder..........................................103
Standard Certificates.................................................1
Standard Hazard Insurance Policy.....................................24
Stated Amount     ....................................................1
Stripped Certificates.................................................1
Sub-Servicer      ................................................4, 57
Sub-Servicing Account................................................58
Subclass          ....................................................1
Subordinated Amount...................................................9
Subordinated Certificates.........................................2, 30
Subordinated Class Distributable Amount..............................35
Subordinated Class Principal Portion.................................36
Subordination Reserve Fund............................................9
Substitute Loan   ...................................................29
Thrift institutions..................................................96
Title V           ...............................................76, 80
Trust Fund        ....................................................1
U.S. Person       ...................................................98
UCC               ...............................................72, 77
Unaffiliated Sellers..................................................4
Unpaid Interest Shortfall............................................38
Voting Interests  ...................................................67
Window Period     ...................................................75
Window Period Loans..................................................75
Window Period States.................................................75

<TABLE>
<CAPTION>
<S>                                                                                             <C>
    No dealer,  salesman  or any other  person has been  authorized  to give any
information  or to make any  representations  not  contained in this  Prospectus
Supplement  and the  Prospectus  and,  if  given or made,  such  information  or
representations must not berelied upon as having been authorized by the  
Company or by the Underwriter. This Prospectus Supplement and the Prospectus do                   $52,419,000
not constitute an offer to sell, or a solicitation of an offer to buy, the
securities offered hereby to anyone in any jurisdiction in which the person
making such offer or solicitationis not qualified to do so or to anyone to whom                 [GRAPHIC OMITTED]
it its unlawful to make any such offer or  solicitation. Neither the  delivery 
of this Prospectus nor any sale made hereunder shall, under any circumstances, 
create an implication that  information  herein or therein is correct as of any 
time since the date of this Prospectus Supplement or the Prospectus.
                       ----------------------
</TABLE>
<TABLE>
<CAPTION>
                                                                                                     Servicer
                          TABLE OF CONTENTS
                        Prospectus Supplement
<S>                                                             <C>                                     
Summary...........................................................S-1                            <C>
Risk Factors.....................................................S-14                            Prudential Securities
The Portfolio of Mortgage Loans..................................S-18                        Secured Financing Corporation
Use of Proceeds..................................................S-20
The Mortgage Loan Pool...........................................S-20                                  Depositor
Prepayment and Yield Considerations..............................S-29
Additional Information...........................................S-33
Description of the Offered Certificates..........................S-33
The Company......................................................S-43
The Certificate Insurance Policies and the Certificate Insurer...S-43                         $20,541,000 7.34% Class A-1
The Pooling and Servicing Agreement..............................S-46                        Fixed Rate Group Certificates
Certain Federal Income Tax Consequences..........................S-51
ERISA Considerations.............................................S-51                            $31,878,000 Class A-2
Ratings..........................................................S-52                      Variable Rate Group Certificates
Legal Investment Considerations..................................S-53
Underwriting.....................................................S-53
Report of Experts................................................S-54
Certain Legal Matters............................................S-54
Global Clearance, Settlement and
     Tax Documentation Procedures.............................Annex I                                Mortgage Loan
Index to Location of Principal Defined Terms......................A-1                          Pass-Through Certificates
Audited Financial Statements for the Certificate Insurer..........B-1                                Series 1996-1
Unaudited Financial Statements for the Certificate Insurer........C-1
                             Prospectus
Reports.............................................................3
Available Information...............................................3
Incorporation of Certain Information by Reference...................3
Summary of Prospectus...............................................4
Risk Factors.......................................................12                 ------------------------------------------
The Trust Funds....................................................17
Description of the Certificates....................................28                            PROSPECTUS SUPPLEMENT
Credit Support.....................................................43
Prepayment and Yield Considerations................................48                 ------------------------------------------
Use of Proceeds....................................................52
The Depositor......................................................52
Underwriting Guidelines............................................52
Servicing of the Mortgage Loans and Contracts......................54
The Pooling and Servicing Agreement................................65
Certain Legal Aspects of the Mortgage Loans and Contracts..........68                     Prudential Securities Incorporated
Certain Federal Income Tax Consequences............................81
ERISA Considerations..............................................106                               March 28, 1996
Legal Investment..................................................109
Plan of Distribution..............................................110
Legal Matters.....................................................111
Rating............................................................111
Additional Information............................................112
Index of Significant Definitions..................................113
</TABLE>
    Until 90 days  after the date of each  Prospectus  Supplement,  all  dealers
effecting  transactions in the related Securities,  whether or not participating
in the distribution  thereof, may be required to deliver this Prospectus and the
related Prospectus  Supplement.  This delivery requirement is in addition to the
obligation of dealers to deliver a Prospectus  Supplement  and  Prospectus  when
acting  as  underwriters  and  with  respect  to  their  unsold   allotments  or
subscriptions.

<PAGE>


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