PRUDENTIAL SECURITIES SECURED FINANCING CORP
424B5, 1996-12-31
ASSET-BACKED SECURITIES
Previous: ALLSTATE LIFE OF NEW YORK VARIABLE ANNUITY ACCOUNT, 485BPOS, 1996-12-31
Next: KUSHNER LOCKE CO, NT 10-K, 1996-12-31



<PAGE>
- -------------------------------------------------------------------------------
                   PROSPECTUS SUPPLEMENT 
           (To Prospectus Dated December 4, 1996)
                       $65,044,000.00
                              
             WILSHIRE MORTGAGE LOAN TRUST 1996-4
         $24,200,000.00 6.40% Class A-1 Certificates
         $13,000,000.00 6.75% Class A-2 Certificates
         $11,000,000.00 7.03% Class A-3 Certificates
         $16,844,000.00 7.51% Class A-4 Certificates
      Mortgage Pass-Through Certificates, Series 1996-4
                              
               WILSHIRE SERVICING CORPORATION
                          SERVICER
                              
     PRUDENTIAL SECURITIES SECURED FINANCING CORPORATION
                          DEPOSITOR
- -------------------------------------------------------------------------------
   
     The Mortgage Pass-Through Certificates, Series 1996-4 (the 
"Certificates") will consist of four classes of senior Certificates, the 
Class A-1 Certificates (the "Class A-1 Certificates"), the Class A-2 
Certificates (the "Class A-2 Certificates"), the Class A-3 Certificates 
(the "Class A-3 Certificates") and the Class A-4 Certificates (the "Class 
A-4 Certificates", and together with the Class A-1 Certificates, the Class 
A-2 Certificates and the Class A-3 Certificates, the "Class A 
Certificates"), two classes of subordinate Certificates, the Class B 
Certificates (the "Class B Certificates") and the Class C Certificates 
(the "Class C Certificates", and together with the Class B Certificates, 
the "Subordinate Certificates") and one class of residual Certificates, 
the Class R Certificates (the "Class R Certificates"). Only the Class A 
Certificates are offered hereby.
   
     As more fully described herein, interest distributions on the Class A 
Certificates will be based on the related Certificate Principal Balance (as 
defined herein) thereof, at the rate applicable to the related Class (each, a 
"Pass-Through Rate"). The Pass-Through Rate for the Class A-1 Certificates 
will be fixed at 6.40% per annum (the "Class A-1 Pass-Through Rate"). The 
Pass-Through Rate for the Class A-2 Certificates will be fixed at 6.75% per 
annum (the "Class A-2 Pass-Through Rate").  The Pass-Through Rate for the 
Class A-3 Certificates will be fixed at 7.03% per annum (the "Class A-3 
Pass-Through Rate").  The Pass-Through Rate for the Class A-4 Certificates 
will be fixed at 7.51% per annum (the "Class A-4 Pass-Through Rate").
   
     The Certificates will represent undivided beneficial ownership interests 
in a trust fund (the "Trust Fund") consisting primarily of a pool of fixed- 
and adjustable-rate, closed-end, conventional, monthly pay, generally fully 
amortizing mortgage loans (the "Mortgage Loans") secured by first or second 
lien mortgages or deeds of trust (the "Mortgages") on one-to-four family 
residential properties (the "Mortgaged Properties") held by Wilshire Mortgage 
Loan Trust 1996-4 (the "Trust"). The Trust will be created pursuant to a 
Pooling and Servicing Agreement (the "Pooling and Servicing Agreement") among 
Wilshire Servicing Corporation, in its capacity as servicer of the Mortgage 
Loans (the "Servicer"), Wilshire Financing Company, L.L.C., in its capacity 
as unaffiliated seller of the Mortgage Loans (the "Unaffiliated Seller"), 
Prudential Securities Secured Financing Corporation, in its capacity as 
depositor of the Mortgage Loans (the "Depositor"), a backup servicer (the 
"Backup Servicer") to be agreed upon by the Trustee and the Certificate 
Insurer (as defined herein) and Bankers Trust Company of California, N.A., in 
its capacity as trustee (the "Trustee").  The obligations of the Depositor, 
the Unaffiliated Seller, the Trustee, the Backup Servicer and the Servicer 
with respect to the Certificates will be limited to their respective 
contractual obligations under the Pooling and Servicing Agreement.
   
     FOR A DISCUSSION OF SIGNIFICANT MATTERS AFFECTING INVESTMENT IN THE 
CERTIFICATES, SEE "RISK FACTORS"  BEGINNING ON PAGE S-15 HEREIN AND BEGINNING 
ON PAGE 12 IN THE PROSPECTUS.
   
     On or before the issuance of the Certificates, the Unaffiliated Seller 
will obtain from Financial Security Assurance Inc. (the "Certificate 
Insurer") a certificate guaranty insurance policy (the "Certificate Insurance 
Policy") in favor of the Trustee for the benefit of the Owners of the Class A 
Certificates pursuant to which the Certificate Insurer will guarantee certain 
payments as described herein. 

                          [FSA LOGO]            (COVER CONTINUED ON NEXT PAGE)
- -------------------------------------------------------------------------------
   
   THE CLASS A CERTIFICATES WILL REPRESENT BENEFICIAL INTERESTS IN THE TRUST 
      FUND ONLY AND DO NOT REPRESENT INTERESTS IN OR OBLIGATIONS OF THE 
    DEPOSITOR, THE UNAFFILIATED SELLER, THE SERVICER, THE BACKUP SERVICER OR 
      ANY OF THEIR AFFILIATES.  NEITHER THE CLASS A 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 Class A Certificates will be purchased by Prudential Securities 
Incorporated (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 
99.94% of the aggregate principal balance of the Class A Certificates before 
deducting expenses payable by the Depositor estimated to be $350,000.  See 
"Underwriting" herein.
   
     The Class A 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 Class A Certificates in 
book-entry form will be made on or about December 30, 1996 only through the 
facilities of DTC, CEDEL and Euroclear (each as defined herein).
   
             PRUDENTIAL SECURITIES INCORPORATED
   The date of this Prospectus Supplement is December 23, 1996

<PAGE>

(COVER CONTINUED FROM PREVIOUS PAGE)
   
     Distributions on the Subordinate Certificates and the Class R 
Certificates are subordinate to distributions on the Class A Certificates to 
the extent described herein. Distributions of principal and interest payable 
to each Class of the Class A Certificates will be made on the 25th day of 
each month or, if the 25th day is not a business day, the first business day 
thereafter (each, a "Distribution Date"), beginning January 27, 1997.
   
     THE LAST SCHEDULED DISTRIBUTION DATE FOR THE CLASS A-1 CERTIFICATES IS 
MAY 25, 2011, FOR THE CLASS A-2 CERTIFICATES IS JUNE 25, 2015, FOR THE CLASS 
A-3 CERTIFICATES IS DECEMBER 25, 2017, AND FOR THE CLASS A-4 CERTIFICATES IS 
DECEMBER 25, 2020 (EACH SUCH DATE, A "FINAL SCHEDULED DISTRIBUTION DATE").  
IT IS EXPECTED THAT THE ACTUAL LAST DISTRIBUTION DATE FOR EACH CLASS OF 
CERTIFICATES WILL OCCUR SIGNIFICANTLY EARLIER THAN SUCH LAST SCHEDULED 
DISTRIBUTION DATES. IF PURCHASED AT A PRICE OTHER THAN PAR, A CLASS A 
CERTIFICATE'S YIELD TO MATURITY WILL BE SENSITIVE TO THE RATE AND TIMING OF 
PRINCIPAL PAYMENTS (INCLUDING PREPAYMENTS) ON THE MORTGAGE LOANS, THE 
MAJORITY OF WHICH MAY BE PREPAID AT ANY TIME WITHOUT PENALTY. INVESTORS IN 
THE CLASS A CERTIFICATES SHOULD CONSIDER THE ASSOCIATED RISKS, INCLUDING, IN 
THE CASE OF CLASS A CERTIFICATES PURCHASED AT A DISCOUNT (OR PREMIUM), THE 
RISK THAT A SLOWER (OR FASTER) THAN ANTICIPATED RATE OF PAYMENTS IN RESPECT 
OF PRINCIPAL (INCLUDING PREPAYMENTS) ON THE MORTGAGE LOANS COULD RESULT IN AN 
ACTUAL YIELD THAT IS LOWER THAN ANTICIPATED. SEE "DESCRIPTION OF THE 
CERTIFICATES -- FLOW OF FUNDS" IN THIS PROSPECTUS SUPPLEMENT AND "PREPAYMENT 
AND YIELD CONSIDERATIONS" IN THIS PROSPECTUS SUPPLEMENT AND IN THE PROSPECTUS.
   
     One or more elections will be made to treat certain assets of the Trust 
as a real estate mortgage investment conduit (each a "REMIC") for federal 
income tax purposes. As described more fully herein, each Class of Class A 
Certificates will constitute "regular interests" in a 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 Class A 
Certificates nor can there be any assurance that one will develop, or if it 
does develop, that it will provide the Owners of the Class A Certificates 
with liquidity or will continue.  The Underwriter intends, but is not 
obligated, to make a market in the Class A Certificates.
   
     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 December 4, 1996 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.
   
                           -------------------
      
     IN CONNECTION WITH THIS OFFERING, THE UNDERWRITER MAY OVER-ALLOT OR 
EFFECT TRANSACTIONS WHICH STABILIZE OR MAINTAIN THE MARKET PRICE OF THE CLASS 
A 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 CLASS A 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.
      
                           -------------------
   
      INCORPORATION OF CERTAIN INFORMATION BY REFERENCE
   
     In addition to the documents described in the Prospectus under 
"Incorporation of Certain Information by Reference," the financial statements 
of the Certificate Insurer included in, or as exhibits to, the following 
documents which have been filed with the Securities and Exchange Commission 
(the "Commission") by Financial Security Assurance Holdings Ltd. ("Holdings") 
are hereby incorporated by reference in the Registration Statement of which 
this Prospectus Supplement and the Prospectus form a part: 
   
   (a) Annual Report on Form 10-K for the year ended December 31, 1995, and
   
   (b) Quarterly Reports on Form 10-Q for the periods ended March 31, 1996, 
       June 30, 1996 and September 30, 1996. 
   
     Copies of these documents may be obtained from the Depositor or the 
Unaffiliated Seller upon request.
   
     All financial statements of the Certificate Insurer included in 
documents filed by Holdings pursuant to Section 13(a), 13(c), 14 or 15(d) of 
the Securities Exchange Act of 1934, as amended (the "Exchange Act") 
subsequent to the date of this Prospectus Supplement and prior to the 
termination of the offering of the Certificates shall be deemed to be 
incorporated by reference into this Prospectus Supplement and to be a part 
hereof from the respective dates of filing of such documents. 


                           S-2

<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 OF SIGNIFICANT
PROSPECTUS SUPPLEMENT DEFINITIONS" HEREIN AND "INDEX OF SIGNIFICANT DEFINITIONS"
IN THE PROSPECTUS FOR THE DEFINITIONS OF CERTAIN CAPITALIZED TERMS.

TRUST:                      Wilshire Mortgage Loan Trust 1996-4 (the "Trust").

CERTIFICATES OFFERED:       Class A-1 Certificates (the "Class A-1
                            Certificates"), Class A-2 Certificates (the "Class
                            A-2 Certificates"), Class A-3 Certificates (the
                            "Class A-3 Certificates") and Class A-4
                            Certificates (the "Class A-4 Certificates" and
                            together with the Class A-1 Certificates, the
                            Class A-2 Certificates, and the Class A-3
                            Certificates, the "Class A Certificates").

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

UNAFFILIATED SELLER:        Wilshire Financing Company L.L.C., a Delaware
                            limited liability company (the "Unaffiliated
                            Seller").

SERVICER:                   Wilshire Servicing Corporation, a Delaware 
                            corporation (the "Servicer").  The Servicer's 
                            principal executive offices are located at 1776 
                            S.W. Madison Street, Portland, Oregon 97205, and 
                            its phone number is (503) 223-5600.  The Mortgage
                            Loans will be serviced by the Sub-Servicer (as 
                            defined herein) pursuant to a Sub-Servicing 
                            Agreement (the "Sub-Servicing Agreement") between 
                            the Servicer and the Sub-Servicer.

SUB-SERVICER:               Wilshire Credit Corporation, a Nevada corporation
                            ("WCC" or the "Sub-Servicer").  WCC's principal
                            executive offices are located at 1776 S.W. Madison
                            Street, Portland, Oregon  97205, and its phone 
                            number is (503) 223-5600.

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 
                            92614.

ORIGINATORS:                The Unaffiliated Seller and any entity from which 
                            the Unaffiliated Seller, on or prior to the Closing
                            Date, acquires Mortgage Loans (including WCC) is an
                            "Originator" of the related Mortgage Loans for 
                            purposes of this Prospectus Supplement.  The 
                            majority of the Mortgage Loans were purchased by 
                            the Unaffiliated Seller as a pool (the "Purchased 
                            Pool") from a single depository institution (the 
                            "Bank").  On the Closing Date the Unaffiliated 
                            Seller will sell the Mortgage Loans to the Depositor
                            and the Depositor will deposit the Mortgage Loans 
                            in the Trust.

CUT-OFF DATE:               The close of business on December 10, 1996 (the 
                            "Cut-Off Date").

CLOSING DATE:               On or about December 30, 1996 (such date, the 
                            "Closing Date").

THE CERTIFICATES:           The Mortgage Pass-Through Certificates, Series 
                            1996-4 (the "Certificates") will consist of four 
                            Classes of senior Certificates, the Class A-1 
                            Certificates, the Class A-2 Certificates, the Class
                            A-3 Certificates and Class A-4 Certificates, two 
                            Classes of subordinate Certificates, the Class B 
                            Certificates (the "Class B Certificates") and the 
                            Class C Certificates (the "Class C Certificates", 
                            and together with the Class B Certificates, the 
                            "Subordinate 

                                       S-3

<PAGE>

                            Certificates") and one class of residual 
                            Certificates, the Class R Certificates (the "Class
                            R Certificates"), each a "Class". The Certificates 
                            will be issued pursuant to a Pooling and Servicing 
                            Agreement (the "Pooling and Servicing Agreement") 
                            to be dated as of December 11, 1996, among the 
                            Servicer, the Unaffiliated Seller, the Depositor, 
                            the Backup Servicer and the Trustee.  Only the 
                            Class A Certificates are offered hereby.

                            The Certificates will represent beneficial undivided
                            ownership interests in a trust fund (the "Trust 
                            Fund") consisting primarily of a pool of fixed- 
                            and adjustable-rate, closed-end, conventional, 
                            monthly pay, generally fully amortizing mortgage 
                            loans (the "Mortgage Loans") secured by first or 
                            second lien 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 Final Scheduled Distribution Date for the Class
                            A-1 Certificates is May 25, 2011, for the Class A-2
                            Certificates is June 25, 2015, for the Class A-3 
                            Certificates is December 25, 2017 and for the Class
                            A-4 Certificates is December 25, 2020.  It is 
                            expected that the actual last Distribution Date for
                            each Class of Certificates will occur significantly
                            earlier than such scheduled Distribution 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 Class A 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 scheduled unpaid 
                            principal balance of the Mortgage Loans as of the 
                            Cut-Off Date (the "Original Aggregate Principal 
                            Balance").  See "Additional Information" herein.

                            The Mortgage Loans to be conveyed by the 
                            Unaffiliated Seller to the Depositor and by the 
                            Depositor to the Trust on the Closing Date consist 
                            of 557 fixed-rate and 16 adjustable-rate Mortgage 
                            Loans, comprising 97.66% and 2.34% of the Mortgage 
                            Loans, respectively, on single-family homes (which 
                            may be condominiums, manufactured homes or one-to-
                            four family residences) and multi-family properties,
                            including investment properties, 49.05%, 23.35% and 
                            8.83% of which are located in the states of New 
                            York, New Jersey and Connecticut, respectively.  
                            The Mortgage Loans are secured by Mortgages of 
                            which 98.31% are first mortgages or deeds of trust 
                            and 1.69% 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. As
                            of the Cut-Off Date, the Mortgage Loans had an 
                            aggregate principal balance of $67,722,349.18. 

                            80.27% of the Mortgage Loans were purchased by the
                            Unaffiliated Seller from the Bank.  19.73% of the 
                            Mortgage Loans were originated or purchased by WCC 
                            in accordance with the 80/20 mortgage loan program 

                                      S-4
<PAGE>

                            (the "80/20 Program") and subsequently purchased by 
                            the Unaffiliated Seller.

                            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 
                            principal 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) (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 principal balance of the Mortgage Loan 
                            and the appraised value of the Mortgaged Property 
                            at the time of origination.

                            The weighted average CLTV of the Mortgage Loans was 
                            78.08% and the weighted average LTV was 76.75%. 
                            99.18% of the Mortgage Loans require monthly 
                            payments of principal that will fully amortize the 
                            Mortgage Loans by their respective maturity date, 
                            and 0.82% are Balloon Loans (as defined herein).  
                            The weighted average remaining term to stated
                            maturity was 281 months, with a range from 34 
                            months to 360 months. The average principal balance
                            of the Mortgage Loans was $118,189.09, with a range
                            from $5,375.46 to $1,232,419.77.  97.66% of the 
                            Mortgage Loans have interest rates (each a 
                            "Mortgage Rate") that are fixed (the "Fixed Rate 
                            Mortgage Loans"), and 2.34% have Mortgage Rates that
                            are adjustable (the "Adjustable Rate Mortgage 
                            Loans").  The Mortgage Rates on the Fixed Rate 
                            Mortgage Loans ranged from 6.63% to 24.00% per 
                            annum, with a weighted average Mortgage Rate of 
                            10.00% per annum.  The Mortgage Rates on the 
                            Adjustable Rate Mortgage Loans ranged from 8.00% 
                            to 10.50% per annum, with a weighted average 
                            Mortgage Rate of 9.20% per annum.  The Adjustable 
                            Rate Mortgage Loans had gross margins ranging from 
                            5.00% to 7.00%, with a weighted average gross 
                            margin of 6.00%; lifetime rate caps, excluding one
                            capless Adjustable Rate Mortgage Loan, ranging from
                            13.25% to 16.88%, with a weighted average lifetime 
                            rate cap of 15.03%; and lifetime rate floors 
                            ranging from 5.00% to 10.25%, with a weighted 
                            average lifetime rate floor of 8.23%.

                            GENERAL. The Mortgage Loans are not insured by 
                            either primary or pool mortgage insurance 
                            policies; however, certain distributions due to 
                            the Owners (as defined herein) of the Class A 
                            Certificates are insured by the Certificate 
                            Insurance Policy.  The Certificate Insurance 
                            Policy will provide for 100% coverage of the 
                            principal amount of, and scheduled interest    
                            (net of Net Interest Shortfalls (as defined 
                            herein)) due on, the Class A Certificates. See 
                            "Credit Enhancement" in this Summary and "The 
                            Certificate Insurance Policy and the 
                            Certificate Insurer" herein.  The Mortgage 
                            Loans are not guaranteed by the Servicer, the 
                            Backup Servicer, the Unaffiliated Seller, 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 that 
                            the Servicer exercises with respect to 
                            comparable mortgage loans that it services for 
                            itself and others.  See "The Pooling and 
                            Servicing Agreement" herein.

                                      S-5
<PAGE>

CLASS A-1 ORIGINAL 
CERTIFICATE PRINCIPAL 
BALANCE:                    $24,200,000.00.

CLASS A-2 ORIGINAL 
CERTIFICATE PRINCIPAL 
BALANCE:                    $13,000,000.00.

CLASS A-3 ORIGINAL
CERTIFICATE PRINCIPAL 
BALANCE:                    $11,000,000.00.

CLASS A-4 ORIGINAL
CERTIFICATE PRINCIPAL 
BALANCE:                    $16,844,000.00.

CLASS A-1 PASS-THROUGH 
RATE:                       6.40% per annum.

CLASS A-2 PASS-THROUGH 
RATE:                       6.75% per annum.

CLASS A-3 PASS-THROUGH 
RATE:                       7.03% per annum.

CLASS A-4 PASS-THROUGH 
RATE:                       7.51% per annum.

DISTRIBUTIONS, GENERALLY:   Distributions on the Certificates will be made on
                            the twenty-fifth day of each calendar month, or if
                            such day is not a business day, the next
                            succeeding business day (each, a "Distribution
                            Date") commencing January 27, 1997, to the Owners
                            of record.  See "Description of the Class A
                            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 Distribution Date
                            occurs, whether or not such day is a business day
                            (each a "Record Date").  Distributions to an Owner
                            will be made in an amount equal to the product of
                            such Owner's Percentage Interest (as defined
                            herein) and the amount distributed in respect of
                            such Owner's Class of Certificates on such
                            Distribution 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 
                            "Certificate Principal Balance" of any 
                            Certificate is equal to the principal balance 
                            of such Certificate on the date of issuance 
                            less any amounts actually distributed to the 
                            Owner of such Certificate on account of 
                            principal or allocated to such Certificate on 
                            account of Realized Losses (as defined herein).

                            The Class A Distribution Amount (as defined 
                            herein) for each Distribution 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, the Class A Current Interest (as 
                            defined below under the heading "Distributions 
                            of Interest") on a PRO RATA basis without any 
                            priority among the Class A Certificates. 

                            (ii) Second, to the Owners of the Class A 
                            Certificates, the Class A Principal 
                            Distribution Amount (as defined below under the 
                            heading "Distributions of Principal") shall be 
                            distributed sequentially as follows:  (A) to 
                            the Owners of the Class A-1 Certificates, until 
                            the Certificate Principal Balance of the Class 
                            A-1 Certificates is reduced to zero; (B) to the 
                            Owners of the Class A-2 Certificates, until the 
                            Certificate Principal Balance

                                      S-6
<PAGE>

                            of the Class A-2 Certificates is reduced to 
                            zero; (C) to the Owners of the Class A-3 
                            Certificates, until the Certificate Principal 
                            Balance of the Class A-3 Certificates is reduced 
                            to zero; and (D) to the Owners of the Class A-4 
                            Certificates, until the Certificate Principal 
                            Balance of the Class A-4 Certificates is reduced
                            to zero.

DISTRIBUTIONS OF INTEREST:  For each Distribution Date, the interest due with
                            respect to the Certificates will be the interest
                            which has accrued thereon at the related
                            Pass-Through Rate during the period from the 11th
                            day of the month immediately preceding the month
                            in which such Distribution Date occurs to the 10th
                            day of the month in which such Distribution Date
                            occurs.  Each period referred to in the prior
                            sentence relating to the accrual of interest is
                            the "Accrual Period" for the Class A Certificates
                            and the amount of interest due on the Class A
                            Certificates on a Distribution Date, less
                            Prepayment Interest Shortfalls and Civil Relief
                            Act Shortfalls (each as defined herein) not
                            absorbed in full by deduction from the interest
                            then due on the Class B Certificates is the "Class
                            A Current Interest."

                            All calculations of interest on the Certificates 
                            will be made on the basis of a 360-day year assumed
                            to consist of twelve 30-day months.

DISTRIBUTIONS OF PRINCIPAL: The following discussion makes use of a number of
                            technical defined terms which are defined under
                            "Description of the Class A Certificates --
                            Overcollateralization Provisions" and "-- Class A
                            Distributions and Insured Payments to the Owners
                            of the Class A Certificates" herein.

                            The Owners of the Class A Certificates are 
                            entitled to receive certain monthly 
                            distributions of principal on each Distribution 
                            Date which generally reflect collections of 
                            principal during the prior calendar month.  The 
                            Certificate Insurance Policy only guarantees 
                            the amount by which the sum of the Insured 
                            Distribution Amount (as defined herein) exceeds 
                            the Available Funds (after taking into account 
                            the portion of the Class A Principal 
                            Distribution Amount to be actually distributed 
                            on such Distribution Date, without regard to 
                            any Insured Payment (as defined herein) to be 
                            made with respect to such Distribution Date) as 
                            more fully described herein under "The 
                            Certificate Insurance Policy and the 
                            Certificate Insurer."
                            
                            The credit enhancement provisions of the Trust 
                            result in a limited acceleration of the 
                            principal payments to the Owners of the Class A 
                            Certificates; such credit enhancement 
                            provisions are more fully described under 
                            "Description of the Class A Certificates -- 
                            Overcollateralization Provisions" herein. Such 
                            credit enhancement provisions are also expected 
                            to accelerate and shorten 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.

                            The Class A Certificates are divided into four 
                            "sequential pay" classes such that the Owners of 
                            the Class A-4 Certificates will receive no payments
                            of principal until the Certificate Principal 
                            Balance of the Class A-3 Certificates has been 
                            reduced to zero, the Owners of the Class A-3
                            Certificates will receive no payments of principal
                            until the Certificate Principal Balance of the 
                            Class A-2 Certificates has been reduced to zero and
                            the Class A-2 Certificates will receive no payments
                            of principal until the Certificate Principal 
                            Balance of the Class A-1 Certificates has been
                            reduced to zero.

                                     S-7
<PAGE>

                    On each Distribution Date, distributions in reduction of 
                    the Certificate Principal Balance of the Class A 
                    Certificates will be made in the amounts described herein.
                    The "Class A Principal Distribution Amount" with respect to
                    each Distribution Date is the lesser of:

                    (a) the Available Funds plus any Insured Payment minus the
                    Class A Current Interest; and

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

                         (a)  the principal portion of all scheduled monthly
                              payments on the Mortgage Loans due during the
                              related Remittance 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;

                         (b)  the scheduled principal balance of each Mortgage
                              Loan that either was repurchased by the
                              Unaffiliated Seller or purchased by the Servicer
                              on the related Remittance Date, to the extent such
                              scheduled principal balance is actually received
                              by the Trustee on or prior to the related
                              Remittance Date;

                         (c)  any Substitution Amounts delivered by the
                              Unaffiliated Seller on the related Remittance Date
                              in connection with a substitution of a Mortgage
                              Loan (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;

                         (d)  100% of the principal balance of each Mortgage
                              Loan which became a Liquidated Mortgage Loan
                              during the related Remittance Period;

                         (e)  the amount of any Subordination Deficit for such
                              Distribution Date;

                         (f)  the proceeds received by the Trustee of any
                              termination of the Trust (to the extent such
                              proceeds relate to principal); and

                         (g)  the amount of any Subordination Increase Amount
                              for such Distribution Date, to the extent of the
                              Net Monthly Excess Spread for such Distribution
                              Date; and

                                minus
                                -----

                       (ii)  the amount of any Subordination Reduction Amount
                       for such Distribution Date consisting of the amount of
                       any Net Monthly Excess Cashflow to be distributed to
                       the Owners of the Class C Certificates.

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

                                      S-8
<PAGE>

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

                    With respect to any Distribution Date, the sum of (i) the
                    Class A Current Interest, (ii) the amount of the
                    Subordination Deficit, if any, with respect to such
                    Distribution Date, and (iii) with respect to the
                    Distribution Date which is the Final Scheduled Distribution
                    Date, the outstanding Certificate Principal Balance for any
                    outstanding Class of Class A Certificates, is the "Insured
                    Distribution Amount" for such Distribution Date.  The
                    "Insured Payment" for a Distribution Date will equal the
                    amount by which the Insured Distribution Amount with respect
                    to such Distribution Date exceeds the Available Funds for
                    such Distribution Date.

                    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 recover on such Mortgage Loan
                    have been recovered (exclusive of any possibility of a
                    deficiency judgment).  The Pooling and Servicing Agreement
                    requires that an amount equal to 100% of the principal
                    balance of each Mortgage Loan which becomes a Liquidated
                    Mortgage Loan during a Remittance Period will be distributed
                    as principal to the Owners of the Class A Certificates on
                    the immediately following Distribution Date.  To the extent
                    that the Net Liquidation Proceeds with respect to any
                    Liquidated Mortgage Loan are less than 100% of the principal
                    balance thereof, such shortfall is a "Realized Loss".  The
                    amount of Realized Losses occurring during a Remittance
                    Period will be funded, in effect, by the interest on the
                    Class B Certificates and the Net Monthly Excess Spread for
                    such Remittance Period.

                    Insured Payments, however, do not include Realized Losses
                    until such time as the aggregate cumulative Realized Losses
                    have created a Subordination Deficit.  A "Subordination
                    Deficit" with respect to a Distribution Date is the amount,
                    if any, by which (x) the Certificate Principal Balance of
                    the Class A Certificates, after taking into account all
                    distributions to be made on such Distribution Date, exceeds
                    (y) the aggregate principal balances of the Mortgage Loans
                    as of the close of business on the Due Date in the calendar
                    month in which such Distribution Date occurs. 

CREDIT ENHANCEMENT: The credit enhancement provided for the benefit of the
                    Owners of the Class A Certificates consists of (x)
                    subordination of the Subordinate Certificates, (y) the
                    overcollateralization mechanics which utilize the
                    internal cash flows of the Trust and (z) the Certificate 
                    Insurance Policy.

                    SUBORDINATION OF THE SUBORDINATE CERTIFICATES. The rights of
                    the Owners of the Subordinate Certificates to receive
                    distributions with respect to the Mortgage Loans will be
                    subordinated, to the extent described herein, to the rights
                    of the Owners of the Class A Certificates.  Pursuant to the
                    terms of the Pooling and Servicing Agreement, (i) there will
                    be no distributions of principal to the Owners of the Class
                    B Certificates until the Certificate Principal Balances of
                    all Classes of the Class A Certificates have been reduced to
                    zero and (ii) distributions to the Owners of the Class C
                    Certificates will be made only in periods in which (x) all
                    Realized Losses

                                      S-9

<PAGE>

                    have been fully funded and (y) the Subordinated Amount is 
                    equal to or greater than the Specified Subordinated Amount 
                    applicable to such period. This subordination is intended 
                    to enhance the likelihood of regular receipt by the Owners 
                    of the Class A Certificates of the full amount of their 
                    monthly payments of interest and principal and to afford 
                    such Owners protection against losses on Liquidated 
                    Mortgage Loans.  The subordination provisions are expected 
                    to result in an acceleration of the Class A Certificates 
                    relative to the amortization of the Mortgage Loans held 
                    by the Trust.  See "Description of the Class A 
                    Certificates - Overcollateralization Provisions" herein.

                    OVERCOLLATERALIZATION.  In addition to the
                    overcollateralization provided by the Class B Certificate
                    Principal Balance (which is equal to $2,201,349.18
                    initially, and is not permitted to amortize until all
                    Classes of Class A Certificates have been paid in full), the
                    credit enhancement provisions of the Trust result in a
                    limited acceleration of the Class A Certificates relative to
                    the amortization of the Mortgage Loans until an
                    overcollateralization target, which is in excess of the
                    Class B Certificate Principal Balance, is met. The
                    accelerated amortization is achieved by the application of
                    certain excess interest to the payment of Class A
                    Certificate principal. This acceleration feature creates
                    overcollateralization in addition to that provided by the
                    Class B Certificate Principal Balance which results from the
                    excess of the aggregate scheduled principal balances of the
                    Mortgage Loans over the aggregate Certificate Principal
                    Balances of the Class A Certificates and the Class B
                    Certificates.  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 may increase or decrease over time. An
                    increase would result in a temporary period of accelerated
                    amortization of the Class A Certificates to increase the
                    actual level of overcollateralization to its required level;
                    a decrease would result in a temporary period of decelerated
                    amortization to reduce the actual level of
                    overcollateralization to its required level.

                    See "Description of the Class A
                    Certificates--Overcollateralization Provisions" herein.

                    THE CERTIFICATE INSURANCE POLICY. The Unaffiliated Seller
                    will obtain the Certificate Insurance Policy, which is
                    noncancelable, in favor of the Trustee on behalf of the
                    Owners of the Class A Certificates. On each Distribution
                    Date, the Certificate Insurer will be required to make
                    available to the Trustee the amount by which the Insured
                    Distribution Amount exceeds the Available Funds as of such
                    Distribution Date. The Certificate Insurance Policy does not
                    guarantee to Owners of the Class A Certificates any
                    specified rate of Prepayments (as defined herein).  See
                    "Credit Enhancement" in this Summary and "The Certificate
                    Insurance Policy and the Certificate Insurer" herein and
                    "Credit Support" in the Prospectus.

                    So long as there does not exist a failure by the Certificate
                    Insurer to make a required payment under the Certificate
                    Insurance Policy (such event, a

                                      S-10

<PAGE>
_______________________________________________________________________________

                             "Certificate Insurer Default"), the 
                             Certificate Insurer shall have the right 
                             to exercise all rights of the Owners of 
                             the Class A Certificates under the Pooling 
                             and Servicing Agreement without any 
                             consent of such Owners, and such Owners 
                             may exercise such rights only with the 
                             prior written consent of the Certificate 
                             Insurer except as provided in the Pooling 
                             and Servicing Agreement.  In addition, the 
                             Certificate Insurer will be entitled to 
                             reimbursement for all Insured Payments.

CERTIFICATE INSURER:         Financial Security Assurance Inc. (the
                             "Certificate Insurer"), a financial guaranty
                             insurance company organized under the laws of the
                             state of New York.

DELINQUENCY ADVANCES
AND COMPENSATING INTEREST:   The Servicer will be obligated to make advances
                             (each a "Delinquency Advance") with respect to
                             delinquent payments of interest (calculated at the
                             related Mortgage Rate less the sum of the rate at
                             which the Servicing Fee (as defined herein) and
                             the Trustee's Fee (the sum of such rates, the
                             "Administrative Rate") on each Mortgage Loan, but
                             only to the extent (i) necessary to pay any
                             shortfall in Class A Current Interest arising
                             because of the insufficiency of Available Funds
                             and (ii) that such Delinquency Advances, in good
                             faith and in the Servicer's reasonable judgment,
                             are 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 (as defined herein) for such Mortgage
                             Loan and (iii) from certain excess moneys which
                             would otherwise be paid to the Owners of the Class
                             C Certificates.

                             In addition, the Servicer will also be 
                             required to deposit into the account 
                             holding collections on the Mortgage Loans 
                             (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, Compensating Interest. 
                             "Compensating Interest" is equal to the 
                             difference between (x) 30 days' interest 
                             at such Mortgage Loan's Mortgage Rate 
                             (less the Administrative Rate) on the 
                             principal 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 an 
                             amount calculated at the Administrative 
                             Rate) paid by the Mortgagor with respect 
                             to such Mortgage Loan during such 
                             Remittance Period; PROVIDED, HOWEVER, that 
                             the Servicer will only pay Compensating 
                             Interest to the extent that there is a 
                             shortfall in the amount of Available Funds 
                             necessary to pay the Class A Current 
                             Interest and 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.  The excess 
                             of the full amount of the Compensating 
                             Interest due over the related Servicing 
                             Fee is a "Prepayment Interest Shortfall").

                             The amount of any Prepayment Interest 
                             Shortfall on any Distribution Date will be 
                             deducted first from the amount of interest 
                             then due on the Class B Certificate, with 
                             any excess shortfall deducted from the 
                             amount of interest due on the Class A 
                             Certificates on such Distribution Date; 
                             the payment of
_______________________________________________________________________________

                                     S-11

<PAGE>
_______________________________________________________________________________

                             such amounts will not be covered by payments
                             under the Certificate Insurance Policy.

                             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 (each, a "Servicer Event of 
                             Default"), 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 CLASS A CERTIFICATES:    The Class A Certificates will initially be issued
                             in book-entry form.  Persons acquiring beneficial
                             ownership interests in such Class A Certificates
                             ("Beneficial Owners") may elect to hold their
                             interests through The Depository Trust Company
                             ("DTC"), in the United States, or CEDEL, 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
                             Class A 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 The Chase Manhattan
                             Bank ("Chase", and together with Citibank, the
                             "European Depositaries"), the relevant
                             depositaries of CEDEL and Euroclear, respectively,
                             and each a participating member of DTC.  The Class
                             A 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 (as defined
                             herein) representing such person's interest,
                             except in the event that Definitive Certificates
                             are issued under the limited circumstances
                             described herein.  All references in this
                             Prospectus Supplement to any Class A 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
                             Class A Certificates are held by DTC.  See
                             "Description of the Class A
                             Certificates--Book-Entry Registration of the Class
                             A Certificates" herein and in Annex I hereto.

MONTHLY SERVICING FEE
AND TRUSTEE'S FEE:

                             Wilshire Servicing Corporation, as Servicer, 
                             will retain a fee, payable on each Servicer 
                             Remittance Date (as defined herein), and equal 
                             to 0.375% per annum (the "Servicing Fee"), 
                             payable monthly at one-twelfth the annual rate, 
                             of the aggregate outstanding principal balance 
                             of all Mortgage Loans as of the first day of 
                             the related Remittance Period.  If the Backup 
                             Servicer is the servicer of the Mortgage Loans, 
                             the Servicing Fee may increase to up to 0.50% 
                             per annum.

                             On each Servicer Remittance Date the Trustee 
                             will be entitled to receive a "Trustee's Fee" 
                             equal to the product of (x) one-twelfth of 
                             0.02% and (y) the
_______________________________________________________________________________

                                     S-12

<PAGE>
_______________________________________________________________________________

                             aggregate outstanding principal balance of all 
                             Mortgage Loans as of the first day of the 
                             related Remittance Period.

OPTIONAL TERMINATION:        The Pooling and Servicing Agreement provides that
                             a party to be named therein, at its option, acting
                             directly or through a permitted designee, will
                             have the right, in certain circumstances with the
                             approval of the Certificate Insurer, to purchase
                             from the Trust all the Mortgage Loans then held by
                             the Trust, at a price at least sufficient to cause
                             the payment in full of the amounts then
                             outstanding on the Class A Certificates, the Class
                             B Certificates and the Class C Certificates,
                             together with amounts then due and owing to the
                             Certificate Insurer, 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 Principal
                             Balance (as defined herein) (the "Optional
                             Termination Date").  Under certain circumstances
                             the Certificate Insurer may also exercise such
                             purchase rights if such party does not do so.  

                             The Pooling and Servicing Agreement requires 
                             that, within 90 days following the Optional 
                             Termination Date, if the Servicer has not 
                             exercised its optional termination right by 
                             such date, the Trustee shall solicit bids for 
                             the purchase (the "Auction Sale") of all 
                             Mortgage Loans remaining in the Trust.  In the 
                             event that satisfactory bids are received as 
                             described in the Pooling and Servicing 
                             Agreement, the net sale proceeds will be 
                             distributed to the Owners of the Certificates, 
                             in the same order of priority as collections 
                             received in respect of the Mortgage Loans.  If 
                             satisfactory bids are not received, the Trustee 
                             shall decline to sell the Mortgage Loans and 
                             shall not be under any obligation to solicit 
                             any further bids or otherwise negotiate any 
                             further sale of the Mortgage Loans.  Such sale 
                             and consequent termination of the Trust must 
                             constitute a "qualified liquidation" of the 
                             REMIC established by the Trust under Section 
                             860F of the Internal Revenue Code of 1986, as 
                             amended, including, without limitation, the 
                             requirement that the qualified liquidation 
                             takes place over a period not to exceed 90 
                             days.  See "The Pooling and Servicing Agreement 
                             --Optional Termination" herein.

FEDERAL INCOME TAX ASPECTS:  For federal income tax purposes one or more
                             elections will be made to treat the Trust as a
                             "real estate mortgage investment conduit" (the
                             "REMIC"). Each Class of Class A Certificates and
                             the Subordinate 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 ("ERISA").  See "ERISA Considerations"
                             herein and in the Prospectus.
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.
_______________________________________________________________________________

                                     S-13

<PAGE>
_______________________________________________________________________________

CERTAIN LEGAL MATTERS:       Certain legal matters relating to the validity of
                             the issuance of the Certificates will be passed
                             upon for the Unaffiliated Seller and the Servicer
                             by Proskauer, Rose, Goetz & Mendelsohn, New York,
                             New York, and for the Depositor and the
                             Underwriter by Dewey Ballantine, New York, New
                             York.  Certain legal matters relating to the
                             Certificate Insurer and the Certificate Insurance
                             Policy will be passed upon for the Certificate
                             Insurer by Bruce Stern, General Counsel of the
                             Certificate Insurer.

RATINGS:                     It is a condition of the original issuance of 
                             the Class A Certificates that the Class A 
                             Certificates receive ratings of AAA by Standard 
                             & Poor's Ratings Group, a division of The 
                             McGraw-Hill Companies, Inc. ("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 "Ratings" 
                             herein.
_______________________________________________________________________________

                                     S-14

<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.

PREPAYMENT AND MATURITY CONSIDERATIONS

    Borrowers may prepay their loans at any time and are generally not 
required to pay a prepayment fee.  The rate of prepayments of the Mortgage 
Loans cannot be predicted and may be affected by a wide variety of economic, 
social and other factors, including state and federal income tax policies, 
interest rates and the availability of alternative financing. Therefore, no 
assurance can be given as to the level of prepayments that the Trust will 
experience.

    A number of factors, in addition to prepayment fees, may impact on the 
prepayment behavior of a pool of loans such as the Mortgage Loans.  One such 
factor is the principal balance of the Mortgage Loans.  A small principal 
balance may be easier for a borrower to prepay than a large balance and 
therefore may have a higher prepayment rate.  In addition, in order to 
refinance a first priority mortgage loan, the borrower must generally repay 
any subordinate mortgage loans.  However, a small principal balance may make 
refinancing a Mortgage Loan at a lower interest rate less attractive to the 
borrower as the perceived impact to the borrower of lower interest rates on 
the size of the monthly payment may not be significant.  Other factors that 
might be expected to affect the prepayment rate include general economic 
conditions and the general interest rate environment, possible future changes 
affecting the deductibility for federal income tax purposes of interest 
payments on mortgage loans, the amounts of, and interest rates on, the 
underlying senior mortgage loans, and the tendency of borrowers to use first 
priority mortgage loans as long-term financing for home purchase and second 
mortgage loans as shorter-term financing for a variety of purposes, including 
home improvement, education expenses and purchases of consumer durables such 
as automobiles.

    Prepayments may result from voluntary early payments by borrowers 
(including payments in connection with refinancings of the related senior 
mortgage loan or loans), sales of Mortgaged Properties subject to 
"due-on-sale" clauses and liquidations due to default, as well as the receipt 
of proceeds from physical damage. In addition, repurchases from the Trust of 
Mortgage Loans required to be made by the Unaffiliated Seller under the 
Pooling and Servicing Agreement will have the same effect on the Owners of 
the Class A Certificates as a prepayment of the related Mortgage Loans.  
Prepayments and such repurchases will also accelerate the Final Scheduled 
Distribution Date of the Class A Certificates.  All of the Mortgage Loans 
contain "due-on-sale" provisions, and the Servicer will enforce such 
provisions to the extent permitted by applicable law.  In addition, if the 
Unaffiliated Seller is unable to cure documentation defects or provide a 
replacement Mortgage for the affected Mortgage Loans, affected Mortgage Loans 
will be repurchased, and the Owners of the Class A Certificates will 
experience a principal prepayment.See "Certain Legal Aspects of the Mortgage 
Loans" herein.

    In general, if prevailing interest rates fall significantly below the 
interest rates for similar loans at the time of origination, fixed rate 
mortgage loans may be subject to higher prepayment rates than if prevailing 
rates remain at or above those at the time such Mortgage Loans were 
originated.  Should prepayments on the Mortgage Loans increase because of 
such interest rate reductions, the average life and final maturity of the 
Class A Certificates may be shortened.  See "Prepayment and Yield 
Considerations."

    The weighted average life of a pool of loans is the average amount of 
time that will elapse from the date such pool is formed until each dollar of 
principal is scheduled to be repaid to the investors in such pool.  Because 
it is expected that there will be prepayments and defaults on the Mortgage 
Loans, the actual weighted average life of the Class A Certificates is 
expected to vary substantially from the weighted average remaining term to 
stated maturity of the Mortgage Loans as set forth herein under "The Mortgage 
Pool -- General." Certain information, based on specified prepayment 
assumptions, as to the possible weighted average life of the Class A 
Certificates is set forth herein under "Prepayment and Yield Considerations."

    The Unaffiliated Seller has only limited records of the historical 
prepayment experience of its portfolio of loans which the Unaffiliated Seller 
believes does not provide meaningful information with respect to the Mortgage 

                                     S-15

<PAGE>

Loans.  In any event, no assurance can be given that prepayments on the 
Mortgage Loans will conform to any historical experience and no prediction 
can be made as to the actual prepayment experience on the Mortgage Loans.

THE PURCHASED POOL, LIMITED INFORMATION

    80.27% of the Mortgage Loans were purchased by the Unaffiliated Seller 
from the Bank.  Only limited information was available concerning the 
origination and servicing of the Mortgage Loans prior to such purchase, and 
none of the Servicer, the Unaffiliated Seller or the Depositor were able 
independently to verify such information as has been obtained and included 
herein.  The Mortgaged Properties securing the Mortgage Loans in the 
Purchased Pool are located primarily in the states of New York, New Jersey 
and Connecticut.  As described below under "Geographic Concentration", the 
losses on the Purchased Pool may be higher than if such Mortgage Loans were 
more geographically diversified.  In addition, the Mortgage Loans in the 
Purchased Pool were primarily originated in 1989 and 1990 and thus are well 
seasoned.  Since the time of origination of the Purchased Pool, property 
values in the states of New York, New Jersey and Connecticut have generally 
declined.  Thus, the loan-to-value ratios of the Mortgage Loans in the 
Purchased Pool have risen since the time of origination. 

    None of the Servicer, the Unaffiliated Seller or the Depositor have been 
able to obtain historical loss and delinquency statistics with respect to 
loans originated and serviced by the Bank which they consider reliable and, 
accordingly, no such statistics are included herein.  The Unaffiliated Seller 
is making certain representations and warranties regarding the Mortgage Loans 
and is obligated to repurchase such Mortgage Loans as to which there is a 
breach of such representations or warranties which materially adversely 
affects the value of, or interest of the Trust in, such Mortgage Loan.  
However, there is no assurance that such remedies will cure all problems that 
may arise by reason of the limited information or documentation available 
with respect to the Mortgage Loans and their origination and prior servicing. 
Such problems could include failure of the Mortgage Loans to have been 
originated in compliance with applicable law, industry standards, or the 
Bank's own underwriting standards, or failure of the Mortgage Loans to have 
been serviced by the Bank in accordance with such laws and standards, as well 
as problems which, because of the limited information available currently 
cannot be determined.

UNDERWRITING GUIDELINES, LIMITED OPERATING HISTORY AND POTENTIAL DELINQUENCIES

    19.73% of the Mortgage Loans were purchased by the Unaffiliated Seller 
from third parties or from WCC.  The majority of these Mortgage Loans were 
originated or purchased by WCC pursuant to the Mortgage Loan underwriting 
guidelines of its "80/20" origination program (the "80/20 Program"), which 
began in December, 1995.  Due to the limited operating history of WCC as an 
originator of Mortgage Loans, no assurance can be given concerning the 
performance of the Mortgage Loans originated or purchased by WCC under the 
80/20 Program.  WCC markets loans, in part, to borrowers who, for one reason 
or another, are not able, or do not wish, to obtain financing from 
traditional sources such as commercial banks. To the extent that such loans 
may be considered to be of a riskier nature than loans made by traditional 
sources of financing, the Owners of the Certificates may be deemed to be at 
greater risk than if the Mortgage Loans were made to other types of borrowers.

    As described herein, WCC's underwriting standards generally are less 
stringent than those of the Federal National Mortgage Association ("FNMA") or 
the Federal Home Mortgage Corporation ("FHLMC") with respect to a borrower's 
credit history and in certain other respects.  A borrower's non-perfect 
credit history may not preclude WCC from making a loan.  As a result of this 
approach to underwriting, the Mortgage Loans in the Mortgage Loan Pool may 
experience higher rates of delinquencies, defaults and foreclosures than 
mortgage loans underwritten in a manner which is more similar to the FNMA and 
FHLMC guidelines.

GEOGRAPHIC CONCENTRATION

    Certain geographic regions of the United States from time to time will 
experience weaker regional economic conditions and housing markets, and, 
consequently, will experience higher rates of loss and delinquency on loans 
generally.  Any concentration of the Mortgage Loans in such a region may 
present risk considerations in addition to those generally present for 
similar mortgage backed securities without such concentration.  In 
particular, approximately 49.05%, 23.35% and 8.83% of the Mortgage Loans by 
Original Aggregate Principal Balance are secured by Mortgaged Properties 
located in the states of New York, New Jersey and Connecticut respectively.  
Because of the relative geographic concentration of the Mortgage Loans within 
New York, New Jersey and

                                     S-16

<PAGE>

Connecticut, losses on the Mortgage Loans may be higher than would be the 
case if the Mortgage Loans were more geographically diversified.  For 
example, certain of the Mortgaged Properties may be more susceptible to 
certain types of special hazards, such as natural disasters and major civil 
disturbances, than residential properties located in other parts of the 
country.  In addition, the economies of New York, New Jersey and Connecticut 
may be adversely affected to a greater degree than the economies of other 
areas of the country by certain regional developments.  Property values of 
residential real estate generally have declined in New York, New Jersey and 
Connecticut.  If the New York, New Jersey and Connecticut residential real 
estate markets continue to experience an overall decline, then the rates of 
delinquencies, foreclosures and losses on the Mortgage Loans may be expected 
to increase and such increase may be substantial.

BALLOON PAYMENTS

    The majority of the Mortgage Loans have been originated at fixed interest 
rates for fixed terms ranging from 36 months to 360 months.  As of the 
Cut-Off Date, approximately 0.82% of the Mortgage Loans are not fully 
amortized over their terms and instead require substantial balloon payments 
on their maturity dates ("Balloon Loans").  See "The Mortgage Pool."  Because 
the principal balance of such Mortgage Loans does not fully amortize over the 
term of the Mortgage Loan, such Mortgage Loans may involve greater risks of 
default than Mortgage Loans whose principal balance is fully amortized over 
the term of the Mortgage Loan.  The borrower's ability to pay the balloon 
amount due at maturity of such a Mortgage Loan will depend on the borrower's 
ability to obtain adequate refinancing or funds from other sources to repay 
the Mortgage Loan.

    The Unaffiliated Seller has had only a very limited historical default 
experience with respect to its portfolio when loans with balloon payments 
come due and the Unaffiliated Seller does not believe that the experience 
provides meaningful information with respect to the Mortgage Loans.

    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 Owners of the Class A Certificates 
could occur.

NATURE OF COLLATERAL; SECOND LIEN MORTGAGE LOANS

    As of the Cut-Off Date, approximately 1.69% of the Mortgage Loans are 
secured by second liens which are subordinate to the rights of the mortgagee 
under related senior mortgages.  See "The Mortgage Pool."  As a result, the 
proceeds from any liquidation, insurance or condemnation proceedings will be 
available to satisfy the principal balance of such a second Mortgage Loan 
only to the extent that the claims, if any, of the first mortgagee are 
satisfied in full, including any related foreclosure costs.  In addition, a 
mortgagee of a second mortgage may not foreclose on the Mortgaged Property 
securing such mortgage unless it forecloses subject to the related first 
mortgage, in which case it must either pay the entire amount of the first 
mortgage to the applicable mortgagee at or prior to the foreclosure sale or 
undertake the obligation to make payments on the first mortgage in the event 
of default thereunder.  In servicing home equity loans in its portfolio, it 
is the Servicer's practice to satisfy or reinstate each such senior mortgage 
at or prior to the foreclosure sale only to the extent that it determines any 
amount so paid will be recoverable from future payments and collections on 
the related loans or otherwise.  The Trust will have no source of funds to 
satisfy any senior mortgage or make payments due to any senior mortgagee.

    General economic conditions have an impact on the ability of borrowers to 
repay loans.  Loss of earnings, illness and other similar factors may lead to 
an increase in delinquencies and bankruptcy filings by borrowers.  In the 
event of bankruptcy of a mortgagor, it is possible that the 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, thus 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 the Trust, 
any remaining balance on such Mortgage Loan may not be recoverable.

    An overall decline in the residential real estate market could adversely 
affect the values of the Mortgaged Properties such that the outstanding 
principal balances, together with the primary senior financing thereon, 
equals or exceeds the value of the Mortgaged Properties.  Such a decline 
would adversely affect the position of a second

                                     S-17

<PAGE>

mortgagee before having such an effect on that of the related first 
mortgagee.  A rise in interest rates over a period of time and the general 
condition of the Mortgaged Property as well as other factors may have the 
effect of reducing the value of the Mortgaged Property from the appraised 
value at the time the Mortgage Loan was originated.  If there is a reduction 
in value of the Mortgaged Property, the ratio of the amount of the Mortgage 
Loan to the value of the Mortgaged Property may increase over what it was at 
the time the Mortgage Loan was originated.  Such an increase may reduce the 
likelihood of liquidation or other proceeds being sufficient to satisfy the 
Mortgage Loan after satisfaction of any senior liens.

    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 Owners of the Class A Certificates.  
An action to foreclose on the Mortgaged Property securing a Mortgage Loan is 
regulated by state statutes and rules and is subject to many of the delays 
and expenses of other lawsuits if defenses or counterclaims are interposed, 
sometimes requiring several years to complete.  Furthermore, in some states 
an action to obtain a deficiency judgment is not permitted following a 
nonjudicial sale of a 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 
proceeds on such a sale ("Liquidation Proceeds") ("Net Liquidation Proceeds" 
are equal to Liquidation Proceeds minus expenses incurred by the Servicer on 
such sale) sufficient to repay all amounts due on the related Mortgage Loan.  
In addition, the Servicer will be entitled to deduct from collections 
received during the preceding Remittance Period all expenses reasonably 
incurred in attempting to recover amounts due on Liquidated Mortgage Loans 
and not yet repaid, including payments to senior lienholders, legal fees and 
costs of legal action, real estate taxes and maintenance and preservation 
expenses, thereby reducing collections available to the Owners of the Class A 
Certificates.  See "Description of the Class A Certificates" herein.

    Liquidation expenses with respect to defaulted loans do not vary directly 
with the outstanding principal balance of the loan at the time of default. 
Therefore, assuming that a servicer took the same steps in realizing upon a 
defaulted loan having a small remaining principal balance as it would in the 
case of a defaulted loan having a large remaining principal balance, the 
amount realized after expenses of liquidation would be smaller as a 
percentage of the outstanding principal balance of the small loan than would 
be the case with the defaulted loan having a large remaining principal 
balance.  If the average outstanding principal balance of the Mortgage Loans 
is relatively small, Net Liquidation Proceeds on Liquidated Mortgage Loans 
may be small as a percentage of the principal balance of a Mortgage Loan.

PAYMENTS ON THE MORTGAGE LOANS

    The scheduled monthly payment dates with respect to the Mortgage Loans 
occur throughout a month.  When a Prepayment in full is made on a Mortgage 
Loan, the Mortgagor is charged interest only up to the date of such 
Prepayment, instead of for a full month.  However, such principal receipts 
will only be passed through to the Owners of the Class A Certificates once a 
month, on the Distribution Date which follows the calendar month in which 
such Prepayment was received by the Servicer.  The Servicer is obligated to 
pay, without any right of reimbursement, those shortfalls in interest 
collections payable on the Class A Certificates that are attributable to the 
difference between the interest paid by a Mortgagor in connection with a 
prepayment in full and 30 days' interest (such payment being "Compensating 
Interest"); PROVIDED, HOWEVER, that the Servicer will only pay Compensating 
Interest to the extent that there is a shortfall in the amount of Available 
Funds necessary to pay the Class A Current Interest and 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.  The excess of the full amount of the Compensating Interest 
due over the related Servicing Fee is a "Prepayment Interest Shortfall").  
Prepayment Interest Shortfalls and Civil Relief Act Interest Shortfalls (as 
defined herein) will not be covered by payments under the Certificate 
Insurance Policy.

    The sum of Prepayment Interest Shortfalls and Civil Relief Act Interest 
Shortfalls (such amount, "Net Interest Shortfalls"), will be allocated to the 
Owners of the Class B Certificates to reduce interest otherwise payable on 
the Class B Certificates, and thereafter will be allocated among the Owners 
of Class A Certificates on a pro rata basis to reduce the interest otherwise 
payable on the Class A Certificates.

                                     S-18

<PAGE>

LEGAL CONSIDERATIONS

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

    The Mortgage Loans are also subject to federal laws, including: (i) the 
Federal Truth in Lending Act and Regulation Z promulgated thereunder as to 
the Mortgage Loans, which require certain disclosures to the borrowers 
regarding the terms of such Mortgage Loans; (ii) the Equal Credit Opportunity 
Act and Regulation B promulgated thereunder as to the Mortgage Loans, 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 as to the Mortgage Loans, 
which regulates the use and reporting of information related to the 
borrower's credit experience.

    Violations of certain provisions of these federal laws may limit the 
ability of the Servicer to collect all or part of the principal of or 
interest on the Mortgage Loans and in addition could subject the Trust to 
damages and administrative enforcement.  In addition, under the terms of the 
Soldiers' and Sailors' Civil Relief Act of 1940, as amended (the "Civil 
Relief Act") or similar state legislation, the interest charged and the 
ability of the Servicer to foreclose on loans to certain Mortgagors may be 
limited.  Generally, under the Civil Relief Act, a mortgagor who enters 
military service after the origination of such mortgagor's mortgage loan 
(including a mortgagor who was in reserve status and is called to active duty 
after origination of the mortgage loan), shall not be charged interest 
(including fees and charges) above an annual rate of 6% during the period of 
such mortgagor's active duty status, unless a court orders otherwise upon 
application of the lender.  The Civil Relief Act applies to mortgagors who 
are members of the Army, Navy, Air Force, Marines, National Guard, Reserves, 
Coast Guard and officers of the U.S.  Public Health Service assigned to duty 
with the military.  Because the Civil Relief Act applies to mortgagors who 
enter military service (including reservists who are called to active duty) 
after origination of the related mortgage loan, no information can be 
provided as to the number of loans that may be affected by the Civil Relief 
Act.  Application of the Civil Relief Act would adversely affect, for an 
indeterminate period of time until cessation of active duty status, the 
ability of the Servicer to collect full amounts of interest on certain of the 
Mortgage Loans to which it applies, if any.  Any shortfall (such shortfall, a 
"Civil Relief Act Interest Shortfall") in interest collections on any 
Mortgage Loan resulting from the application of the Civil Relief Act will 
result in a reduction of the amounts distributable to the Owners of the 
Subordinate Certificates and potentially to the Owners of the Class A 
Certificates, and would not be covered by Delinquency Advances or the 
Certificate Insurance Policy.  The Servicer is not obligated to offset any of 
the Servicing Fee against, or to provide any other funds to cover, any Civil 
Relief Act Interest Shortfall.  In addition, the Civil Relief Act imposes 
limitations which would impair the ability of the Servicer to foreclose on an 
affected Mortgage Loan during the Mortgagor's period of active duty status 
and, under certain circumstances, during an additional period thereafter.  
See "Certain Legal Aspects of the Mortgage Loans" herein.

    It is possible that some 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 the Truth in 
Lending Act which additions are reflected in Regulation Z, the implementing 
regulation of the Truth in Lending Act.  These provisions impose additional 
disclosure and other requirements on creditors with respect to certain 
non-purchase money mortgage loans with high interest rates or high upfront 
fees and charges.  In general, mortgage loans within the purview of the 
Riegle Act have annual percentage rates 10 percentage points over 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.  These provisions 
of the Riegle Act apply on a mandatory basis to all mortgage 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

                                     S-19

<PAGE>

generally be subject to all claims and defenses that the consumer could 
assert against the creditor, including, without limitation, the right to 
rescind the mortgage loan.

RISK OF UNAFFILIATED SELLER OR DEPOSITOR INSOLVENCY

    The Unaffiliated Seller believes that the transfer of the Mortgage Loans 
by the Unaffiliated Seller to the Depositor and by the Depositor to the Trust 
constitutes a sale by the Unaffiliated Seller 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 Unaffiliated Seller or the Depositor in the event 
of the insolvency of the Unaffiliated Seller or the Depositor, as the case 
may be, and will not be available to the creditors of the Unaffiliated Seller 
or the Depositor, as the case may be.  However, in the event of an insolvency 
of the Unaffiliated Seller or the Depositor, it is possible that a bankruptcy 
trustee or a creditor of the Unaffiliated Seller or the Depositor may argue 
that the transaction between the Unaffiliated Seller and the Depositor or 
between the Depositor and the Trust was a pledge of such Mortgage Loans in 
connection with a borrowing by the Depositor or the Trust, 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 Unaffiliated Seller, the Depositor, 
the Rating Agencies and the Certificate Insurer will have received an opinion 
of Dewey Ballantine, special counsel to the Depositor, with respect to the 
true sale of the Mortgage Loans by the Unaffiliated Seller to the Depositor 
and by the Depositor to the Trustee, in form and substance satisfactory to 
the Certificate Insurer and the Rating Agencies.

                            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 unpaid principal balances 
appearing "as of the Cut-Off Date" have been calculated using the aggregate 
scheduled unpaid principal balances of the Mortgage Loans as of the close of 
business on the Cut-Off Date (the "Original Aggregate Principal Balance").

    This subsection describes generally certain characteristics of the pool 
of Mortgage Loans (the "Mortgage Loan Pool").  The Mortgage Loan Pool 
consists of 97.66% of fixed-rate and 2.34% of adjustable-rate loans evidenced 
by promissory notes (the "Notes") secured by deeds of trust, security deeds 
or mortgages on the Mortgaged Properties, 49.05%, 23.35% and 8.83% of which 
are located in the states of New York, New Jersey and Connecticut, 
respectively.  The Mortgaged Properties securing the Mortgage Loans consist 
of single-family residences (which may be condominiums, manufactured homes or 
one-to-four family residences) and multifamily properties, including 
investment properties.  The Mortgaged Properties may be owner-occupied (which 
includes vacation homes), second homes or non-owner occupied investment 
properties. The Mortgage Loan Pool consists of 98.31% of loans secured by 
first lien mortgages on the related Mortgaged Properties and 1.69% of loans 
secured by second liens on the related Mortgaged Properties.

    The Mortgage Loans from the Purchased Pool were not 60 or more days 
delinquent and the Mortgage Loans from the 80/20 Program were not more than 
30 days delinquent.

    99.18% of the Mortgage Loans require monthly payments of principal that 
will fully amortize the Mortgage Loans by their respective stated maturity 
dates, and 0.82% of the Mortgage Loans are Balloon Loans.   As of the Cut-Off 
Date, 0.84% of the Mortgage Loans have "step-up" Mortgage Rates.  These 
Mortgage Loans have fixed Mortgage Rates which are raised by a margin of 
6.00% (one such Mortgage Loan "steps-up" by 3.00%).  Such "step-up" occurs 12 
months after origination. 

    As of the Cut-Off Date, the Fixed Rate Mortgage Loans had Mortgage Rates 
ranging from 6.63% to 24.00% per annum, with a weighted average Mortgage Rate 
of 10.00% per annum.   The Adjustable Rate Mortgage Loans had Mortgage Rates 
ranging from 8.00% to 10.50% per annum, with a weighted average Mortgage Rate 
of 9.20% per annum.  The Adjustable Rate Mortgage Loans had gross margins 
ranging from 5.00% to 7.00%, with a weighted average gross margin of 6.00%; 
lifetime rate caps, excluding one capless Adjustable Rate Mortgage

                                     S-20

<PAGE>

Loan, ranging from 13.25% to 16.88%, with a weighted average lifetime rate 
cap of 15.03%; and lifetime rate floors ranging from 5.00% to 10.25%, with a 
weighted average lifetime rate floor of 8.23%.

    As of the Cut-Off Date, the Mortgage Loans had original terms to stated 
maturity ranging from 36 months to 360 months; had remaining terms to stated 
maturity of 34 months to 360 months; had a weighted average original term to 
stated maturity of 348 months; and had a weighted average remaining term to 
stated maturity of 281 months.

    The Mortgage Loans had CLTVs ranging from 13.25% to 109.01% and had LTVs 
ranging from 8.22% to 109.01%, the weighted average CLTV of the Mortgage 
Loans was 78.08% and the weighted average LTV was 76.75%.





                                     S-21
<PAGE>

    The following tables describe the Mortgage Loans and the related Mortgaged
Properties as of the Cut-off Date.  Some of the aggregate percentages in the
following tables may not total 100% due to rounding.


                   GEOGRAPHIC DISTRIBUTION OF MORTGAGED PROPERTIES

<TABLE>
<CAPTION>
                                                    AGGREGATE          % OF AGGREGATE
                                   NUMBER OF         UNPAID               UNPAID
STATE                           MORTGAGE LOANS   PRINCIPAL BALANCE   PRINCIPAL BALANCE
- -----                           --------------   -----------------   -----------------
<S>                             <C>              <C>                 <C>
Arizona. . . . . . . . . . . .        22           $ 1,120,485.56           1.65%
California . . . . . . . . . .        24             2,101,094.92           3.10
Colorado . . . . . . . . . . .         3               173,825.18           0.26
Connecticut. . . . . . . . . .        51             5,981,171.84           8.83
Delaware . . . . . . . . . . .         2               127,220.84           0.19
Florida. . . . . . . . . . . .         1                36,649.92           0.05
Idaho. . . . . . . . . . . . .         3               130,432.82           0.19
Kansas . . . . . . . . . . . .         3               160,392.26           0.24
Louisiana. . . . . . . . . . .         1                53,553.52           0.08
Maryland . . . . . . . . . . .         6               557,496.02           0.82
Missouri . . . . . . . . . . .         7               284,127.10           0.42
Nevada . . . . . . . . . . . .         1                96,541.10           0.14
New Hampshire. . . . . . . . .         1                73,447.36           0.11
New Jersey . . . . . . . . . .       151            15,810,099.77          23.35
New Mexico . . . . . . . . . .         3               241,606.74           0.36
New York . . . . . . . . . . .       192            33,219,887.42          49.05
Oklahoma . . . . . . . . . . .        10               302,399.59           0.45
Oregon . . . . . . . . . . . .        50             4,176,138.18           6.17
Pennsylvania . . . . . . . . .         9               507,264.60           0.75
Tennessee. . . . . . . . . . .         2                52,348.12           0.08
Texas. . . . . . . . . . . . .         7               662,685.96           0.98
Utah . . . . . . . . . . . . .         3               189,808.87           0.28
Virginia . . . . . . . . . . .         2               279,610.42           0.41
Washington . . . . . . . . . .        17             1,277,605.30           1.89
Wisconsin. . . . . . . . . . .         1                51,381.07           0.08
Wyoming. . . . . . . . . . . .         1                55,074.70           0.08
                                     ---           --------------        -------
     Total . . . . . . . . . .       573           $67,722,349.18        100.00%
                                     ---           --------------        -------
                                     ---           --------------        -------
</TABLE>


                                      S-22

<PAGE>


                            DISTRIBUTION OF ORIGINAL TERMS

<TABLE>
<CAPTION>
                                                                                AGGREGATE        % OF AGGREGATE
                                                             NUMBER OF           UNPAID              UNPAID
RANGE OF ORIGINAL TERMS                                    MORTGAGE LOANS   PRINCIPAL BALANCE   PRINCIPAL BALANCE
- -----------------------                                    --------------   -----------------   -----------------
<S>                                                        <C>              <C>                 <C>
 24 less than Term less than or equal to 36 . . . . . . .         1           $   315,355.58          0.47%
168 less than Term less than or equal to 180. . . . . . .         93            3,908,269.78          5.77
348 less than Term less than or equal to 360. . . . . . .        479           63,498,723.82         93.76
                                                                 ---          --------------         -------
     Total. . . . . . . . . . . . . . . . . . . . . . . .        573          $67,722,349.18         100.00%
                                                                 ---          --------------         -------
                                                                 ---          --------------         -------
</TABLE>





                  DISTRIBUTION OF REMAINING TERMS TO STATED MATURITY

<TABLE>
<CAPTION>
                                                                                AGGREGATE        % OF AGGREGATE
                                                             NUMBER OF           UNPAID              UNPAID
RANGE OF MONTHS                                            MORTGAGE LOANS   PRINCIPAL BALANCE   PRINCIPAL BALANCE
- ---------------                                            --------------   -----------------   -----------------
<S>                                                        <C>              <C>                 <C>
 24 less than Term less than or equal to  36. . . . . . .          1           $   315,355.58            0.47%
 84 less than Term less than or equal to  96. . . . . . .         15               770,556.35            1.14
 96 less than Term less than or equal to 108. . . . . . .         21             1,815,592.71            2.68
168 less than Term less than or equal to 180. . . . . . .         57             1,322,120.72            1.95
264 less than Term less than or equal to 276. . . . . . .        150            22,989,589.36           33.95
276 less than Term less than or equal to 288. . . . . . .        189            26,419,904.70           39.01
288 less than Term less than or equal to 300. . . . . . .         11             2,365,539.11            3.49
348 less than Term less than or equal to 360. . . . . . .        129            11,723,690.65           17.31
                                                                 ---           --------------          ------
     Total. . . . . . . . . . . . . . . . . . . . . . . .        573           $67,722,349.18          100.00%
                                                                 ---           --------------          ------
                                                                 ---           --------------          ------
</TABLE>



                                    S-23

<PAGE>

                     DISTRIBUTION OF ORIGINAL PRINCIPAL BALANCES

<TABLE>
<CAPTION>
                                                                                         AGGREGATE        % OF AGGREGATE
                                                                      NUMBER OF           UNPAID              UNPAID
RANGE OF ORIGINAL PRINCIPAL BALANCE                                MORTGAGE LOANS   PRINCIPAL BALANCE   PRINCIPAL BALANCE
- -----------------------------------                                --------------   -----------------   -----------------
<S>                                                                <C>              <C>                 <C>
$  5,000 less than Balance less than or equal to $10,000 . . . .           6         $    43,623.82             0.06%
  10,000 less than Balance less than or equal to 15,000. . . . .          15             177,166.69             0.26
  15,000 less than Balance less than or equal to 20,000. . . . .          18             292,376.30             0.43
  20,000 less than Balance less than or equal to 25,000. . . . .          10             219,885.98             0.32
  25,000 less than Balance less than or equal to 30,000. . . . .           8             211,232.15             0.31
  30,000 less than Balance less than or equal to 35,000. . . . .           9             284,444.22             0.42
  35,000 less than Balance less than or equal to 40,000. . . . .          11             393,875.10             0.58
  40,000 less than Balance less than or equal to 45,000. . . . .          20             828,296.51             1.22
  45,000 less than Balance less than or equal to 50,000. . . . .          23           1,059,663.56             1.56
  50,000 less than Balance less than or equal to 55,000. . . . .          18             875,061.14             1.29
  55,000 less than Balance less than or equal to 60,000. . . . .          15             821,359.30             1.21
  60,000 less than Balance less than or equal to 65,000. . . . .          21           1,273,178.90             1.88
  65,000 less than Balance less than or equal to 70,000. . . . .          13             855,318.97             1.26
  70,000 less than Balance less than or equal to 75,000. . . . .          17           1,122,526.35             1.66
  75,000 less than Balance less than or equal to 80,000. . . . .          14           1,023,399.25             1.51
  80,000 less than Balance less than or equal to 85,000. . . . .          14           1,124,855.21             1.66
  85,000 less than Balance less than or equal to 90,000. . . . .          16           1,350,411.93             1.99
  90,000 less than Balance less than or equal to 95,000. . . . .          11             977,469.76             1.44
  95,000 less than Balance less than or equal to 100,000 . . . .          19           1,711,746.56             2.53
 100,000 less than Balance less than or equal to 105,000 . . . .          17           1,627,671.05             2.40
 105,000 less than Balance less than or equal to 110,000 . . . .          13           1,339,689.13             1.98
 110,000 less than Balance less than or equal to 115,000 . . . .          15           1,590,920.90             2.35
 115,000 less than Balance less than or equal to 120,000 . . . .           9           1,019,832.56             1.51
 120,000 less than Balance less than or equal to 125,000 . . . .          16           1,807,959.19             2.67
 125,000 less than Balance less than or equal to 130,000 . . . .          15           1,768,563.29             2.61
 130,000 less than Balance less than or equal to 135,000 . . . .           8             974,280.69             1.44
 135,000 less than Balance less than or equal to 140,000 . . . .           9           1,180,904.11             1.74
 140,000 less than Balance less than or equal to 145,000 . . . .          11           1,431,636.65             2.11
 145,000 less than Balance less than or equal to 150,000 . . . .          13           1,744,695.80             2.58
 150,000 less than Balance less than or equal to 200,000 . . . .          50           7,982,816.58            11.79
 200,000 less than Balance less than or equal to 250,000 . . . .          58          11,881,770.59            17.54
 250,000 less than Balance less than or equal to 300,000 . . . .          32           7,926,851.60            11.70
 300,000 less than Balance less than or equal to 350,000 . . . .          19           5,864,397.98             8.66
 350,000 less than Balance less than or equal to 400,000 . . . .           4           1,449,979.97             2.14
 400,000 less than Balance less than or equal to 450,000 . . . .           1             420,769.42             0.62
 450,000 less than Balance less than or equal to 500,000 . . . .           4           1,831,298.20             2.70
 500,000 less than Balance . . . . . . . . . . . . . . . . . . .           1           1,232,419.77             1.82
                                                                         ---         --------------           ------
     Total . . . . . . . . . . . . . . . . . . . . . . . . . . .         573         $67,722,349.18           100.00%
                                                                         ---         --------------           ------
                                                                         ---         --------------           ------
</TABLE>




                                    S-24
<PAGE>

                 DISTRIBUTION OF CURRENT PRINCIPAL BALANCES



<TABLE>
<CAPTION>
                                                                                                 AGGREGATE        % OF AGGREGATE
                                                                              NUMBER OF           UNPAID              UNPAID
RANGE OF CURRENT PRINCIPAL BALANCES                                          MORTGAGE LOANS   PRINCIPAL BALANCE   PRINCIPAL BALANCE
- -----------------------------------                                           --------------   -----------------   -----------------
<S>                                                                          <C>              <C>                  <C>
$ 5,000 less than Balance less than or equal to $10,000. . . . . . .                 6        $    43,623.82             0.06%
 10,000 less than Balance less than or equal to  15,000 . . . . . . .               21            260,146.61             0.38
 15,000 less than Balance less than or equal to  20,000 . . . . . . .               12            209,396.38             0.31
 20,000 less than Balance less than or equal to  25,000 . . . . . . .               10            219,885.98             0.32
 25,000 less than Balance less than or equal to  30,000 . . . . . . .               12            321,682.06             0.48
 30,000 less than Balance less than or equal to  35,000 . . . . . . .               10            324,863.15             0.48
 35,000 less than Balance less than or equal to  40,000 . . . . . . .               14            528,537.05             0.78
 40,000 less than Balance less than or equal to  45,000 . . . . . . .               23            990,871.95             1.46
 45,000 less than Balance less than or equal to  50,000 . . . . . . .               25          1,197,167.17             1.77
 50,000 less than Balance less than or equal to  55,000 . . . . . . .               16            835,920.20             1.23
 55,000 less than Balance less than or equal to  60,000 . . . . . . .               13            747,111.45             1.10
 60,000 less than Balance less than or equal to  65,000 . . . . . . .               22          1,374,180.97             2.03
 65,000 less than Balance less than or equal to  70,000 . . . . . . .               17          1,153,424.55             1.70
 70,000 less than Balance less than or equal to  75,000 . . . . . . .               18          1,308,027.64             1.93
 75,000 less than Balance less than or equal to  80,000 . . . . . . .                9            698,285.58             1.03
 80,000 less than Balance less than or equal to  85,000 . . . . . . .               20          1,643,457.83             2.43
 85,000 less than Balance less than or equal to  90,000 . . . . . . .               17          1,493,543.54             2.21
 90,000 less than Balance less than or equal to  95,000 . . . . . . .               15          1,384,311.03             2.04
 95,000 less than Balance less than or equal to 100,000. . . . . . .                18          1,763,270.95             2.60
100,000 less than Balance less than or equal to 105,000 . . . . . .                 17          1,744,546.33             2.58
105,000 less than Balance less than or equal to 110,000 . . . . . .                 16          1,719,379.29             2.54
110,000 less than Balance less than or equal to 115,000 . . . . . .                 12          1,356,649.21             2.00
115,000 less than Balance less than or equal to 120,000 . . . . . .                 16          1,881,248.70             2.78
120,000 less than Balance less than or equal to 125,000 . . . . . .                 12          1,473,307.24             2.18
125,000 less than Balance less than or equal to 130,000 . . . . . .                 10          1,275,953.07             1.88
130,000 less than Balance less than or equal to 135,000 . . . . . .                 10          1,326,305.75             1.96
135,000 less than Balance less than or equal to 140,000 . . . . . .                 12          1,647,268.02             2.43
140,000 less than Balance less than or equal to 145,000 . . . . . .                 12          1,714,301.35             2.53
145,000 less than Balance less than or equal to 150,000 . . . . . .                  8          1,177,722.39             1.74
150,000 less than Balance less than or equal to 200,000 . . . . . .                 57         10,122,316.72            14.95
200,000 less than Balance less than or equal to 250,000 . . . . . .                 48         10,723,704.79            15.83
250,000 less than Balance less than or equal to 300,000 . . . . . .                 20          5,420,681.26             8.00
300,000 less than Balance less than or equal to 350,000 . . . . . .                 17          5,385,604.07             7.95
350,000 less than Balance less than or equal to 400,000 . . . . . .                  2            771,165.69             1.14
400,000 less than Balance less than or equal to 450,000 . . . . . .                  2            861,218.88             1.27
450,000 less than Balance less than or equal to 500,000 . . . . . .                  3          1,390,848.74             2.05
500,000 less than Balance. . . . . . . . . . . . . . . .                             1          1,232,419.77             1.82
                                                                                   ---        --------------           ------
     Total . . . . . . . . . . . . . . . . . . . . . . .                           573        $67,722,349.18           100.00%
                                                                                   ---        --------------           ------
                                                                                   ---        --------------           ------
</TABLE>

                                     S-25



<PAGE>

                      DISTRIBUTION OF GROSS MORTGAGE RATES
                           (FIXED RATE MORTGAGE LOANS)



<TABLE>
<CAPTION>
                                                                                                AGGREGATE        % OF AGGREGATE
                                                                             NUMBER OF           UNPAID              UNPAID
RANGE OF GROSS MORTGAGE RATES                                              MORTGAGE LOANS   PRINCIPAL BALANCE   PRINCIPAL BALANCE
- -----------------------------                                              --------------   -----------------   -----------------
<S>                                                                        <C>              <C>                 <C>
 6.50% less than Rate less than or equal to 7.00%. . . . . . . . . .            5           $   678,640.94           1.03%
 7.00 less than Rate less than or equal to 7.50. . . . . . . . . . .           20             2,966,086.43           4.48
 7.50 less than Rate less than or equal to 7.75. . . . . . . . . . .           19             2,842,599.66           4.30
 7.75 less than Rate less than or equal to 8.00. . . . . . . . . . .           31             4,201,676.64           6.35
 8.00 less than Rate less than or equal to 8.25. . . . . . . . . . .           20             4,581,664.29           6.93
 8.25 less than Rate less than or equal to 8.50. . . . . . . . . . .           18             2,771,092.95           4.19
 8.50 less than Rate less than or equal to 8.75. . . . . . . . . . .           18             3,137,358.57           4.74
 8.75 less than Rate less than or equal to 9.00. . . . . . . . . . .           10             2,353,294.89           3.56
 9.00 less than Rate less than or equal to 9.25. . . . . . . . . . .           23             2,864,511.52           4.33
 9.25 less than Rate less than or equal to 9.50. . . . . . . . . . .            7               824,562.60           1.25
 9.50 less than Rate less than or equal to 9.75. . . . . . . . . . .            8             1,267,694.88           1.92
 9.75 less than Rate less than or equal to 10.00 . . . . . . . . . .            9             1,442,907.32           2.18
10.00 less than Rate less than or equal to 10.25. . . . . . . . . .            10             1,174,650.26           1.78
10.25 less than Rate less than or equal to 10.50. . . . . . . . . .            47             4,283,965.57           6.48
10.50 less than Rate less than or equal to 10.75. . . . . . . . . .            55             6,588,622.14           9.96
10.75 less than Rate less than or equal to 11.00. . . . . . . . . .            60             8,671,042.26          13.11
11.00 less than Rate less than or equal to 11.25. . . . . . . . . .            46             5,067,701.92           7.66
11.25 less than Rate less than or equal to 11.50. . . . . . . . . .            27             2,534,254.81           3.83
11.50 less than Rate less than or equal to 11.75. . . . . . . . . .            15             1,640,403.92           2.48
11.75 less than Rate less than or equal to 12.00. . . . . . . . . .            34             2,371,400.95           3.59
12.00 less than Rate less than or equal to 12.25. . . . . . . . . .             9               660,183.35           1.00
12.25 less than Rate less than or equal to 12.50. . . . . . . . . .             5               441,906.89           0.67
12.50 less than Rate less than or equal to 12.75. . . . . . . . . .             9             1,020,864.89           1.54
12.75 less than Rate less than or equal to 13.00. . . . . . . . . .             6               571,264.66           0.86
13.00 less than Rate less than or equal to 13.25. . . . . . . . . .             1                57,747.52           0.09
13.75 less than Rate less than or equal to 14.00. . . . . . . . . .             1               279,948.91           0.42
14.75 less than Rate less than or equal to 15.00. . . . . . . . . .            15               299,181.68           0.45
16.75 less than Rate less than or equal to 17.00. . . . . . . . . .             2                30,852.40           0.05
17.50 less than Rate less than or equal to 18.00. . . . . . . . . .            11               175,155.37           0.26
19.50 less than Rate less than or equal to 20.00. . . . . . . . . .             3                80,415.85           0.12
20.50 less than Rate less than or equal to 21.00. . . . . . . . . .            10               191,992.77           0.29
23.50 less than Rate less than or equal to 24.00. . . . . . . . . .             3                61,616.43           0.09
                                                                              ---           --------------         ------
    Total. . . . . . . . . . . . . . . . . . . . . . . .                      557           $66,135,263.24         100.00%
                                                                              ---           --------------         ------
                                                                              ---           --------------         ------
</TABLE>

                                     S-26

<PAGE>

                       DISTRIBUTION OF GROSS MORTGAGE RATES
                         (ADJUSTABLE RATE MORTGAGE LOANS)

<TABLE>
<CAPTION>
                                                                                        AGGREGATE        % OF AGGREGATE
                                                                      NUMBER OF           UNPAID              UNPAID
RANGE OF GROSS MORTGAGE RATES                                      MORTGAGE LOANS   PRINCIPAL BALANCE   PRINCIPAL BALANCE
- -----------------------------                                      --------------   -----------------   -----------------
<S>                                                                <C>              <C>                 <C>
7.75% less than Rate less than or equal to 8.00%. . . . . . . . . .       1          $  183,776.61            11.58%
8.25 less than Rate less than or equal to 8.50. . . . . . . . . . .       2             162,800.25            10.26
8.50 less than Rate less than or equal to 8.75. . . . . . . . . . .       2             482,775.42            30.42
9.25 less than Rate less than or equal to 9.50. . . . . . . . . . .       2             133,384.05             8.40
9.50 less than Rate less than or equal to 9.75. . . . . . . . . . .       3             218,570.22            13.77
9.75 less than Rate less than or equal to 10.00 . . . . . . . . . .       3             168,693.70            10.63
10.00 less than Rate less than or equal to 10.25  . . . . . . . . .       1              94,556.34             5.96
10.25 less than Rate less than or equal to 10.50. . . . . . . . . .       2             142,529.35             8.98
                                                                         --          -------------           ------
     Total . . . . . . . . . . . . . . . . . . . . . . .                 16          $1,587,085.94           100.00%
                                                                         --          -------------           ------
                                                                         --          -------------           ------
</TABLE>




                            DISTRIBUTION OF GROSS MARGINS
                           (ADJUSTABLE RATE MORTGAGE LOANS)

<TABLE>
<CAPTION>
                                                                                        AGGREGATE        % OF AGGREGATE
                                                                     NUMBER OF           UNPAID              UNPAID
RANGE OF GROSS MARGINS                                             MORTGAGE LOANS   PRINCIPAL BALANCE   PRINCIPAL BALANCE
- ----------------------                                             --------------   -----------------   -----------------
<S>                                                                <C>              <C>                 <C>
4.50% less than Margin less than or equal to 5.00%. . . . . . . . .      3          $  445,443.77            28.07%
5.00 less than Margin less than or equal to 5.50. . . . . . . . . .      3             153,885.82             9.70
5.50 less than Margin less than or equal to 6.00. . . . . . . . . .      2             192,942.13            12.16
6.00 less than Margin less than or equal to 6.50. . . . . . . . . .      4             267,858.73            16.88
6.50 less than Margin less than or equal to 7.00. . . . . . . . . .      4             526,955.49            33.20
                                                                        --          -------------           ------
   Total . . . . . . . . . . . . . . . . . . . . . . . .                16          $1,587,085.94           100.00%
                                                                        --          -------------           ------
                                                                        --          -------------           ------
</TABLE>




                        DISTRIBUTION OF LIFETIME RATE CAPS
                         (ADJUSTABLE RATE MORTGAGE LOANS)

<TABLE>
<CAPTION>
                                                                                        AGGREGATE        % OF AGGREGATE
                                                                      NUMBER OF           UNPAID              UNPAID
RANGE OF LIFETIME RATE CAPS                                        MORTGAGE LOANS   PRINCIPAL BALANCE   PRINCIPAL BALANCE
- ---------------------------                                        --------------   -----------------   -----------------
<S>                                                                <C>              <C>                 <C>
No Cap . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .       1           $  183,776.61           11.58%
13.00% less than Cap less than or equal to 13.50% . . . . . . . . .      1              304,399.35           19.18
14.00 less than Cap less than or equal to 14.50 . . . . . . . . . .      3              241,606.74           15.22
14.50 less than Cap less than or equal to 15.00 . . . . . . . . . .      1              178,376.07           11.24
15.00 less than Cap less than or equal to 15.50 . . . . . . . . . .      1               63,137.58            3.98
15.50 less than Cap less than or equal to 16.00 . . . . . . . . . .      4              294,892.26           18.58
16.00 less than Cap less than or equal to 16.50 . . . . . . . . . .      3              227,040.74           14.31
16.50 less than Cap less than or equal to 17.00 . . . . . . . . . .      2               93,856.59            5.91
                                                                        --           -------------          ------
   Total . . . . . . . . . . . . . . . . . . . . . . . .                16           $1,587,085.94          100.00%
                                                                        --           -------------          ------
                                                                        --           -------------          ------
</TABLE>


                                    S-27

<PAGE>



                         DISTRIBUTION OF LIFETIME RATE FLOORS
                           (ADJUSTABLE RATE MORTGAGE LOANS)

<TABLE>
<CAPTION>
                                                                                   AGGREGATE      % OF AGGREGATE
                                                                 NUMBER OF          UNPAID              UNPAID
RANGE OF LIFETIME RATE FLOORS                                  MORTGAGE LOANS   PRINCIPAL BALANCE   PRINCIPAL BALANCE
- -----------------------------                                  --------------   -----------------   ----------------
<S>                                                           <C>               <C>                <C>
 4.50% LESS THAN Floor LESS THAN OR EQUAL TO 5.00%. . . . . .         1           $     78,806.49         4.97%
 6.50  LESS THAN Floor LESS THAN OR EQUAL TO 7.00 . . . . . .         2                295,502.28        18.62
 7.00  LESS THAN Floor LESS THAN OR EQUAL TO 7.50 . . . . . .         2                355,473.93        22.40
 8.00  LESS THAN Floor LESS THAN OR EQUAL TO 8.50 . . . . . .         1                 98,571.87         6.21
 8.50  LESS THAN Floor LESS THAN OR EQUAL TO 9.00 . . . . . .         2                242,098.93        15.25
 9.00  LESS THAN Floor LESS THAN OR EQUAL TO 9.50 . . . . . .         2                133,384.05         8.40
 9.50  LESS THAN Floor LESS THAN OR EQUAL TO 10.00. . . . . .         5                288,692.05        18.19
10.00  LESS THAN Floor LESS THAN OR EQUAL TO 10.50. . . . . .         1                 94,556.34         5.96
                                                                     --             -------------      -------
     Total. . . . . . . . . . . . . . . . . . . . . . . . . .        16             $1,587,085.94       100.00%
                                                                     --             -------------      -------
                                                                     --             -------------      -------
</TABLE>


                                  DISTRIBUTION OF LTV'S

<TABLE>
<CAPTION>
                                                                                 AGGREGATE         % OF AGGREGATE
                                                                NUMBER OF         UNPAID              UNPAID
RANGE OF LTV's                                                MORTGAGE LOANS   PRINCIPAL BALANCE   PRINCIPAL BALANCE
- --------------                                                --------------   -----------------   -----------------
<S>                                                           <C>              <C>                 <C>
  5.00% LESS THAN LTV LESS THAN OR EQUAL TO 10.00%. . . . . .         7           $   138,366.87          0.20%
 10.00  LESS THAN LTV LESS THAN OR EQUAL TO 15.00 . . . . . .        11               233,465.19          0.34
 15.00  LESS THAN LTV LESS THAN OR EQUAL TO 20.00 . . . . . .        39               841,499.89          1.24
 25.00  LESS THAN LTV LESS THAN OR EQUAL TO 30.00 . . . . . .         1                35,426.84          0.05
 30.00  LESS THAN LTV LESS THAN OR EQUAL TO 35.00 . . . . . .         1                73,948.56          0.11
 35.00  LESS THAN LTV LESS THAN OR EQUAL TO 40.00 . . . . . .         3               189,906.23          0.28
 40.00  LESS THAN LTV LESS THAN OR EQUAL TO 45.00 . . . . . .         2               511,236.21          0.75
 45.00  LESS THAN LTV LESS THAN OR EQUAL TO 50.00 . . . . . .         7               715,927.89          1.06
 50.00  LESS THAN LTV LESS THAN OR EQUAL TO 55.00 . . . . . .         8               447,693.51          0.66
 55.00  LESS THAN LTV LESS THAN OR EQUAL TO 60.00 . . . . . .        13             1,307,660.30          1.93
 60.00  LESS THAN LTV LESS THAN OR EQUAL TO 65.00 . . . . . .        19             3,546,752.05          5.24
 65.00  LESS THAN LTV LESS THAN OR EQUAL TO 70.00 . . . . . .        25             3,237,915.81          4.78
 70.00  LESS THAN LTV LESS THAN OR EQUAL TO 75.00 . . . . . .        79             9,173,596.28         13.55
 75.00  LESS THAN LTV LESS THAN OR EQUAL TO 80.00 . . . . . .       245            32,043,454.86         47.32
 80.00  LESS THAN LTV LESS THAN OR EQUAL TO 85.00 . . . . . .        17             2,567,975.38          3.79
 85.00  LESS THAN LTV LESS THAN OR EQUAL TO 90.00 . . . . . .        94            12,378,890.01         18.28
 90.00  LESS THAN LTV LESS THAN OR EQUAL TO 95.00 . . . . . .         1               204,203.71          0.30
100.00  LESS THAN LTV . . . . . . . . . . . . . . . . . . . .         1                74,429.59          0.11
                                                                    ---           --------------       -------
     Total. . . . . . . . . . . . . . . . . . . . . . . . . .       573           $67,722,349.18       100.00%
                                                                    ---           ---------------      -------
                                                                    ---           ---------------      -------
</TABLE>


                                       S-28
<PAGE>



                                    DISTRIBUTION OF CLTV'S

<TABLE>
<CAPTION>
                                                                                AGGREGATE       % OF AGGREGATE
                                                               NUMBER OF         UNPAID               UNPAID
RANGE OF CLTV's                                              MORTGAGE LOANS   PRINCIPAL BALANCE   PRINCIPAL BALANCE
- ---------------                                              --------------   -----------------   ------------------
<S>                                                         <C>              <C>                 <C>
 10.00% LESS THAN CLTV LESS THAN OR EQUAL TO 15.00% . . . . .       1           $     33,179.50           0.05%
 15.00  LESS THAN CLTV LESS THAN OR EQUAL TO 20.00. . . . . .       1                 34,799.37           0.05
 25.00  LESS THAN CLTV LESS THAN OR EQUAL TO 30.00. . . . . .       1                 35,426.84           0.05
 30.00  LESS THAN CLTV LESS THAN OR EQUAL TO 35.00. . . . . .       1                 73,948.56           0.11
 35.00  LESS THAN CLTV LESS THAN OR EQUAL TO 40.00. . . . . .       3                189,906.23           0.28
 40.00  LESS THAN CLTV LESS THAN OR EQUAL TO 45.00. . . . . .       2                511,236.21           0.75
 45.00  LESS THAN CLTV LESS THAN OR EQUAL TO 50.00. . . . . .       7                715,927.89           1.06
 50.00  LESS THAN CLTV LESS THAN OR EQUAL TO 55.00. . . . . .       8                447,693.51           0.66
 55.00  LESS THAN CLTV LESS THAN OR EQUAL TO 60.00. . . . . .      13              1,307,660.30           1.93
 60.00  LESS THAN CLTV LESS THAN OR EQUAL TO 65.00. . . . . .      19              3,546,752.05           5.24
 65.00  LESS THAN CLTV LESS THAN OR EQUAL TO 70.00. . . . . .      25              3,237,915.81           4.78
 70.00  LESS THAN CLTV LESS THAN OR EQUAL TO 75.00. . . . . .      79              9,173,596.28          13.55
 75.00  LESS THAN CLTV LESS THAN OR EQUAL TO 80.00. . . . . .     246             32,053,807.59          47.33
 80.00  LESS THAN CLTV LESS THAN OR EQUAL TO 85.00. . . . . .      18              2,580,389.41           3.81
 85.00  LESS THAN CLTV LESS THAN OR EQUAL TO 90.00. . . . . .     102             12,533,239.21          18.51
 90.00  LESS THAN CLTV LESS THAN OR EQUAL TO 95.00. . . . . .      14                449,016.92           0.66
 95.00  LESS THAN CLTV LESS THAN OR EQUAL TO 100.00 . . . . .      32                723,423.91           1.07
100.00  LESS THAN CLTV. . . . . . . . . . . . . . . . . . . .       1                 74,429.59           0.11
                                                                  ---            --------------        --------
     Total. . . . . . . . . . . . . . . . . . . . . . . . . .     573            $67,722,349.18         100.00%
                                                                  ---            --------------         -------
                                                                  ---            --------------         -------
</TABLE>


     The LTV's and CLTV's shown above were calculated based upon the appraised
values of the Mortgaged Properties at the time of origination (the "Appraised
Values"), the balance of the Mortgage Loan at the time of origination and the
senior liens, if any, at the time of origination.  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 and by the mortgage lending
industry in general.


                                       S-29


<PAGE>


                            DISTRIBUTION OF PROPERTY TYPES

<TABLE>
<CAPTION>
                                                             AGGREGATE         % OF AGGREGATE
                                           NUMBER OF          UNPAID               UNPAID
PROPERTY TYPE                            MORTGAGE LOANS   PRINCIPAL BALANCE   PRINCIPAL BALANCE
- -------------                            --------------   -----------------   -----------------
<S>                                     <C>              <C>                 <C>
1-4 Family . . . . . . . . . . . .             345          $44,050,622.88           65.05%
Manufactured Home. . . . . . . . .              67            3,316,130.50            4.90
Multi-Family . . . . . . . . . . .              22            3,827,698.42            5.65
Condo. . . . . . . . . . . . . . .             139           16,527,897.38           24.41
                                               ---          --------------          ------
     Total . . . . . . . . . . . .             573          $67,722,349.18          100.00%
                                               ---          --------------          -------
                                               ---          --------------          -------
</TABLE>


                            DISTRIBUTION OF OCCUPANCY STATUS

<TABLE>
<CAPTION>
                                                              AGGREGATE       % OF AGGREGATE
                                            NUMBER OF          UNPAID               UNPAID
OCCUPANCY STATUS                         MORTGAGE LOANS   PRINCIPAL BALANCE   PRINCIPAL BALANCE
- ----------------                         --------------   -----------------   -----------------
<S>                                     <C>               <C>                <C>
Owner Occupied . . . . . . . . . .             498           $60,376,338.00              89.15%
Second Home. . . . . . . . . . . .               1               315,355.58                0.47
Non-Owner Occupied . . . . . . . .              74             7,030,655.60               10.38
                                               ---           --------------             -------
     Total . . . . . . . . . . . .             573           $67,722,349.18             100.00%
                                               ---           --------------             -------
                                               ---           --------------             -------

</TABLE>

INTEREST PAYMENTS ON THE MORTGAGE LOANS

The Mortgage Loans in the Trust are Actuarial Loans.  An "Actuarial Loan" 
provides for amortization of the loan over a series of fixed level payment 
monthly installments.  Each monthly installment consists of an amount of 
interest equal to 1/12 of the coupon of the loan multiplied by the unpaid 
principal balance of the loan, and an amount of principal equal to the 
remainder of the monthly payment.  Scheduled monthly payments made by 
obligors on 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.

                               THE UNAFFILIATED SELLER

    The Unaffiliated Seller is a Delaware limited liability company.  The 
Unaffiliated Seller's principal executive offices are located at 1776 S.W. 
Madison Street, Portland, Oregon 97205.  Its telephone number is (503) 
223-5600. WMFC LLC, a Delaware limited liability company, holds a 99% 
membership interest in the Unaffiliated Seller; Portland Servicing 
Corporation, a Nevada corporation and an affiliate of Wilshire Credit 
Corporation holds the remaining 1% membership interest in the Unaffiliated 
Seller.  The Unaffiliated Seller has been established as a limited-purpose 
entity and is intended to be bankruptcy remote.  Accordingly, the 
Unaffiliated Seller's certificate of formation and operating agreement and 
certain covenants made by it provide that (a) it will not engage in business 
with, or incur liabilities to, any other entity (other than as contemplated 
in connection with this offering) which may bring bankruptcy proceedings 
against the Unaffiliated Seller; and (b) the risk that it will be 
consolidated into the bankruptcy proceedings of any other entity is 
diminished.  The Unaffiliated Seller will have no significant assets.  The 
Unaffiliated Seller was organized under the laws of the State of Delaware in 
November 1995.  The Unaffiliated Seller was organized as a special purpose 
limited liability company, designed principally to acquire and transfer 
mortgage loans.

    The only obligations, if any, of the Unaffiliated Seller with respect to 
the Certificates will be pursuant to certain representations and warranties 
with respect to the Mortgage Loans.  The Unaffiliated Seller will be liable


                                       S-30


<PAGE>


only with respect to the representations and warranties made with respect to 
the Mortgage Loans.  The Unaffiliated Seller will not have on the Closing 
Date, nor is it expected in the future to have, any significant assets.  
However, any repurchase obligations of the Unaffiliated Seller with respect 
to such representations and warranties will be backed by a guaranty of WFSG 
(as defined herein).

                               THE SERVICER

    Wilshire Servicing Corporation, a Delaware corporation (the "Servicer"), 
is a wholly owned subsidiary of Wilshire Financial Services Group, Inc. 
("WFSG"), a publicly traded company engaged in a wide variety of activities 
including the acquisition, origination, ownership and securitization of loan 
portfolios, recently formed to engage in the loan servicing business and to 
continue the loan servicing business conducted by Wilshire Credit 
Corporation, an affiliate of WFSG, once the Servicer has obtained all 
necessary licenses (which is currently expected to be approximately two to 
three years from the date of this Prospectus Supplement).  The Servicer will 
retain Wilshire Credit Corporation to act as its sub-servicer with respect to 
the Mortgage Loans until such time as the Servicer is fully licensed.

                              THE SUB-SERVICER

    The information set forth in this section has been provided by Wilshire 
Credit Corporation, and neither the Depositor nor the Underwriter makes any 
representations or warranties as to the accuracy or completeness of such 
information.

GENERAL

    The Sub-Servicer, Wilshire Credit Corporation, a Nevada corporation, is a 
privately held corporation based in Portland, Oregon.  Wilshire Credit 
Corporation is a member of a group of private affiliated companies which 
engage in the ownership, servicing and securitization of financial assets.  
Wilshire Credit Corporation's principal executive offices are located at 1776 
S.W. Madison Street, Portland, Oregon 97205.  The telephone number of such 
offices is (503) 223-5600.  As of December 31, 1995, Wilshire Credit 
Corporation's fiscal year end, the total assets of Wilshire Credit 
Corporation and a group of affiliated companies, other than the Bank 
Affiliates (as defined herein) (the "Wilshire Private Group") equaled 
$231,582,810 (unaudited).  Shareholder's equity in the Wilshire Private Group 
totaled $3,035,103 (unaudited) as of December 31, 1995.  Total revenues and 
net income for the 12-month period ended December 31, 1995 equaled 
$10,651,473 (unaudited) and $1,670,931 (unaudited), respectively.  No 
separately audited financial information has been made available with respect 
to Wilshire Credit Corporation apart from the Wilshire Private Group.

    Wilshire Credit Corporation was formed in May 1989 to manage the Wilshire 
Private Group's activities in the loan and lease servicing business and to 
service a third party's heavy industrial equipment leasing portfolio which 
consisted of leases of containers, railroad cars and other similar equipment. 
In 1990, Wilshire Credit Corporation began to expand its activities by 
acquiring portfolios of financial assets from the Resolution Trust 
Corporation, the Federal Deposit Insurance Corporation and other parties and 
selling participation in such portfolios to institutional investors while 
retaining the servicing rights and a participation in the overall return on 
such portfolios. As of September 30, 1996, Wilshire Credit Corporation has 
acquired, and is providing servicing for, more than 409 portfolios of 
financial assets having total principal and accrued interest in excess of 
$1.8 billion.  Portfolios acquired by Wilshire Credit Corporation include 
performing, non-performing and charged-off consumer and commercial loans or 
receivables, including home mortgage loans, home equity loans, commercial 
real estate loans, commercial and business loans, auto loans, manufactured 
housing loans, marine or boat loans and consumer loans.  Wilshire Credit 
Corporation services loans originated or acquired by its public affiliates, 
First Bank of Beverly Hills, F.S.B. and Girard Savings Bank, F.S.B. 
(together, the "Bank Public Affiliates") and several third parties.


                                    S-31
<PAGE>

80/20 PROGRAM UNDERWRITING GUIDELINES

    As more fully described below under "QUALIFICATIONS OF ORIGINATORS," 
there are various types of Originators that may participate in WCC's 80/20 
Program. Under WCC's 80/20 Program, WCC has purchased and originated the 
Mortgage Loans pursuant to standard underwriting guidelines according to 
WCC's originator guide, as modified from time to time, used by WCC and 
affiliated and unaffiliated Originators (the "WCC's Guidelines").  The 
underwriting guidelines are described below.

    WCC'S GUIDELINES.  WCC's Guidelines 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 WCC are subjected to 
WCC's Guidelines.  The underwriting process is intended to assess both 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.  The properties securing the loans are 
primarily single family detached, owner occupied residences.  Occasionally, 
loans are originated or acquired on condominiums or townhouses.  No land 
loans are originated or acquired.

    The weighted average CLTV of WCC's loans will not exceed 100%.  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 
WCC's underwriting staff. Negative amortization on underlying loans will 
disqualify a borrower's loan application.  

    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 tax returns for two years on 
their businesses and personal and business financial statements.  

    The value of each property proposed as security for a mortgage loan is 
determined by a full appraisal.  Such appraisals are completed by an 
appraiser licensed or certified by the state where the property is located.  
The results of an appraisal are documented on FNMA-approved forms and include 
a diagram of the dwelling, the calculation of square footage, a location map, 
and photos of the front and rear of the property as well as a street view of 
the property. The appraisal documentation is supplemented with appropriate 
clarifying comments regarding such matters as market influences and property 
condition.  Review appraisals are frequently requested on all properties by 
WCC approved review appraisers.

    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.

    WCC'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 WCC originates or purchases.  WCC, the related 
Originator and their assignees are generally named as the insureds.  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.  WCC 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 WCC 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.


                                    S-32

<PAGE>

    APPROVED GUIDELINES.  WCC may acquire Mortgage Loans underwritten 
pursuant to underwriting guidelines that may differ from WCC's Guidelines 
(such guidelines, the "Approved 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 WCC from Originators 
who will represent that the Mortgage Loans have been originated in accordance 
with underwriting guidelines agreed to by WCC; WCC 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 WCC'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.  WCC's quality control department reviews in its 
entirety every loan file originated or purchased.  Loan files are reviewed 
prior to approval for completeness, accuracy, and compliance with WCC's 
underwriting criteria and applicable regulations.

    QUALIFICATIONS OF ORIGINATORS.  Each Originator from which a Mortgage 
Loan is acquired has been accepted by WCC for participation in WCC's 80/20 
Program. Originators that enter into Master Loan Transfer Agreements 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 mortgage loans.  

    WCC may waive or modify any of the foregoing requirements for 
Participating Originators.  Among affiliated and unaffiliated Originators, 
only Participating Originators may enter into Master Loan Transfer Agreements 
with WCC.  WCC will make directly, or will guarantee compliance with, any 
representations and warranties made by any affiliated or unaffiliated 
Originator with respect to the Mortgage Loans originated by it and acquired 
by a Trust.

    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 WCC'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 of each Mortgage Loan to WCC: (i) the 
information with respect to each Mortgage Loan is true and correct as of the 
related date of sale; (ii) each Mortgage Loan was underwritten in accordance 
with WCC's Guide; (iii) each Mortgage Loan has, at the date of sale, either a 
title insurance policy or a title insurance binder or certificate and, if 
necessary, an applicable assignment endorsement; (iv) each Mortgage Loan is 
secured by a valid and subsisting lien of record on the Mortgaged Property 
having the priority agreed upon; (v) each Originator held good and 
indefeasible title to, and was the sole owner of, each Mortgage Loan conveyed 
by such Originator; and (vi) each Mortgage Loan was originated in accordance 
with law and is the valid, legal and binding obligation of the related 
Mortgagor.

    WCC will assign to the Trustee for the benefit of the Owners of the 
Certificates all of its right, title and interest in the Loan Purchase 
Agreement insofar as any 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 WCC 
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 Pooling and Servicing Agreement, WCC will be obligated to 
purchase from the Trust such Mortgage Loan at the Repurchase Price. 


                                    S-33

<PAGE>

    SERVICING

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

                              USE OF PROCEEDS

    The Unaffiliated Seller 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 Certificates 
will be applied by the Trust to the purchase of the Mortgage Loans from the 
Depositor.  Such net proceeds will represent the purchase price to be paid by 
the Depositor to the Unaffiliated Seller for the Mortgage Loans.

                    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 Certificate 
Owner's yield resulting from the timing of the settlement date and those 
considerations discussed below under "Payment Delay Feature of the 
Certificates"), the yield to maturity on an Offered Certificate will be 
directly related to the rate of payment of principal of the Mortgage Loans, 
including for this purpose voluntary payment in full of Mortgage Loans prior 
to stated maturity (a "Prepayment"), liquidations due to defaults, casualties 
and condemnations, and repurchases of Mortgage Loans by the Unaffiliated 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 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 Unaffiliated Seller 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 CLASS A CERTIFICATES

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


                                    S-34

<PAGE>

    97.66% of the Mortgage Loans 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. 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.

    The Final Scheduled Distribution Date for each Class of the Class A 
Certificates is as follows:  Class A-1 Certificates, May 25, 2011, Class A-2 
Certificates, June 25, 2015, Class A-3 Certificates, December 25, 2017, and 
for the Class A-4 Certificates, December 25, 2020.  For the Class A-1 
Certificates, the Class A-2 Certificates, the Class A-3 Certificates and the 
Class A-4 Certificates, the Final Scheduled Distribution Date for each 
Certificate is calculated as of the date on which the related original 
Certificate Principal Balance, as set forth under the Modeling Assumptions 
described below, less all amounts previously distributed as principal, would 
be reduced to zero assuming that no Prepayments are received on the Mortgage 
Loans, that scheduled payments of principal and interest on each Mortgage 
Loan are timely received, that no Realized Losses occur on the Mortgage 
Loans, that no excess cashflow will be used to make accelerated payments of 
principal, that the Pass-Through Rate for each Certificate is as listed under 
the Modeling Assumptions, and that there is no optional termination by the 
party named in the Pooling and Servicing Agreement or by the Certificate 
Insurer on the Trust.  The weighted average life of each Class of Class A 
Certificates is likely to be shorter, and the actual final Distribution Date 
with respect to each Class of Class A Certificates could occur significantly 
earlier than the Final Scheduled Distribution Date because (i) Prepayments 
are likely to occur which shall be applied to the payment of the Certificate 
Principal Balance of the Class A Certificates, (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 
and (iii) the Servicer or, in limited 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 Principal Balance and if the Servicer or the Certificate 
Insurer does not exercise such right, the Trustee shall offer the Mortgage 
Loans in an auction sale.

    Prepayments on mortgage loans are commonly measured relative to a 
prepayment model or standard. The model used in this Prospectus Supplement 
("Constant Prepayment Rate" or "CPR") is a prepayment assumption (the 
"Prepayment Assumption") which represents an assumed annualized rate of 
prepayment relative to the then-outstanding principal balance on a pool of 
new mortgage loans.  As used in the table below, 0% CPR indicates no 
prepayments 16% indicates prepayments at an annual rate of 16%, and so on.  
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 prepay at the indicated percentage of 
the related Prepayment Assumption; (ii) distributions on the Class A 
Certificates are received, in cash, on the 25th day of each month, commencing 
January 27, 1997; (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 January 1997 (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 December 1996 (or as set forth in the 
following table) and include 30 days' interest thereon; (v) the Class A 
Certificates are purchased on December 30, 1996; (vi) the original 
Certificate Principal Balance and Pass-Through Rate of the Class A-1 
Certificates are equal to $24,200,000.00 and 6.40%, respectively, the 
original Certificate Principal Balance and Pass-Through Rate of the Class A-2 
Certificates are equal to $13,000,000.00 and 6.75%, respectively, the 
original Certificate Principal Balance and Pass-Through Rate of the Class A-3 
Certificates are equal to $11,000,000.00 and 7.03%, respectively, the 
original Certificate Principal Balance and Pass-Through Rate of the Class A-4 
Certificates are equal to $17,321,000.00 and 7.51%, respectively, and the 
original Certificate Principal Balance and Pass-Through Rate of the Class B 
Certificates are equal to $2,201,349.18 and 6.868%, respectively; and (vii) 
the Trust Fund consists of Mortgage Loans having the following 
characteristics:


                                    S-35

<PAGE>

<TABLE>
<CAPTION>
                                                    WEIGHTED    WEIGHTED
                                                     AVERAGE     AVERAGE
                        WEIGHTED  WEIGHTED AVERAGE  REMAINING   REMAINING     WEIGHTED
                         AVERAGE    MORTGAGE         TERM TO     TERM TO       AVERAGE
 POOL      PRINCIPAL    MORTGAGE   RATE NET OF     AMORTIZATION  BALLOON      SEASONING
NUMBER      BALANCE       RATE     SERVICING FEE     (MONTHS)    (MONTHS)      (MONTHS)
- ------      -------       ----     -------------     --------    --------      --------
<S>      <C>            <C>       <C>              <C>           <C>           <C>
   1     $1,075,509.34     9.176%     8.751%           357         N/A             3
   2        511,576.60     9.241      8.816            353         N/A             7
   3        566,818.77    14.270     13.845            177         N/A             3
   4      3,220,323.73    11.426     11.001            115         N/A            65
   5     61,911,637.88     9.885      9.460            290         N/A            70
   6        436,482.86     9.541      9.116            357          73             3
         -------------
        $67,722,349.18

</TABLE>

<TABLE>
<CAPTION>


          WEIGHTED                  WEIGHTED
          AVERAGE    WEIGHTED      AVERAGE NET      WEIGHTED         FIRST      RESET
 POOL      GROSS    AVERAGE NET     LIFETIME    AVERAGE INTEREST     RESET    FREQUENCY
NUMBER    MARGIN   LIFETIME CAP      FLOOR       ADJUSTMENT CAP    (MONTHS)    (MONTHS)    INDEX CODE
- ------    ------   ------------      -----      ----------------   --------    --------    ----------
<S>       <C>      <C>             <C>          <C>                <C>        <C>         <C>
   1      6.377%     15.001%          7.837%         1.177%            3          6       6 Month LIBOR
   2      5.201      13.922           7.736          1.360            10          6       6 Month LIBOR
   3       N/A         N/A             N/A            N/A              8      Only Once    Step Payment

</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 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 payable to the Subordinate 
Certificates as principal are limited by the Pooling and Servicing Agreement 
and 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 
by the Specified Subordinated Amount.  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 Class A Certificates, assuming 
that the Mortgage Loans prepay according to the indicated percentages of the 
related Prepayment Assumption:

                           PREPAYMENT ASSUMPTIONS

<TABLE>
<CAPTION>
                                   ASSUMPTION I   ASSUMPTION II   ASSUMPTION III   ASSUMPTION IV   ASSUMPTION V
                                   ------------   -------------   --------------   -------------   ------------
<S>                                <C>            <C>             <C>              <C>             <C>
Constant Prepayment Rate:               0%             10%              16%             23%              30%

</TABLE>

                                    S-36

<PAGE>
                                WEIGHTED AVERAGE LIVES

                                      CLASS A-1

                                 WEIGHTED
     PREPAYMENT                AVERAGE LIFE          EARLIEST RETIREMENT
     ASSUMPTION                 (YEARS)(1)                 DATE(2)
     ----------                ------------                -------
       I . . . . . .               7.392                    9/25/10
      II . . . . . .               1.518                    4/25/00
     III . . . . . .               0.993                    2/25/99
      IV . . . . . .               0.705                    6/25/98
       V . . . . . .               0.543                    2/25/98

(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 or
    less than 10% of the Original Aggregate Principal Balance.

                                      CLASS A-2

                                 WEIGHTED
     PREPAYMENT                AVERAGE LIFE          EARLIEST RETIREMENT
     ASSUMPTION                 (YEARS)(1)                 DATE(2)
     ----------                ------------                -------
       I  . . . . .               15.994                    12/25/14
      II  . . . . .                4.627                     1/25/03
     III  . . . . .                2.989                    11/25/00
      IV  . . . . .                2.061                     9/25/99
       V  . . . . .                1.544                    12/25/98

(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 or
    less than 10% of the Original Aggregate Principal Balance.

                                      CLASS A-3
                                 WEIGHTED
     PREPAYMENT                AVERAGE LIFE          EARLIEST RETIREMENT
     ASSUMPTION                 (YEARS)(1)                 DATE(2)
     ----------                ------------                -------
       I  . . . . .               19.442                    9/25/17
      II  . . . . .                7.525                    3/25/06
     III  . . . . .                4.981                    2/25/03
      IV  . . . . .                3.446                    4/25/01
       V  . . . . .                2.545                    3/25/00

(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 or
    less than 10% of the Original Aggregate Principal Balance.

                                    S-37

<PAGE>

                                      CLASS A-4

                                 WEIGHTED
     PREPAYMENT                AVERAGE LIFE          EARLIEST RETIREMENT
     ASSUMPTION                 (YEARS)(1)                 DATE(2)
     ----------                ------------                -------
       I  . . . . .               22.438                   3/25/20
      II  . . . . .               13.807                   5/25/13
     III  . . . . .                9.620                   7/25/08
      IV  . . . . .                6.805                   2/25/05
       V  . . . . .                5.125                   2/25/03

(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 or
    less than 10% of the Original Aggregate Principal 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 CLASS A CERTIFICATES

    The effective yield to the Owners of the Class A Certificates will be 
lower than the yield otherwise produced by the related Class A 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 
25th 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

    A current report on Form 8-K will be available to purchasers of the Class 
A 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 
Class A 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 
Depositor intends to file certain additional yield tables and other 
computational materials with respect to the 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 CLASS A CERTIFICATES

GENERAL

    The Certificates will consist of the Class A-1 Certificates, the Class 
A-2 Certificates, the Class A-3 Certificates, the Class A-4 Certificates, the 
Class B Certificates, the Class C Certificates and the Class R Certificates. 
The Certificates will be issued by Wilshire Mortgage Loan Trust 1996-4, a 
trust to be organized under the laws of the State of New York.  Only the 
Class A Certificates are offered hereby. The Subordinate Certificates and the 
Class R Certificates are not being offered hereby. The Class A Certificates 
together with the Subordinate Certificates and the Class R Certificates are 
herein referred to as the "Certificates."

    Persons in whose name a Certificate is registered in the register 
maintained by the Trustee ("Offered Interest Holders") are the "Owners" of 
the Certificates.  For so long as the Class A Certificates are in book-entry 
form with DTC, the only "Owner" of the Class A 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 Class A

                                    S-38

<PAGE>

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.

    The Class A Certificates will evidence the right to receive on each 
Distribution Date the Class A Distribution Amount, in each case until the 
related Certificate Principal Balance has been reduced to zero.  The Class B 
Certificates will not be entitled to payments of principal until the 
Certificate Principal Balance of each Class of Class A Certificates is 
reduced to zero.  The Owners of the Class C Certificates will be entitled to 
receive distributions of residual Net Monthly Excess Cashflow.

    The Insured Distribution Amount due to the Owners of the Class A 
Certificates on each Distribution Date is insured by the Certificate Insurer 
pursuant to the Certificate Insurance Policy. See "The Certificate Insurance 
Policy and the Certificate Insurer" herein. 

DISTRIBUTION 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 Servicer, in investments permitted under the Pooling 
and Servicing Agreement ("Eligible Investments").

    Three Business Days prior to the related Distribution 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.  The "Monthly Remittance Amount" 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 
amounts necessary to remedy the shortfall in principal balance of any 
replacement Mortgage Loan ("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 
and Net Liquidation Proceeds occurring in the month of such Distribution 
Date.  The "Due Dates" occur throughout the month with respect to any 
Distribution Date, the "Determination Date" is the 18th day of the month in 
which such Distribution Date occurs or, if such day is not a business day, 
the immediately preceding business day. "Remittance Period" means the period 
beginning on the eleventh day of the calendar month immediately preceding the 
month in which the related Remittance Date occurs and ending on the tenth day 
of the month in which such Remittance Date occurs. See "The Pooling and 
Servicing Agreement -- Payments on Mortgage Loans and Contracts" in the 
Prospectus.

    A Prepayment Interest Shortfall for any Distribution 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 (such payment, "Compensating Interest") 
of one full month's interest at the applicable net Mortgage Rate resulting 
from principal prepayments in full; PROVIDED, HOWEVER, the Servicer will only 
pay Compensating Interest to the extent that there is a shortfall in the 
amount of Available Funds necessary to pay the Class A Current Interest and 
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. 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.

DISTRIBUTIONS

    Distributions on the Certificates will be made on each Distribution 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 Owner's Class of such 
Certificates on such

                                    S-39

<PAGE>

Distribution 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 Distribution Date, Net Monthly 
Excess Spread be applied on such Distribution Date as an accelerated payment 
of principal on the Class A Certificates, but only to the limited extent 
hereafter described.  The "Net Monthly Excess Spread" equals (i) the excess 
if any of (x) Available Funds over (y) the sum of (I) the interest which 
accrues on the Class A Certificates and the Class B Certificates during the 
Accrual Period, (II) the amount described in clauses (b)(i)(a) through 
(b)(i)(f) of the definition of "Class A Principal Distribution Amount" and 
(III) the premiums due to the Certificate Insurer with respect to the 
Certificate Insurance Policy minus (ii) any portion of the Monthly Excess 
Spread which is used to reimburse the Certificate Insurer on account of prior 
Insured Payments.

    Pursuant to the Pooling and Servicing Agreement, Net Monthly Excess 
Spread is required to be applied as a payment of principal on the Class A 
Certificates until the Subordinated Amount has increased to its required 
level. "Subordinated Amount" means, with respect to any Distribution Date, 
the excess of (x) the aggregate principal balances of the Mortgage Loans as 
of the close of business on the last day of the preceding Remittance Period 
after taking into account payments of principal received on the Mortgage 
Loans during such Remittance Period over (y) the aggregate Certificate 
Principal Balance of the Class A Certificates and the Class B Certificates as 
of such Distribution Date (and assuming all distributions are made on such 
Distribution Date).   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 Distribution Date 
is the "Specified Subordinated Amount" with respect to such Distribution 
Date. The Pooling and Servicing Agreement generally provides that the 
Specified Subordinated Amount may, over time, decrease, or increase, subject 
to certain floors, caps and triggers.

    The application of Net Monthly Excess Spread to principal has the effect 
of accelerating the amortization of the Class A Certificates relative to the 
amortization of the Mortgage Loans.  To the extent that any Net Monthly 
Excess Spread is not so used, the Pooling and Servicing Agreement provides 
that it will be paid to the Owners of the Class C Certificates.

    In the event that the required level of the Specified Subordinated Amount 
is permitted to decrease or "step down" on a Distribution 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 Class A 
Certificates on such Distribution Date shall be distributed to the Owners of 
the Class C Certificates on such Distribution Date. This has the effect of 
decelerating the amortization of the Class A Certificates relative to the 
amortization of the Mortgage Loans, and of reducing the related Subordinated 
Amount.  "Excess Subordinated Amount" means, with respect to any Distribution 
Date, the excess of (x) the Subordinated Amount that would apply on such 
Distribution Date after taking into account all distributions to be made on 
such Distribution Date (except for any distributions of Subordination 
Reduction Amounts as described in this paragraph) over (y) the Specified 
Subordinated Amount for such Distribution Date. If, on any Distribution Date, 
the Excess Subordinated Amount is, or, after taking into account all other 
distributions to be made on such Distribution Date would be, greater than 
zero (i.e., the Subordinated Amount is or would be greater than the Specified 
Subordinated Amount), then any amounts relating to principal which would 
otherwise be distributed to the Owners of the Class A Certificates on such 
Distribution Date shall instead be distributed to the Owners of the Class C 
Certificates 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 Class A Certificates on such Distribution Date, such 
amount being the "Subordination Reduction Amount" for such Distribution Date. 
 With respect to any Distribution Date, the sum of the Net Monthly Excess 
Spread plus the Subordination Reduction Amount is the "Net Monthly Excess 
Cashflow".

    The Pooling and Servicing Agreement provides that, while the Class A 
Certificates are outstanding, on any Distribution Date all amounts (subject 
to the discussion in the preceding paragraph) collected on account of 
principal on the Mortgage Loan Pool (other than any such amount applied to 
the payment of a Subordination Reduction Amount) prior to related Remittance 
Date and in respect of the related Remittance Period will be distributed to 
the

                                      S-40

<PAGE>

Owners of the Class A Certificates on such Distribution Date. The Pooling and 
Servicing Agreement further provides that an amount equal to 100% of the 
principal balance of any Mortgage Loan which became a Liquidated Loan during 
a Remittance Period will be required to be distributed as principal to the 
Owners of the Class A Certificates on the related Distribution Date.  The 
effect of the foregoing is to allocate losses on the Mortgage Loan Pool to 
the Owners of the Subordinated Certificates by reducing, or eliminating 
entirely, payments of Monthly Excess Cashflow and of Subordination Reduction 
Amounts which such Owners would otherwise receive.

    OVERCOLLATERALIZATION AND THE CERTIFICATE INSURANCE POLICY. The Pooling 
and Servicing Agreement defines a "Subordination Deficit" with respect to a 
Distribution Date to be the amount, if any, by which (x) the Certificate 
Principal Balance of the Class A Certificates, after taking into account all 
distributions to be made on such Distribution Date, exceeds (y) the aggregate 
principal balances of the Mortgage Loans as of the close of business on 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 
Certificate Insurance Policy not later than the third Business Day prior to 
any Distribution 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 Class A 
Certificates on such Distribution Date. The Certificate Insurance Policy thus 
guarantees ultimate, rather than current, payment of the amounts of any 
losses on the Mortgage Loan Pool to the Owners of the Class A Certificates. 
Investors in the Class A Certificates should realize that, under extreme loss 
or delinquency scenarios, they may temporarily receive no distributions of 
principal.

FLOW OF FUNDS

    On the Business Day prior to each Distribution Date (such date, the 
"Servicer Remittance Date") the Servicer shall direct the Trustee, from 
amounts then on deposit in the Principal and Interest Account and relating to 
Mortgage Loan collections with respect to the prior Remittance Period plus 
the amount of any related Delinquency Advances and Compensating Interest, and 
together with any proceeds resulting from a termination of the Trust (such 
aggregate amount, the "Total Available Funds") to apply such Total Available 
Funds as follows:

               (i)  FIRST, to pay to the Servicer the Servicing Fee then due;
               (ii) SECOND, to pay to the Trustee the Trustee's Fee then due;
                    and
              (iii) THIRD, to transfer the remaining Total Available Funds
                    (such remaining amounts, the "Available Funds") to the
                    Certificate Account held by the Trustee under the
                    Pooling and Servicing Agreement (the "Certificate
                    Account").

    On each Distribution Date, the Trustee shall distribute, from the 
Available Funds on deposit in the Certificate Account, plus any related 
Insured Payment on deposit in the Certificate Account, as follows: 

         (a)  to the Owners of the Class A Certificates an amount equal to the
              Class A Current Interest;
         (b)  to the Owners of the Class A Certificates, an amount equal to the
              Class A Principal Distribution Amount (excluding any
              Subordination Increase Amount); 
         (c)  to the Certificate Insurer, any amounts then owing to the
              Certificate Insurer on account of prior Insured Payments,
              together with other amounts due to the Certificate Insurer
              pursuant to the Insurance Agreement (including the premium
              amount) which have not been previously paid (such amounts,
              collectively, the "Insurer Amount") as of such Distribution Date;
         (d)  to the Owners of the Class B Certificates, an amount equal to the
              interest due on the Class B Certificates, including any shortfall
              of such interest carried forward from the previous Distribution
              Date;
         (e)  to the Owners of the Class A Certificates as a payment of
              principal, an amount equal to the Subordination Increase Amount;

                                    S-41

<PAGE>

         (f)  after the Certificate Principal Balance of each Class of Class A
              Certificates has been reduced to zero, from amounts on deposit in
              the Certificate Account (not including Insured Payments), to the
              Owners of the Class B Certificates an amount equal to principal
              due on the Class B Certificates;

         (g)  to the Servicer, an amount equal to any unreimbursed Delinquency
              Advances and unreimbursed Servicing Advances; and

         (h)  to the Owners of the Class C Certificates, the Net Monthly Excess
              Cashflow remaining on such Distribution Date, if any.

REPORT TO OWNERS OF CERTIFICATES

    Pursuant to the Pooling and Servicing Agreement, on each Distribution 
Date the Trustee will deliver to the Servicer, the Certificate Insurer, each 
Owner of a Certificate and the Depositor a written report containing 
information, including, without limitation, the amount of the distribution on 
such Distribution Date, the amount of such distribution allocable to 
principal and allocable to interest, the aggregate Certificate Principal 
Balance of the Class A Certificates as of such Distribution Date, the amount 
of any Insured Payment included in such distribution on such Distribution 
Date and such other information as required by the Pooling and Servicing 
Agreement.

CREDIT ENHANCEMENT DOES NOT APPLY TO PREPAYMENT RISK

    In general, the protection afforded by the subordination provisions and 
by the Certificate Insurance Policy 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 Policy 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 CLASS A
CERTIFICATES

    No later than three Business Days prior to each Distribution Date, the 
Trustee will be required to determine the amount of Available Funds to be on 
deposit in the Certificate Account on such Distribution Date.  If the Insured 
Distribution Amount with respect to any Distribution Date exceeds the 
Available Funds for such Distribution Date, the Trustee will be required to 
draw the amount of such insufficiency from the Certificate Insurer under the 
Certificate Insurance Policy.  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 Class A 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 Distribution Date.

BOOK ENTRY REGISTRATION OF THE CLASS A CERTIFICATES

    The Class A 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 Class A 
Certificates which in the aggregate equal the principal balance of such Class 
A 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 Chase 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

                                    S-42

<PAGE>

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 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 Class A 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 Class A Certificates only through Participants and indirect
participants by instructing such Participants and indirect participants to
transfer such Class A Certificates, by book-entry transfer, through DTC for the
account of the purchasers of such Class A 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 Class A
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

                                    S-43

<PAGE>

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, 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 the Brussels, Belgium, office of Morgan Guaranty Trust Company 
of New York (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 
Distribution 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

                                    S-44

<PAGE>

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 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 Class A 
Certificates which conflict with actions taken with respect to other Class A 
Certificates.

    None of the Depositor, the Unaffiliated Seller, 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 Unaffiliated Seller 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 Unaffiliated Seller or the Trustee is unable to locate a qualified 
successor, (b) the Unaffiliated Seller, 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 Class A 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.

                                    S-45

<PAGE>

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 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 CERTIFICATE INSURANCE POLICY AND THE CERTIFICATE INSURER

    The following summary of the terms of the Certificate Insurance Policy does
not purport to be complete and is qualified in its entirety by reference to the
Certificate Insurance Policy.  A form of the Certificate Insurance Policy may be
obtained, upon request, from the Depositor.

THE CERTIFICATE INSURANCE POLICY

    Simultaneously with the issuance of the Certificates, the Certificate
Insurer will deliver the Certificate Insurance Policy to the Trustee for the
benefit of the Owners of the Class A Certificates.  Under the Certificate
Insurance Policy, the Certificate Insurer will irrevocably and unconditionally
guarantee payment on each Distribution Date to the Trustee for the benefit of
the Owners of the Class A Certificates, as applicable, of the Insured
Distribution Amounts with respect to the Class A Certificates calculated in
accordance with the original terms of the Class A Certificates when issued and
without regard to any amendment or modification of the Class A Certificates or
the Pooling and Servicing Agreement except amendments or modifications to which
the Certificate Insurer has given its prior written consent.  The "Insured
Distribution Amount" for each Distribution Date will be the sum of (i) the Class
A Current Interest with respect to such Distribution Date, (ii) the
Subordination Deficit, if any, for such Distribution Date, and (iii) with
respect to the Distribution Date which is the Final Scheduled Distribution Date,
the outstanding Class A Certificate Principal Balance (without duplication to
the amount specified in clause (ii)).  In addition, with respect to any
Distribution Date occurring on a date when an event of default under the
Insurance Agreement (as defined herein) has occurred and is continuing or a date
on or after the first date on which a claim is made under the Certificate
Insurance Policy, the Certificate Insurer at its sole option, may pay any or all
of the outstanding Class A Certificate Principal Balance.  Prepayment Interest
Shortfalls and Civil Relief Act Interest Shortfalls will not be covered by
payments under the Certificate Insurance Policy.  

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

    If any payment of an amount guaranteed by the Certificate Insurer pursuant
to the Certificate Insurance Policy is avoided as a preference payment under
applicable bankruptcy, insolvency, receivership or similar law, the Certificate
Insurer will pay such amount out of the funds of the Certificate Insurer on the
later of (a) the date when due to be paid pursuant to the Order referred to
below or (b) the first to occur of (i) the fourth Business Day following Receipt
by the Certificate Insurer from the Trustee of (A) a certified copy of the order
of the court or other governmental body which exercised jurisdiction to the
effect that an Owner of a Class A Certificate is required to return principal or
interest distributed with respect to a Class A Certificate during the term of
the Certificate Insurance Policy because such distributions were avoidable
preferences under applicable bankruptcy law (the "Order"), (B) a certificate of
the Owner(s) of the Class A Certificate(s) that the Order has been entered and
is not subject to any stay, and (C) an assignment duly executed and delivered by
the Owner(s) of the Class A Certificate(s), in such form as is reasonably
required by the Certificate Insurer and provided to the Owner(s) of the Class A
Certificate(s) by the Certificate Insurer, irrevocably assigning to the
Certificate Insurer all rights and claims of the Owner(s) of the Class A
Certificate(s) 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, or (ii) the date of Receipt by the Certificate Insurer from
the Trustee of the items referred to in clauses (A), (B) and (C) above if, at
least four Business Days prior to such date of Receipt, the Certificate Insurer
shall have Received written notice

                                     S-46
<PAGE>

from the Trustee that such items were to be delivered on such date and such 
date was specified in such notice.  Such payment shall be disbursed to the 
receiver, conservator, debtor-in-possession or trustee in bankruptcy named in 
the Order and not to the Trustee or any Owner of a Class A Certificate 
directly (unless an Owner of a Class A Certificate has previously paid such 
amount to the receiver, conservator, debtor-in-possession or trustee in 
bankruptcy named in the Order, in which case such payment shall be disbursed 
to the Trustee for distribution to the Owner of such Class A Certificate upon 
proof of such payment reasonably satisfactory to the Certificate Insurer).

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

    Under the Certificate Insurance Policy, "Business Day" means any day other
than (i) a Saturday or Sunday or (ii) a day on which banking institutions in the
City of New York, New York or the State of New York, are authorized or obligated
by law or executive order to be closed.  The Certificate Insurer's obligations
under the Certificate Insurance Policy to make Insured Payments shall be
discharged to the extent funds are transferred to the Trustee as provided in the
Certificate Insurance Policy, whether or not such funds are properly applied by
the Trustee.

    The Certificate Insurer shall be subrogated to the rights of each Owner of
a Class A Certificate to receive payments of principal and interest, as
applicable, with respect to distributions on the Class A Certificates to the
extent of any payment by the Certificate Insurer under the Certificate Insurance
Policy.  To the extent the Certificate Insurer makes Insured Payments, either
directly or indirectly (as by paying through the Trustee), to the Owners of the
Class A Certificates, the Certificate Insurer will be subrogated to the rights
of the Owners of the Class A Certificates, as applicable, with respect to such
Insured Payment and shall be deemed to the extent of the payments so made to be
a registered Owner of a Class A Certificate for purposes of payment.

    Claims under the Certificate Insurance Policy will rank equally with any
other unsecured debt and unsubordinated obligations of the Certificate Insurer
except for certain obligations in respect of tax and other payments to which
preference is or may become afforded by statute.  Claims against the Certificate
Insurer under the Certificate Insurance Policy constitute pari passu claims
against the general assets of the Certificate Insurer.  The terms of the
Certificate Insurance Policy cannot be modified or altered by any other
agreement or instrument, or by the merger, consolidation or dissolution of the
Depositor.  The Certificate Insurance Policy may not be cancelled or revoked
prior to payment in full of the Class A Certificates.  The Certificate Insurance
Policy is governed by the laws of the State of New York.  The Certificate
Insurance Policy is not covered by the Property/Casualty Insurance Security Fund
specified in Article 76 of the New York Insurance Law.

    To the fullest extent permitted by applicable law, the Certificate Insurer
agrees under the Certificate Insurance Policy not to assert, and waives, for the
benefit of each Owner of a Class A Certificate, all its rights (whether by
counterclaim, setoff or otherwise) and defenses (including, without limitation,
the defense of fraud), whether acquired by subrogation, assignment or otherwise,
to the extent that such rights and defenses may be available to the Certificate
Insurer to avoid payment of its obligations under the Certificate Insurance
Policy in accordance with the express provisions of the Certificate Insurance
Policy.

    Pursuant to the terms of the Pooling and Servicing Agreement, unless a
Certificate Insurer Default exists, the Certificate Insurer shall be deemed to
be the Owner of the Class A Certificates for all purposes (other than with
respect to payment on the Certificates), will be entitled to exercise all rights
of the Owners of the Class A Certificates thereunder, without the consent of the
Owners of such Certificates, and the Owners of the Class A Certificates may
exercise such rights only with the prior written consent of the Certificate
Insurer.  In addition, the Certificate Insurer will, as a third party
beneficiary to the Pooling and Servicing Agreement, have, among others, the
following rights: (i) the right to give notices of breach or to terminate the
rights and obligations of the Servicer under the Pooling and Servicing Agreement
in the event of a Servicer Event of Default and to institute proceedings

                                     S-47
<PAGE>

against the Servicer; (ii) the right to consent to or direct any waivers of 
defaults by the Servicer; (iii) the right to remove the Trustee pursuant to 
the Pooling and Servicing Agreement; (iv) the right to direct the actions of 
the Trustee during the continuation of a Servicer default; (v) the right to 
require the Unaffiliated Seller to repurchase Mortgage Loans for breach of 
representation and warranty or defect in documentation; (vi) the right to 
direct foreclosures upon the failure of the Servicer to do so in accordance 
with the Pooling and Servicing Agreement; (vii) the right to direct all 
matters relating to a bankruptcy or other insolvency proceeding involving the 
Unaffiliated Seller; and (viii) the right to direct the Trustee to 
investigate certain matters.  The Certificate Insurer's consent will be 
required prior to, among other things, (i) the removal of the Trustee, (ii) 
the appointment of any successor Trustee or Servicer or (iii) any amendment 
to the Pooling and Servicing Agreement.

    The Depositor, the Unaffiliated Seller, the Servicer and the Certificate
Insurer will enter into an Insurance and Indemnity Agreement (the "Insurance
Agreement") pursuant to which the Servicer will agree to reimburse, with
interest, the Certificate Insurer for amounts paid pursuant to claims under the
Certificate Insurance Policy.  The Servicer will further agree to pay the
Certificate Insurer all reasonable charges and expenses which the Certificate
Insurer may pay or incur relative to any amounts paid under the Certificate
Insurance Policy or otherwise in connection with the transaction and to
indemnify the Certificate Insurer against certain liabilities.  Except to the
extent provided therein, amounts owing under the Insurance Agreement will be
payable solely from the Trust Fund.  An "event of default" under the Insurance
Agreement will constitute an "event of default" under the Pooling and Servicing
Agreement and allow the Certificate Insurer, among other things, to direct the
Trustee to terminate the Servicer.  An "event of default" under the Insurance
Agreement includes (i) the Unaffiliated Seller's, the Depositor's or the
Servicer's failure to pay when due any amount owed under the Insurance
Agreement, the Pooling and Servicing Agreement, or certain other documents, (ii)
the inaccuracy or incompleteness in any material respect of any representation
or warranty of the Unaffiliated Seller, the Depositor or the Servicer in the
Insurance Agreement, the Pooling and Servicing Agreement or certain other
documents, (iii) the Unaffiliated Seller's, the Depositor's or the Servicer's
failure to perform or to comply in any material respect with any covenant or
agreement in the Insurance Agreement, the Pooling and Servicing Agreement and
certain other documents, (iv) a finding or ruling by a governmental authority or
agency that the Insurance Agreement, the Pooling and Servicing Agreement or
certain other documents are not binding on the Unaffiliated Seller, the
Depositor or the Servicer, (v) the Unaffiliated Seller's, the Depositor's or the
Servicer's failure to pay its debts in general or the occurrence of certain
events of insolvency or bankruptcy with respect to the Unaffiliated Seller or
the Servicer, and (vi) the occurrence of certain "performance test violations"
designed to measure the performance of the Mortgage Loans.

THE CERTIFICATE INSURER

    The following information has been obtained from Financial Security
Assurance, Inc.  (hereinafter in this section, the "Certificate Insurer" or
"Financial Security") and has not been verified by the Unaffiliated Seller, the
Depositor or the Underwriter.  No representation or warranty is made by the
Unaffiliated Seller, the Depositor or the Underwriter with respect thereto.

GENERAL

    Financial Security is a monoline insurance company incorporated in 1984
under the laws of the State of New York.  Financial Security is licensed to
engage in the financial guaranty insurance business in all 50 states, the
District of Columbia and Puerto Rico.

    Financial Security and its subsidiaries are engaged in the business of
writing financial guaranty insurance, principally in respect of securities
offered in domestic and foreign markets.  In general, financial guaranty
insurance consists of the issuance of a guaranty of scheduled payments of an
issuer's securities -- thereby enhancing the credit rating of those
securities -- in consideration for the payment of a premium to the insurer. 
Financial Security and its subsidiaries principally insure asset-backed,
collateralized and municipal securities.  Asset-backed securities are generally
supported by residential mortgage loans, consumer or trade receivables,
securities or other assets having an ascertainable cash flow or market value. 
Collateralized securities include public utility first mortgage bonds and
sale/leaseback obligation bonds.  Municipal securities consist largely of
general obligation bonds, special revenue bonds and other special obligations of
state and local governments.  Financial Security insures both newly issued

                                     S-48
<PAGE>

securities sold in the primary market and outstanding securities sold in the
secondary market that satisfy Financial Security's underwriting criteria.

    Financial Security is a wholly owned subsidiary of Financial Security
Assurance Holdings Ltd. ("Holdings"), a New York Stock Exchange listed company. 
Major shareholders of Holdings include Fund American Enterprises Holdings, Inc.,
U S WEST Capital Corporation and The Tokio Marine and Fire Insurance Co., Ltd. 
No shareholder of Holdings is obligated to pay any debt of Financial Security or
any claim under any insurance policy issued by Financial Security or to make any
additional contribution to the capital of Financial Security.

    The principal executive offices of Financial Security are located at 350
Park Avenue, New York, New York 10022, and its telephone number at that location
is (212) 826-0100. 

REINSURANCE

    Pursuant to an intercompany agreement, liabilities on financial guaranty 
insurance written or reinsured from third parties by Financial Security or 
any of its domestic operating insurance company subsidiaries are reinsured 
among such companies on an agreed-upon percentage substantially proportional 
to their respective capital, surplus and reserves, subject to applicable 
statutory risk limitations.  In addition, Financial Security reinsures a 
portion of its liabilities under certain of its financial guaranty insurance 
policies with other reinsurers under various quota share treaties and on a 
transaction-by-transaction basis.  Such reinsurance is utilized by Financial 
Security as a risk management device and to comply with certain statutory and 
rating agency requirements; it does not alter or limit Financial Security's 
obligations under any financial guaranty insurance policy.

RATING OF CLAIMS-PAYING ABILITY

    Financial Security's claims-paying ability is rated "Aaa" by Moody's
Investors Service, Inc. and "AAA" by Standard & Poor's Ratings Services, Nippon
Investors Service Inc. and Standard & Poor's (Australia) Pty. Ltd.  Such ratings
reflect only the views of the respective rating agencies, are not
recommendations to buy, sell or hold securities and are subject to revision or
withdrawal at any time by such rating agencies.  See "Ratings."

CAPITALIZATION

    The following table sets forth the capitalization of Financial Security and
its wholly owned subsidiaries on the basis of generally accepted accounting
principles as of September 30, 1996 (in thousands):

                                                          SEPTEMBER 30,
                                                               1996
                                                           (UNAUDITED)
                                                          -------------

    Deferred Premium Revenue (net of 
    prepaid reinsurance premiums). . . . . . . . . . . .    $358,145
                                                          ----------

    Shareholder's Equity:
       Common Stock . . . . . . . . . . . . . . . . . .       15,000
       Additional Paid-In Capital . . . . . . . . . . .      666,470
       Unrealized Gain on Investments (net of 
            deferred income taxes). . . . . . . . . . .        2,482
       Accumulated Earnings . . . . . . . . . . . . . .      111,231
                                                          ----------
    Total Shareholder's Equity . . . . . . . . . . . .      $795,183
                                                          ----------
    Total Deferred Premium Revenue and 
       Shareholder's Equity. . . . . . . . . . . . . .    $1,153,328
                                                          ----------
                                                          ----------

    For further information concerning Financial Security, see the Consolidated
Financial Statements of Financial Security and Subsidiaries, and the notes
thereto, incorporated by reference herein.  Copies of the

                                     S-49
<PAGE>

statutory quarterly and annual statements filed with the State of New York 
Insurance Department by Financial Security are available upon request to the 
State of New York Insurance Department.

INSURANCE REGULATION

    Financial Security is licensed and subject to regulation as a financial
guaranty insurance corporation under the laws of the State of New York, its
state of domicile.  In addition, Financial Security and its insurance
subsidiaries are subject to regulation by insurance laws of the various other
jurisdictions in which they are licensed to do business.  As a financial
guaranty insurance corporation licensed to do business in the State of New York,
Financial Security is subject to Article 69 of the New York Insurance Law which,
among other things, limits the business of each such insurer to financial
guaranty insurance and related lines, requires that each such insurer maintain a
minimum surplus to policyholders, establishes contingency, loss and unearned
premium reserve requirements for each such insurer, and limits the size of
individual transactions ("single risks") and the volume of transactions
("aggregate risks") that may be underwritten by each such insurer.  Other
provisions of the New York Insurance Law, applicable to non-life insurance
companies such as Financial Security, regulate, among other things, permitted
investments, payment of dividends, transactions with affiliates, mergers,
consolidations, acquisitions or sales of assets and incurrence of liability for
borrowings.

                         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.

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 Unaffiliated Seller 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 Class A 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), 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 Unaffiliated
Seller under any insurance policies, (v) Net Liquidation Proceeds with respect
to any Liquidated Mortgage Loan, and (vi) the rights of the Unaffiliated Seller
against any Originator pursuant to the related Master Loan Transfer Agreement
(collectively, the "Trust Fund").

    The Class A Certificates will not represent an interest in, or an
obligation of, nor will the Mortgage Loans be guaranteed by, any Originator, the
Unaffiliated Seller, the Depositor, the Servicer or the Trustee.

ASSIGNMENT OF THE LOANS; REPRESENTATIONS AND WARRANTIES

    On the Closing Date, the Depositor will sell, transfer, convey and assign
the Loans to the Trustee, without recourse, together with (i) all rights to any
payments received in respect of any of the Mortgage Loans after the Cut-Off Date
other than late receipts of scheduled monthly payments on the Actuarial Loans
that were due prior to the Cut-Off Date and (ii) all scheduled monthly payments
in respect of the Actuarial Loans that were due on or after the Cut-Off Date but
received prior to the Cut-Off Date.  The Mortgage Loans will be described on  a
schedule attached to the Pooling and Servicing Agreement (the "Schedule of
Mortgage Loans").

    In connection with the sale of the Mortgage Loans on the Closing Date, the
Unaffiliated Seller will be required to deliver to the Trustee the promissory
notes evidencing the Loans, the related mortgages or deeds of

                                     S-50
<PAGE>

trust or other documents evidencing a lien on the Mortgaged Property and 
certain other documents relating to the Loans.  The Trustee will agree, for 
the benefit of the Owners of the related Class A Certificates and the 
Certificate Insurer, to review each such file within 60 days after the 
Closing Date to ascertain whether all required documents (or certified copies 
of documents) have been executed and received.

    In addition to the foregoing, the Servicer, is required to submit for
recording, within 180 days of the Closing Date (or, if original recording
information is unavailable, within such later period as is permitted by the
Pooling and Servicing Agreement) assignments of the Mortgages to the Trustee in
the appropriate jurisdictions.

    Under an agreement (the "Loan Purchase Agreement") between the Unaffiliated
Seller and the Depositor for the sale of the Loans from the Unaffiliated Seller
to the Depositor, the Unaffiliated Seller will agree that in the event of a
breach of any representation or warranty made by it which materially and
adversely affects the value of, or the interests of the Owners of the Class A
Certificates in, any Mortgage Loan transferred by the Unaffiliated Seller
(without regard to the benefits of the Certificate Insurance Policy) or the
interests of the Certificate Insurer therein (any such Loan being a "Defective
Loan"), the Unaffiliated Seller will repurchase the Defective Loan at a price
equal to the then outstanding principal balance of such Loan and accrued and
unpaid interest thereon, together with any outstanding Advances (the "Repurchase
Price").

    Under the Pooling and Servicing Agreement, the Depositor will assign all of
its right, title and interest in such representations and warranties (including
the Unaffiliated Seller's repurchase obligations) to the Trustee.  None of the
Depositor, the Unaffiliated Seller or the Trustee will make any representations
or warranties with respect to the Mortgage Loans and neither will have any
obligations to repurchase, or make substitutions for Defective Loans.

SERVICING OF THE MORTGAGE LOANS

    Pursuant to the Pooling and Servicing Agreement, the Servicer will be
required to service and administer the Mortgage Loans assigned to the Trust as
more fully set forth below.

    Unless otherwise specified herein or in the Pooling and Servicing Agreement
with respect to specific obligations of the Servicer, the Servicer shall service
and administer the Mortgage Loans in accordance with the servicing, collection
and investor reporting systems and procedures set forth in the Servicer's
current servicing guide, together with certain additional provisions required by
the Certificate Insurer (the "Servicing Standards").

    The duties of the Servicer include, without limitation, collecting and
posting of all payments, responding to inquiries by obligors or by federal,
state or local government authorities with respect to the Mortgage Loans,
investigating delinquencies, reporting tax information to obligors in accordance
with its customary practices and all applicable law, accounting for collections
and furnishing monthly and annual statements to the Trustee with respect to
distributions and making Delinquency Advances, Servicing Advances and
Compensating Interest to the extent described herein.

    The Servicer (i) may execute and deliver any and all instruments of
satisfaction or cancellation, or of partial or full release or discharge and all
other comparable instruments, with respect to the Mortgage Loans and with
respect to the related Mortgaged Property, (ii) may consent to any modification
of the terms of any Note not expressly prohibited hereby if the effect of any
such modification will not materially and adversely affect the security afforded
by the related Mortgaged Property or reduce the amount of, or slow (other than
as permitted by the Pooling and Servicing Agreement) the timing of receipt of,
any payments required thereunder and (iii) may institute foreclosure proceedings
or obtain a deed-in-lieu of foreclosure so as to convert the ownership of such
Mortgaged Property, and to hold or cause to be held title to such Mortgaged
Property, in the name of the Servicer on behalf of the Trust.  

    The Pooling and Servicing Agreement permits the Servicer to modify and
extend the maturity of a Balloon Loan which matures and which is not otherwise
paid in full at such maturity date by the related Obligor; PROVIDED, that the
rescheduled final maturity date of such Mortgage Loan is not one year beyond the
original maturity date, the related Mortgage Rate is not decreased and the
obligor does not receive any additional proceeds.  Such modified and extended
Balloon Loans will be permitted to remain in the Trust.


                                     S-51

<PAGE>

    The Servicer may perform any of its servicing responsibilities with respect
to all or certain of the Mortgage Loans through a sub-servicer as it may from
time to time designate, but no such designation of a sub-servicer shall serve to
release the Servicer from any of its obligations under the Pooling and Servicing
Agreement.  The Mortgage Loans will initially be serviced by the Sub-Servicer
pursuant to a sub-servicing agreement with the Servicer.

    Upon removal or resignation of the Servicer, the Backup Servicer will be
required to serve as successor servicer.  If the Backup Servicer is prevented by
law from acting as successor servicer, the Trustee may solicit bids for a
successor servicer, and pending the appointment of a successor servicer as a
result of soliciting such bids, the Trustee will be required to serve as
successor servicer.  If the Trustee is unable to obtain a qualifying bid, the
Trustee will be required to appoint, or petition a court of competent
jurisdiction to appoint, an eligible successor.  Any such successor servicer
shall assume all of the related responsibilities, duties or liabilities of the
Servicer on the date on which it becomes the Servicer, but shall not assume any
of the liabilities incurred prior to such date.  Each successor servicer must be
acceptable to the Certificate Insurer.

    COLLECTION OF CERTAIN LOAN PAYMENTS.  The Servicer shall, as required by
the Servicing Standards, make all reasonable efforts to collect payments called
for under the terms and provisions of the Mortgage Loans, and shall, to the
extent such procedures shall be consistent with the Pooling and Servicing
Agreement, follow such collection procedures with respect to the Mortgage Loans
as it follows with respect to comparable mortgage loans in its own servicing
portfolio; PROVIDED, that the Servicer shall always at least follow collection
procedures that are consistent with or better than the Servicing Standards. 
Consistent with the foregoing, the Servicer may in its discretion, generally (i)
waive any assumption fees, late payment charges, charges for checks returned for
insufficient funds, prepayment fees, if any, or other fees which may be
collected in the ordinary course of servicing the Mortgage Loans, (ii) if an
obligor is in default or if default is reasonably foreseeable because of an
obligor's financial condition, arrange with the obligor a schedule for the
payment of delinquent payments due on the Mortgage Loan; PROVIDED, HOWEVER, the
Servicer may not reschedule the payment of delinquent payments more than three
times in any twelve consecutive months with respect to any obligor or (iii)
modify payments of monthly principal and interest on any Mortgage Loan becoming
subject to the terms of the Civil Relief Act, in accordance with the Servicer's
general policies relating to comparable loans subject to the Civil Relief Act;
PROVIDED, HOWEVER, that the Certificate Insurer must consent to any
modifications affecting Mortgage Loans totalling more than 7.5% of the original
principal balance of the Mortgage Loans.

    The Servicer is required to establish and maintain an account the benefit
of the Trust (such account, the "Lockbox Account") into which all collections
(other than Delinquency Advances and amounts relating to Compensating Interest)
are to be deposited by the close of business on the next business day following
the business day on which such collections are received.

    The Servicer shall instruct, or cause any sub-servicer to instruct, all
obligors to make payments only to the Lockbox Account, unless, due to special
collection circumstances such payment must be made to the Servicer, in which
event such amounts shall be deposited by the Servicer in the Lockbox Account.  
The Servicer shall instruct the Lockbox Bank to remit all amounts received for
deposit in the Lockbox Account to the Principal and Interest Account on the next
business day following receipt of such amounts.

    Not later than 12:00 noon Pacific time on the eighteenth calendar day of
each month (or the immediately preceeding business day if such calendar day
falls on a Saturday or a Sunday or a holiday), the Servicer shall deliver or
cause to be delivered to the Trustee a monthly servicing report (the "Servicing
Report") on computer readable magnetic tape or diskette.  This report shall also
contain (i) a summary report of Mortgage Loan payment activity for such month,
(ii) exception payment reports for Mortgage Loans with respect to which
scheduled payments due in such month were not made and (iii) a trial balance in
the form of a computer tape.  

    DELINQUENCY ADVANCES, PREPAYMENT INTEREST SHORTFALLS AND SERVICING
ADVANCES.  If, at or prior to the end of each Remittance Period, the interest
portion of any monthly payment due on any Mortgage Loan during such Remittance
Period has not been received and transferred to the Principal and Interest
Account, the Servicer shall, to the extent that such Delinquency Advance is
necessary to pay any shortfall in Class A Current Interest arising because of
the insufficiency of Available Funds, make an advance to the Principal and
Interest Account

                                     S-52
<PAGE>

(a "Delinquency Advance") related Servicer Remittance Date in an amount equal 
to the amount of the interest portion of such delinquent monthly payment not 
later than the related Servicer Remittance Date; PROVIDED, HOWEVER, that the 
Servicer will not be required to make any such Delinquency Advance if it 
determines in reasonable good faith that such Delinquency Advance would not 
be recoverable from collections with respect to such Mortgage Loan, which 
determination shall be evidenced by delivery to the Trustee of an officer's 
certificate to such effect.  For purposes of the Pooling and Servicing 
Agreement, the delinquent interest portion of such monthly payment shall be 
deemed to include an amount equal to the interest portion of such monthly 
payment that would have been due on a Mortgage Loan in respect of which the 
related Mortgage Property has been repossessed or foreclosed upon and which 
has not yet become a Liquidated Mortgage Loan.

    The Servicer will advance all "out-of-pocket" costs and expenses incurred
in the performance of its servicing obligations with respect to the Mortgage
Loans, including, but not limited to, the cost of (i) preservation expenses on
the Mortgaged Property Loan Collateral, (ii) any enforcement or judicial
proceedings, including foreclosures, and any reasonable legal expenses in
connection with the assertion by an obligor of any claim or defense that the
obligor may have had against the originator in connection with the sale,
financing or construction of such obligor's home and which the obligor asserts
against the Servicer and (iii) the management and liquidation of "REO" property,
but in each case shall only pay such costs and expenses to the extent the
Servicer reasonably believes such costs and expenses will be recovered from the
related Mortgage Loan and will increase Net Liquidation Proceeds on the related
Mortgage Loan.  Each such expenditure, exclusive of overhead, will constitute a
"Servicing Advance."

    If, with respect to any Distribution Date and as a result of Prepayments
received with respect to the Mortgage Loans held in the Trust during the related
Remittance Period, the amount of interest due on such Mortgage Loans is
decreased such that the Available Funds are insufficient to fund the full amount
of the Class A Current Interest due on such Distribution Date, the Servicer will
be required to remit to the Principal and Interest Account the lesser of (x) the
amount of such insufficiency due to such Prepayments and (y) the aggregate
Servicing Fee due to the Servicer on such Distribution Date with respect to such
Trust.  The Servicer will be required to remit such amount (each such amount,
"Compensating Interest") not later than the related Servicer Remittance Date. 
The excess of the full amount of the Compensating Interest due over the related
Servicing Fee is a "Prepayment Interest Shortfall".

    The amount of any Prepayment Interest Shortfall on any Distribution Date
will be deducted first from the amount of interest then due on the Class B
Certificate, with any excess shortfall deducted from the amount of interest due
on the Class A Certificates on such Distribution Date; the payment of such
amounts will not be covered by payments under the Certificate Insurance Policy.

    MAINTENANCE OF INSURANCE.  The Servicer shall cause to be maintained with
respect to each Mortgage a hazard insurance policy with a generally acceptable
carrier that provides for fire and extended coverage, and which provides for a
recovery by the Servicer on behalf of the Trustee and its assignees of insurance
proceeds relating to such Mortgage Loan, in an amount not less than the least of
(i) the outstanding principal balance of the Mortgage Loan, (ii) the minimum
amount required to compensate for damage or loss on a replacement cost basis and
(iii) the full insurable value of the improvements which are a part of the
related Mortgage Property, but in any case not less than the amount necessary to
avoid the application of any co-insurance clause.

    If the Mortgage Loan relates to Mortgaged Property located in an area
identified in the Federal Register by the Federal Emergency Management Agency as
having special flood hazards and if such loan has been specifically identified
as being in such an area in the Schedule of Mortgage Loans or other writing
delivered to the Servicer by the Originator, the Servicer shall cause to be
maintained with respect thereto a flood insurance policy in a form meeting the
requirements of the current guidelines of the Federal Insurance Administration
with a generally acceptable carrier in an amount that provides for coverage, and
which provides for a recovery by the Servicer on behalf of the related Trust of
insurance proceeds relating to such Mortgage Loan, in an amount not less than
the least of (i) the outstanding principal balance of the Mortgage Loan, (ii)
the minimum amount required to fully compensate for damage or loss to the
improvements which are a part of the related Mortgaged Property on a replacement
cost basis and (iii) the maximum amount of insurance that is available under the
Flood


                                     S-53
<PAGE>

Disaster Protection Act of 1973, but in each case in an amount not less than 
such amount as is necessary to avoid the application of any co-insurance 
clause contained in the related hazard insurance policy.

    In the event that the Servicer shall obtain and maintain a blanket policy
insuring against fire, flood and hazards of extended coverage on all of the
Mortgage Loans, then, to the extent such policy names the Servicer as loss payee
and provides coverage in an amount equal to the aggregate principal balance of
the Mortgage Loans without co-insurance, the Servicer shall be deemed
conclusively to have satisfied its obligations with respect to fire, flood and
hazard insurance coverage.  Such blanket policy may contain a deductible clause,
in which case the Servicer shall, in the event that there shall have been a loss
which would have been covered by such policy, deposit in the Principal and
Interest Account from the Servicer's own funds the difference, if any, between
the amount that would have been payable under a policy described in the
preceding paragraph and the amount paid under such blanket policy.  

    DUE-ON-SALE CLAUSES; ASSUMPTION AND SUBSTITUTION AGREEMENTS.  When any
Mortgaged Property has been or is about to be conveyed by the obligor (whether
by absolute conveyance or by contract of sale, and whether or not the obligor
remains liable), the Servicer shall, to the extent it has knowledge of such
conveyance or prospective conveyance, exercise the related Trust's rights to
accelerate the maturity of the related Loan under any "due-on-sale" clause
contained in the related Mortgage Loan or Note; PROVIDED, (x) that the Servicer
shall not exercise any such right if the "due-on-sale" clause, in the reasonable
belief of the Servicer, is not enforceable under applicable law or if the
Servicer is prohibited by law from doing so or (y) that the Servicer may not
exercise any such right if the Certificate Insurer does not object to such right
being waived.

    The Servicer may also allow for an assumption agreement in the case of a
defaulted Mortgage Loan, or a Mortgage Loans as to which a default is imminent,
under the same standards as set forth above in the first paragraph under
"Collection of Certain Mortgage Payments", and subject to certain limitations on
the aggregate amount of Mortgage Loans subject to such assumptions, as set forth
in the related Pooling and Servicing Agreement.

    REALIZATION UPON DEFAULTED LOANS.  The Servicer shall, consistent with the
Servicing Standards, foreclose upon or otherwise comparably effect the ownership
in the name of the Servicer on behalf of the related Trust of Mortgaged Property
relating to defaulted Mortgage Loans as to which no satisfactory arrangements
can be made for collection of delinquent payments.  In connection with such
foreclosure or other conversion, the Servicer shall exercise such rights and
powers vested in it hereunder, and use the same degree of care and skill in
their exercise or use, as prudent mortgage lenders would exercise or use under
the circumstances in the conduct of their own affairs, including, but not
limited to, advancing funds for the payment of taxes and insurance premiums. 
The foregoing is subject to the proviso that the Servicer shall not advance its
own funds unless it shall reasonably believe in good faith that it is
recoverable and doing so will increase Net Liquidation Proceeds on the Mortgage
Loans.  Notwithstanding the foregoing, with respect to any Mortgage Loan as to
which the Servicer has received notice of, or has actual knowledge of, the
presence of any toxic or hazardous substance on the related Mortgaged Property
(a "Potentially Hazardous Property"), the Servicer shall not, on behalf of the
Trust, either (i) obtain title to such Mortgaged Property as a result of or in
lieu of foreclosure or otherwise, or (ii) otherwise acquire possession of, or
take any other action with respect to, such Mortgaged Property, if, as a result
of any such action, the Trust would be considered to hold title to, be a
"mortgagee-in-possession" of, or to be an "owner" or "operator" of, such
Mortgaged Property within the meaning of the Comprehensive Environmental
Response, Compensation and Liability Act of 1980, as amended ("CERCLA") from
time to time, or any comparable law.  The Servicer shall not be required to make
Advances with respect to a Mortgage Loan relating to a Potentially Hazardous
Property.  In the event the Servicer requires any professional guidance with
respect to CERCLA, the Servicer may, at its own expense, obtain an opinion of
counsel experienced in CERCLA matters, and shall be fully protected in relying
on any such opinion of counsel.

    The Servicer shall determine with respect to each defaulted Mortgage Loan
when it has recovered, whether through trustee's sale, foreclosure sale or
otherwise, all amounts (other than from deficiency judgments) it expects to
recover from or on account of such defaulted Mortgage Loan, whereupon such
Mortgage Loan shall become a "Liquidated Mortgage Loan".  

                                     S-54
<PAGE>

    SERVICING COMPENSATION.  As compensation for its activities the Servicer
shall be entitled to the Servicing Fee and certain ancillary servicing income
such as late charges, insufficient funds charges, modification and assumption
fees, penalties, etc., from amounts available therefor in the Principal and
Interest Account.  The Servicer is also entitled to receive, monthly, the net
investment earnings on amounts on deposit in the Principal and Interest Account,
and is responsible for any losses on such investments without any right of
reimbursement with respect to such losses.

    The right to receive the Servicing Fee may not be transferred in whole or
in part except in connection with the transfer of all of the Servicer's
responsibilities and obligations under the Pooling and Servicing Agreement.

REMOVAL AND RESIGNATION OF SERVICER

    The Certificate Insurer may, pursuant to the Pooling and Servicing
Agreement, remove the Servicer upon the occurrence and continuation beyond the
applicable cure period of any of the following events, and the Trustee, at the
direction of the majority of the Owners of Class A Certificates, with the
consent of the Certificate Insurer, may remove the Servicer upon the occurrence
and continuation beyond the applicable cure period of any of the following
events:

         (i)  any failure by the Servicer (a) to deposit to the Principal and
    Interest Account all collections received by the Servicer directly within
    two Business Days following the Business Day on which such amounts are
    received and are determined by the Servicer to relate to the Mortgage Loans
    (unless not required by the terms of the Pooling and Servicing Agreement)
    or (b) to deposit to the Principal and Interest Account Delinquency
    Advances and Compensating Interest as required by the Pooling and Servicing
    Agreement by the related Servicer Remittance Date; or

         (ii) failure on the part of the Servicer to observe or perform any
    term, covenant or agreement in the Pooling and Servicing Agreement (other
    than those covered by clause (a) above), which materially adversely affects
    the rights of the Owners of the Certificates or the Certificate Insurer and
    which continues unremedied for 30 days after the date on which written
    notice of such failure, requiring the same to be remedied, shall have been
    given to the Servicer by the Trustee, the Certificate Insurer or the Owners
    of the Class A Certificates who hold Class A Certificates evidencing in
    aggregate greater than 25% of the Certificate Principal Balance of the
    outstanding Class A Certificates; or

         (iii)     certain events of insolvency, readjustment of debt,
    marshalling of assets and liabilities or similar proceedings regarding the
    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; or

         (iv) the Servicer shall fail to deliver a report expressly required by
    the Pooling and Servicing Agreement, and the continuance of such failure
    for a period of three Business Days after the date upon which written
    notice of such failure shall have been given to the Servicer by the
    Certificate Insurer or the Trustee (except that such three Business Day
    period shall be deemed not to run as to any portion of such report during
    such time as the Servicer's failure to provide such information is for
    cause or inability beyond its control and the Servicer provides the Trustee
    and the Certificate Insurer with an officer's certificate of the Servicer
    to such effect); or

         (v)  the failure of the pool of Mortgage Loans to meet certain
    delinquency and loss requirements; or

         (vi) the occurrence of an "event of default" under the Insurance
    Agreement.

    The Servicer may not assign its obligations under the Pooling and Servicing
Agreement nor resign from the obligations and duties thereby imposed on it
except upon the determination that the Servicer's duties thereunder are no
longer permissible under applicable law and such incapacity cannot be cured by
the Servicer.  No such resignation shall become effective until a successor has
assumed the Servicer's responsibilities and obligations in accordance with the
Pooling and Servicing Agreement.

                                     S-55
<PAGE>

    Upon removal or resignation of the Servicer, the Trustee will be required
to serve as successor servicer.  If the Trustee is prevented by law from acting
as successor servicer, the Trustee may solicit bids for a successor servicer,
and pending the appointment of a successor servicer as a result of soliciting
such bids, the Trustee will be required to serve as successor servicer.  If the
Trustee is unable to obtain a qualifying bid, the Trustee will be required to
appoint, or petition a court of competent jurisdiction to appoint, an eligible
successor.  Any such successor servicer shall assume all of the related
responsibilities, duties or liabilities of the Servicer on the date on which it
becomes the Servicer, but shall not assume any of the liabilities incurred prior
to such date.  Each successor servicer must be acceptable to the Certificate
Insurer.

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 Policy
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

    AS PROVIDED IN THE POOLING AND SERVICING AGREEMENT.  The Pooling and
Servicing Agreement provides that a party to be named therein, at its option,
acting directly or through one or more permitted designees, 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 Principal
Balance.  Under certain circumstances the Certificate Insurer may also exercise
such purchase rights if such party does not do so.

    AUCTION SALE.  The Pooling and Servicing Agreement requires that, within
ninety days following the Optional Termination Date, if the Servicer has not
exercised its optional termination right by such date, the Trustee solicit bids
for the purchase of all Mortgage Loans remaining in the Trust.  In the event
that satisfactory bids are received as described in the Pooling and Servicing
Agreement, the net sale proceeds will be distributed to the Owners of the
Certificates, in the same order of priority as collections received in respect
of the Mortgage Loans.  If satisfactory bids are not received, the Trustee shall
decline to sell the Mortgage Loans and shall not be under any obligation to
solicit any further bids or otherwise negotiate any further sale of the Mortgage
Loans.  Such sale and consequent termination of the Trust must constitute a
"qualified liquidation" of each REMIC established by the Trust under Section
860F of the Internal Revenue Code of 1986, as amended, including, without
limitation, the requirement that the qualified liquidation takes place over a
period not to exceed 90 days.  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 any 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
Class A 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

                                     S-56
<PAGE>

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 principal 
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 
representing collections of principal on the Mortgage Loans during the 
related Remittance 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
principal 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 Fund 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 Fund at a purchase price equal to the aggregate principal 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

                                     S-57
<PAGE>

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.

                       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 Class
A 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 Class A Certificates.

REMIC ELECTIONS

    The Trustee will cause an election to be made to treat the Trust as a REMIC
for federal income tax purposes.  Dewey Ballantine, 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 Class A
Certificates and the Subordinate 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 Class A Certificates that otherwise report
income under a cash method of accounting will be required to report income with
respect to such Class A Certificates under an accrual method. The Class A
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 Class A Certificates is issued with original issue discount and the rate of
accrual of original issue discount is 16% CPR.   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 (a "Plan") and on those persons who
are fiduciaries with respect to such Plans. Any Plan fiduciary which proposes to
cause assets of a Plan to acquire any of the Class A 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 secured receivables, secured loans and other secured
obligations that meet the conditions and requirements of the Exemption. The
loans covered by the Exemption include 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;

                                     S-58
<PAGE>

         (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, L.P. ("Fitch");

         (4) the Trustee is not 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 Unaffiliated Seller pursuant to
    the assignment of the loans to the Trust Fund represents not more than the
    fair market value of such loans; the sum of all payments made to and
    retained by 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 Commission under the
    Securities Act.

    The Trust Fund must also meet the following requirements:

         (i) the corpus of the Trust Fund 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 Unaffiliated Seller, 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 the Exemption,
and the potential consequences in their specific circumstances, prior to making
an investment in the Class A Certificates.  In addition, prospective investors
that are insurance companies should consult with their counsel with respect to
the United States Supreme Court case interpreting the fiduciary responsibility
rules of ERISA, JOHN HANCOCK MUTUAL LIFE INSURANCE CO. V. HARRIS TRUST AND
SAVING BANK, 114 S. Ct. 517 (1993).  In JOHN HANCOCK, the Supreme Court ruled
that assets held in an insurance Company's general account may be deemed to be
"plan assets" for ERISA purposes under certain circumstances.

                                     S-59
<PAGE>

Moreover, each Plan fiduciary should determine whether under the general 
fiduciary standards of investment procedure and diversification an investment 
in the Class A 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.

    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 Class A 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 Ratings Services, a division of The McGraw-Hill Companies,
Inc., 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 Class A 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 Class A Certificates, dated 
December 23, 1996, the Depositor has agreed to cause the Trust to sell and 
Prudential Securities Incorporated (the "Underwriter") has agreed to purchase 
the Class A 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 Class A Certificates.

    The Underwriter has advised the Depositor that it proposes to offer the
Class A 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 Class A
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 Class A Certificates for whom they may act as
agent.  Any dealers that participate with the Underwriter in the distribution of
the Class A 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 Class A 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 99.94% of the aggregate principal balance of the Class A
Certificates, before deducting expenses payable by the Depositor in connection
with the Class A Certificates, estimated to be $350,000.  In connection with the
purchase and sale of the Class A 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.

    The Depositor has been advised by the Underwriter that the Underwriter
presently intends to make a market in each Class of Class A Certificates, as
permitted by applicable laws and regulations. The Underwriter

                                     S-60
<PAGE>

is not obligated, however, to make a market in any Class of Class A 
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 Class A Certificates.

    The Underwriter is an affiliate of the Depositor.

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

                                   EXPERTS

    The consolidated balance sheets of Financial Security Assurance Inc. and
Subsidiaries as of December 31, 1995 and 1994 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, 1995, incorporated by
reference in this Prospectus Supplement, have been incorporated herein in
reliance on the report of Coopers & Lybrand L.L.P., independent accountants,
given on the authority of that firm as experts in accounting and auditing.

                            CERTAIN LEGAL MATTERS

Certain legal matters relating to the validity of the issuance of the Class A
Certificates will be passed upon for the Unaffiliated Seller and the Servicer by
Proskauer, Rose, Goetz & Mendelsohn, New York, New York and for the Depositor
and the Underwriter by Dewey Ballantine, New York, New York.  Certain legal
matters relating to the Certificate Insurer and the Certificate Insurance Policy
will be passed upon for the Certificate Insurer by Bruce Stern, General Counsel
of the Certificate Insurer.

                                     S-61

<PAGE>

           INDEX OF SIGNIFICANT PROSPECTUS SUPPLEMENT DEFINITIONS


80/20 Program. . . . . . . . . . . . . . . . . . . . . . . . . . 5, 16
Accrual Period . . . . . . . . . . . . . . . . . . . . . . . . . . . 7
Actuarial Loan . . . . . . . . . . . . . . . . . . . . . . . . . . .30
Adjustable Rate Mortgage Loans . . . . . . . . . . . . . . . . . . . 5
Administrative Rate. . . . . . . . . . . . . . . . . . . . . . . . .11
Advances . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .39
Aggregate risks. . . . . . . . . . . . . . . . . . . . . . . . . . .50
Appraised Values . . . . . . . . . . . . . . . . . . . . . . . . . .29
Approved Guidelines. . . . . . . . . . . . . . . . . . . . . . . . .33
Auction Sale . . . . . . . . . . . . . . . . . . . . . . . . . . . .13
Available Funds. . . . . . . . . . . . . . . . . . . . . . . . . . .41
Backup Servicer. . . . . . . . . . . . . . . . . . . . . . . . . . . 1
Balloon Loans. . . . . . . . . . . . . . . . . . . . . . . . . . . .17
Bank . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 3
Bank Public Affiliates . . . . . . . . . . . . . . . . . . . . . . .31
Beneficial Owners. . . . . . . . . . . . . . . . . . . . . . . . . .12
Book-Entry Certificates. . . . . . . . . . . . . . . . . . . . . . .42
Business Day . . . . . . . . . . . . . . . . . . . . . . . . . . . .47
Cede . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .12
CEDEL. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .12
CEDEL Participants . . . . . . . . . . . . . . . . . . . . . . . . .44
CERCLA . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .54
Certificate Account. . . . . . . . . . . . . . . . . . . . . . . . .39
Certificate Insurance Policy . . . . . . . . . . . . . . . . . . . . 1
Certificate Insurer. . . . . . . . . . . . . . . . . . . . . 1, 11, 48
Certificate Insurer Default. . . . . . . . . . . . . . . . . . . . .11
Certificate Principal Balance. . . . . . . . . . . . . . . . . . . . 6
Certificates . . . . . . . . . . . . . . . . . . . . . . . . .1, 3, 38
Chase. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .12
Citibank . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .12
Civil Relief Act . . . . . . . . . . . . . . . . . . . . . . . . . .19
Civil Relief Act Interest Shortfall. . . . . . . . . . . . . . . . .19
Class. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 4
Class A Certificates . . . . . . . . . . . . . . . . . . . . . . .1, 3
Class A Current Interest . . . . . . . . . . . . . . . . . . . . . . 7
Class A Distribution Amount. . . . . . . . . . . . . . . . . . . . . 9
Class A Principal Distribution Amount. . . . . . . . . . . . . . . . 8
Class A-1 Certificates . . . . . . . . . . . . . . . . . . . . . .1, 3
Class A-1 Pass-Through Rate. . . . . . . . . . . . . . . . . . . . . 1
Class A-2 Certificates . . . . . . . . . . . . . . . . . . . . . .1, 3
Class A-2 Pass-Through Rate. . . . . . . . . . . . . . . . . . . . . 1
Class A-3 Certificates . . . . . . . . . . . . . . . . . . . . . .1, 3
Class A-3 Pass-Through Rate. . . . . . . . . . . . . . . . . . . . . 1
Class A-4 Certificates . . . . . . . . . . . . . . . . . . . . . .1, 3
Class A-4 Pass-Through Rate. . . . . . . . . . . . . . . . . . . . . 1
Class B Certificates . . . . . . . . . . . . . . . . . . . . . . . . 1
Class C Certificates . . . . . . . . . . . . . . . . . . . . . . .1, 3
Class R Certificates . . . . . . . . . . . . . . . . . . . . . . .1, 4
Closing Date . . . . . . . . . . . . . . . . . . . . . . . . . . . . 3
CLTV . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 5
Commission . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 2
Compensating Interest. . . . . . . . . . . . . . . . . . . .18, 39, 53
Compensating Interest Shortfalls . . . . . . . . . . . . . . . . . .11
Constant Prepayment Rate . . . . . . . . . . . . . . . . . . . . . .35
Cooperative. . . . . . . . . . . . . . . . . . . . . . . . . . . . .44
CPR. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .35
Cut-Off Date . . . . . . . . . . . . . . . . . . . . . . . . . . . . 3
D&P. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .59
Defective Loan . . . . . . . . . . . . . . . . . . . . . . . . . . .51
Definitive Certificate . . . . . . . . . . . . . . . . . . . . . . .42
Delinquency Advance. . . . . . . . . . . . . . . . . . . . . . .11, 53
Depositor. . . . . . . . . . . . . . . . . . . . . . . . . . . . .1, 3
Determination Date . . . . . . . . . . . . . . . . . . . . . . . . .39
Distribution Date. . . . . . . . . . . . . . . . . . . . . . . . .2, 6
DTC. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .12
DTC Participants . . . . . . . . . . . . . . . . . . . . . . . . . .44
Due Dates. . . . . . . . . . . . . . . . . . . . . . . . . . . . . .39
Eligible Investments . . . . . . . . . . . . . . . . . . . . . . . .39
ERISA. . . . . . . . . . . . . . . . . . . . . . . . . . . . . .13, 58
Euroclear. . . . . . . . . . . . . . . . . . . . . . . . . . . . . .12
Euroclear Operator . . . . . . . . . . . . . . . . . . . . . . . . .44
Euroclear Participants . . . . . . . . . . . . . . . . . . . . . . .44
European Depositaries. . . . . . . . . . . . . . . . . . . . . .12, 42
Excess Subordinated Amount . . . . . . . . . . . . . . . . . . . . .40
Exchange Act . . . . . . . . . . . . . . . . . . . . . . . . . . . . 2
Exemption. . . . . . . . . . . . . . . . . . . . . . . . . . . . . .58
FHLMC. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .16
Final Determination. . . . . . . . . . . . . . . . . . . . . . . . .56
Final Scheduled Distribution . . . . . . . . . . . . . . . . . . . . 2
Financial Intermediary . . . . . . . . . . . . . . . . . . . . . . .43
Financial Security . . . . . . . . . . . . . . . . . . . . . . . . .48
Fitch. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .59
Fixed Rate Mortgage Loans. . . . . . . . . . . . . . . . . . . . . . 5
FNMA . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .16
Holdings . . . . . . . . . . . . . . . . . . . . . . . . . . . . 2, 49
Insurance Agreement. . . . . . . . . . . . . . . . . . . . . . . . .48
Insured Distribution Amount. . . . . . . . . . . . . . . . . . . 9, 46
Insured Payment. . . . . . . . . . . . . . . . . . . . . . . . . . . 9
Insurer Amount . . . . . . . . . . . . . . . . . . . . . . . . . . .41
Liquidated Mortgage Loan . . . . . . . . . . . . . . . . . . . . 9, 54
Liquidation Proceeds . . . . . . . . . . . . . . . . . . . . . . . .18
Loan Purchase Agreement. . . . . . . . . . . . . . . . . . . . . . .51
Lockbox Account. . . . . . . . . . . . . . . . . . . . . . . . . . .52
LTV. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 5
Master Loan Transfer Agreements. . . . . . . . . . . . . . . . . . .33
Modeling Assumptions . . . . . . . . . . . . . . . . . . . . . . . .35
Monthly Remittance Amount. . . . . . . . . . . . . . . . . . . . . .39
Moody's. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .14
Mortgage Loan Pool . . . . . . . . . . . . . . . . . . . . . . . . .20
Mortgage Loans . . . . . . . . . . . . . . . . . . . . . . . . . .1, 4
Mortgaged Properties . . . . . . . . . . . . . . . . . . . . . . .1, 4
Mortgages. . . . . . . . . . . . . . . . . . . . . . . . . . . . .1, 4
Net Interest Shortfalls. . . . . . . . . . . . . . . . . . . . . . .18
Net Liquidation Proceeds . . . . . . . . . . . . . . . . . . . . . .18
Net Monthly Excess Cashflow. . . . . . . . . . . . . . . . . . . . .40
Net Monthly Excess Spread. . . . . . . . . . . . . . . . . . . . . .40
Notes. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .20
Offered Interest Holders . . . . . . . . . . . . . . . . . . . . . .38
Optional Termination Date. . . . . . . . . . . . . . . . . . . . . .13
Order. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .46
Original Aggregate Principal Balance . . . . . . . . . . . . . . 4, 20
Owner. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .38
Participants . . . . . . . . . . . . . . . . . . . . . . . . . . . .42
Participating Originators. . . . . . . . . . . . . . . . . . . . . .33
Pass-Through Rate. . . . . . . . . . . . . . . . . . . . . . . . . . 1
Percentage Interest. . . . . . . . . . . . . . . . . . . . . . . 6, 40
Plan . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .58
Pooling and Servicing Agreement. . . . . . . . . . . . . . . . . .1, 4
Potentially Hazardous Property . . . . . . . . . . . . . . . . . . .54
Prepayment . . . . . . . . . . . . . . . . . . . . . . . . . . . . .34
Prepayment Assumption. . . . . . . . . . . . . . . . . . . . . . . .35
Prepayment Interest Shortfall. . . . . . . . . . . . . . . .11, 18, 53
Principal and Interest Account . . . . . . . . . . . . . . . . . . .11
Purchase Option Period . . . . . . . . . . . . . . . . . . . . . . .57
Purchased Pool . . . . . . . . . . . . . . . . . . . . . . . . . . . 3
Realized Loss. . . . . . . . . . . . . . . . . . . . . . . . . . . . 9
Receipt. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .47
Received . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .47
Record Date. . . . . . . . . . . . . . . . . . . . . . . . . . . . . 6
Relevant Depositary. . . . . . . . . . . . . . . . . . . . . . . . .42
REMIC. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 2, 13
Remittance Date. . . . . . . . . . . . . . . . . . . . . . . . . . .39
Remittance Period. . . . . . . . . . . . . . . . . . . . . . . . . .39
Repurchase Price . . . . . . . . . . . . . . . . . . . . . . . . . .51
Restricted Group . . . . . . . . . . . . . . . . . . . . . . . . . .59
Riegle Act . . . . . . . . . . . . . . . . . . . . . . . . . . . . .19
Rules. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .43
Schedules of Mortgage Loans. . . . . . . . . . . . . . . . . . . . .50
Seller . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 1
Senior Mortgage Loan . . . . . . . . . . . . . . . . . . . . . . . .32
Servicer . . . . . . . . . . . . . . . . . . . . . . . . . . . . .1, 3
Servicer Event of Default. . . . . . . . . . . . . . . . . . . . . .12
Servicer Remittance Date . . . . . . . . . . . . . . . . . . . . . .41
Servicing Advance. . . . . . . . . . . . . . . . . . . . . . . . . .53
Servicing Fee. . . . . . . . . . . . . . . . . . . . . . . . . . . .12
Servicing Report . . . . . . . . . . . . . . . . . . . . . . . . . .52
Servicing Standards. . . . . . . . . . . . . . . . . . . . . . . . .51
Single risks . . . . . . . . . . . . . . . . . . . . . . . . . . . .50
SMMEA. . . . . . . . . . . . . . . . . . . . . . . . . . . . . .13, 60
Specified Subordinated Amount. . . . . . . . . . . . . . . . . . . .40
Standard & Poor's. . . . . . . . . . . . . . . . . . . . . . . . . .14
Sub-Servicer . . . . . . . . . . . . . . . . . . . . . . . . . . . . 3
Sub-Servicing Agreement. . . . . . . . . . . . . . . . . . . . . . . 3
Subordinate Certificates . . . . . . . . . . . . . . . . . . . . .1, 3
Subordinated Amount. . . . . . . . . . . . . . . . . . . . . . . . .40
Subordination Deficit. . . . . . . . . . . . . . . . . . . . . . 9, 41
Subordination Increase Amount. . . . . . . . . . . . . . . . . . . .40
Substitution Amounts . . . . . . . . . . . . . . . . . . . . . . . .39
Termination Notice . . . . . . . . . . . . . . . . . . . . . . . . .57
Terms and Conditions . . . . . . . . . . . . . . . . . . . . . . . .44
Total Available Funds. . . . . . . . . . . . . . . . . . . . . . . .41
Trust. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .1, 3
Trust Fund . . . . . . . . . . . . . . . . . . . . . . . . . .1, 4, 50
Trustee. . . . . . . . . . . . . . . . . . . . . . . . . . . . . .1, 3
Trustee's Fee. . . . . . . . . . . . . . . . . . . . . . . . . . . .12
Unaffiliated Seller. . . . . . . . . . . . . . . . . . . . . . . .1, 3
Underwriter. . . . . . . . . . . . . . . . . . . . . . . . . . . 1, 60
WCC. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 3
WCC's Guidelines . . . . . . . . . . . . . . . . . . . . . . . . . .32
Weighted average life. . . . . . . . . . . . . . . . . . . . . . . .36
WFSG . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .31
Wilshire Private Group . . . . . . . . . . . . . . . . . . . . . . .31


                                     S-62


<PAGE>

                                   ANNEX I

        GLOBAL CLEARANCE, SETTLEMENT AND TAX DOCUMENTATION PROCEDURES

    Except in certain limited circumstances, the globally offered Wilshire 
Mortgage Loan Trust 1996-4 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 may be, to receive the Global Securities against payment.  Payment will 
include interest accrued on the Global


                                     I-1
<PAGE>


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 a 
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 the CEDEL Participant or the Euroclear 
Participant the following day, and receipt of the cash proceeds in the CEDEL 
Participant's or the 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 the 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 the 
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 automatically fail 
on the sale side unless affirmative action is taken.  At least three 
techniques should be readily available to eliminate this potential problem:


                                     I-2
<PAGE>


    (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 agents.

    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>

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 December 4, 1996


<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 New York Plaza, 15th Floor, New 
York, New York 10292, Attention: Len Blum (212) 778-1000.

                              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 New York Plaza, 15th Floor, New York, New York 10292, 
telephone number (212) 778-1000, Attention: Len Blum.

                                      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 wholly owned limited
                             purpose finance subsidiary of Prudential
                             Securities Group Inc.  The Depositor's principal
                             executive offices are located at One New York
                             Plaza, 15th Floor, New York, New York 10292, and
                             its telephone number is (212) 778-1000.  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 moneys


                                      8

<PAGE>
                             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, 
Certificateholders 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 New York Plaza, 15th Floor, New York, New York 
10292, Attention: Len Blum.

          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 
organization 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 --

                                      32
<PAGE>

     Adjustment to Servicing Compensation in Connection with Prepaid and 
     Liquidated Mortgage Loans and Contracts";

          (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
          such

                                      34
<PAGE>

          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 the

                                      36
<PAGE>

     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:

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.

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 One New York Plaza, 
15th Floor, New York, New York 10292.  Its telephone number is (212) 778-1000.

          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 

                                      54
<PAGE>

Agreement.  See "The Pooling and Servicing 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 tenant-stockholder has defaulted under the proprietary lease or 
occupancy agreement, the cooperative will take no action to terminate such 
lease or agreement until the lender has been provided with an opportunity to 
cure the default.  The recognition agreement typically provides that if the 
proprietary lease or occupancy agreement is terminated, the cooperative will 
recognize the lender's lien against proceeds from 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 tenant-stockholders.

          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 in

                                      74
<PAGE>

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 that

                                      78
<PAGE>

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 
release 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.  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 
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.

                                      81
<PAGE>

          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 and the regulations promulgated 
thereunder; (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 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 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 "loans . . . secured by an 
interest in real property" for purposes of Code Section 7701(a)(19)(c)(v) may 
be required to be reduced by the amount of the

                                      82
<PAGE>

related Buy-Down Fund.  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. Effective September 1, 1997, a qualified mortgage will include 
any regular interest in a financial asset securitization investment trust 
("FASIT") transferred to the REMIC on the Startup Day or purchased by the 
REMIC within a three month period thereafter pursuant to a fixed-price 
contract in effect on the Startup Day, but only if 95% or more of the value 
of the FASIT's assets is at all times attributable to obligations that are 
principally secured by an interest in real property as described above.

          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."

          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

                                      82
<PAGE>

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, 
provides that in certain 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, the 
Secretary of the Treasury may determine that the REMIC shall continue to be 
treated as a REMIC or that the period of cessation of REMIC status shall be 
disregarded.  Investors should be aware, however, 1986 Act 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 Treasury regulations issued 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 price at maturity

                                      85
<PAGE>

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 prepayment" rules of the OID 
Regulations, but with the rate of accrual of original issue discount 
determined based

                                      86
<PAGE>

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 total 
contingent principal payments by more than a specified amount, (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," and (iii) the instrument does not provide for any principal 
payments that are contingent, as defined in the OID Regulations, except as 
provided in (i) above.  Because the OID Regulations relating to contingent 
payment debt instruments do not apply to REMIC regular interests, principal 
payments on the Regular Certificates should not be considered contingent for 
this purpose.  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, and such rate is subject to a multiple of 
not less than zero that is greater than 0.65, but not 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 objective financial or economic information. However, a rate 
will not constitute an objective rate if it is reasonably expected that the 
average value of the rate during the first half of the instrument's term will 
be significantly less than or greater than the average value of the rate 
during the final half of the instrument's term.  Further, an objective rate 
does not include a rate that is based on information within the control of or 
unique to the circumstances of the issuer or a related party.  A qualified 
inverse floating rate is a rate equal to a fixed rate minus a qualified 
floating rate that inversely reflects 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.  Under 
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 a rate determined by substituting a fixed rate for each 
qualified floating rate, objective rate, or initial fixed interest rate, in a 
manner determined under Treasury regulations.  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.  Ordinary 
income reportable for any period will be adjusted based on subsequent changes 
in the applicable interest rate index.

                                      87
<PAGE>

     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.

     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

                                      88
<PAGE>

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 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.

                                      89
<PAGE>

     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 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

                                      90
<PAGE>

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 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.

                                      91
<PAGE>

          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 (presumably, allocated based on the relative 
fair market values of the 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.  
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.

                                      92
<PAGE>

     LIMITATIONS ON OFFSET OR EXEMPTION OF REMIC INCOME

          A portion (or all) of the REMIC taxable income includible in 
determining the federal income tax liability of a Residual Holder will be 
subject to special treatment.  That portion, referred to as the "excess 
inclusion," is equal to 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.

          Provisions governing the relationship between excess inclusions and 
the alternative minimum tax provide that (i) the alternative minimum taxable 
income of a taxpayer is based on the taxpayer's regular taxable income 
computed without regard to the rule that taxable income cannot be less than 
the amount of excess inclusions, (ii) the alternative minimum taxable income 
of a taxpayer for a taxable year cannot be less than the amount of excess 
inclusions for that year, and (iii) the amount of any alternative minimum tax 
net operating loss is computed without regard to any excess inclusions.  
While these provisions are generally effective for tax years beginning after 
December 31, 1986, a taxpayer may elect to have provisions apply only with 
respect to tax years beginning after August 20, 1996.

     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

                                      93
<PAGE>

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 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

                                      94
<PAGE>

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 or any trust that is not a "foreign trust" as defined in 
Section 7701(a)(31) of the Code.

     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 the ordinary income

                                      95
<PAGE>

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 Code 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.

     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.

                                      96
<PAGE>

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 
may 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 EXPENSE

          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 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.

                                      97
<PAGE>

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.  Proposed
Treasury regulations, which would be effective for payments made after December
31, 1997 if adopted in their current form, would provide alternative
certification requirements and means for claiming the exemption from federal
income and withholding tax.  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 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.

                                      98
<PAGE>

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 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 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

                                      99
<PAGE>

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 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).

          3.   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).

          An issue arises as to whether Buy-Down Loans may be characterized 
in their entirety under the Code provisions cited in clauses 1 and 2 of the 
immediately preceding paragraph.  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," as if the purchaser has purchased the 
Mortgage Loans directly.

          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

                                     100
<PAGE>

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."  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 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.  See "Stripped Certificates" below for a further description of 
the federal  income tax treatment of stripped bonds and stripped coupons.

                                     101
<PAGE>

     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 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" 

                                     102
<PAGE>

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 is 
stripped off the related Mortgage Loans.  Any such market discount generally 
would be reportable as described above under "Federal Income Tax Consequences 
for REMIC Certificates--Taxation of Regular Certificates -- Market."  It is 
unclear whether discount attributable to a stripped Mortgage Loan the 
principal amount of which exceeds the value of real property securing the 
Mortgage Loan will be eligible for treatment as market discount.

     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 "Non-REMIC Certificates Standard Certificates--Sale or Exchange 
of Standard Certificates."  To the extent that a subsequent purchaser's 

                                     103
<PAGE>

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 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 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

                                     104
<PAGE>

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.

     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.

                                     105
<PAGE>

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.

     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.

                                     106
<PAGE>

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 any of Standard & Poor's Structural Ratings Group,
     Moody's Investors Service, Inc., Duff & Phelps Credit Rating Co., or Fitch
     Investors Service, L.P. ("National Credit Rating Agencies");

          (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.

          (5)  The sum of all payments made to and retained by such underwriters
     must represent 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 obligations or receivables to the related
     Trust Fund must represent not more than the fair market value of such
     obligations; and the sum of all payments made to and retained by the
     Servicer and any Sub-servicer must represent 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 there with;

          (6)  (i)  the investment pool consists only of assets of the type
     enumerated in the exemption and which have bene included in other
     investment pools; (ii) certificates evidencing interests in such other
     investment pools have been rated in one of the three highest generic rating
     categories by one of the National Credit Rating agencies for at least one
     year prior to a Plan's acquisition of certificates; and (iii) certificates
     evidencing interests in such other investment pools have been purchased by
     investors other than Plans for at least one year prior to a Plan's
     acquisition of certificates; and

          (7)  The acquisition of Certificates by certain Plans must be on terms
     that are at least as favorable to the Plan as they would be in any arm's
     length transaction with an unrelated party.

          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 

                                     107
<PAGE>

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.

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.

                                     108
<PAGE>

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 extends 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. Section 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, 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

                                     109
<PAGE>

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 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

                                     110
<PAGE>

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.

                             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."

                                     111
<PAGE>

          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.

                                     112
<PAGE>

                        INDEX OF SIGNIFICANT DEFINITIONS


Term                                                                        Page
- ----                                                                        ----
Act. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .72
Advance. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .58
Advance Reserve. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .44
Advances . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .10
APR. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .21
ARM Buy-Outs . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .21
Balloon Loan . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .19
Balloon Loans. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .13
Balloon Period . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .19
Basic Senior Class Distribution. . . . . . . . . . . . . . . . . . . . . . . .35
Buy-Down Account . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .19
Buy-Down Loans . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .19
Call protection. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .40
CERCLA . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .78
Certificate Account. . . . . . . . . . . . . . . . . . . . . . . . . . . . . .55
Certificate Account Depository . . . . . . . . . . . . . . . . . . . . . . . .55
Certificateholder. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 1
Certificates . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 1
Class. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 1
Code . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .11, 81
Commission . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 3
Compound Interest Certificates . . . . . . . . . . . . . . . . . . . . . . . .31
Contract Pool. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .17
Contract Rate. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 7, 21
Contracts. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 1, 21
Convertible Mortgage Loans . . . . . . . . . . . . . . . . . . . . . . . . . .17
Cooperative Loans. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .17
Cooperative Notes. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .17
Cooperatives . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .17
Credit Enhancer. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .16
Cut-Off Date Aggregate Principal Balance . . . . . . . . . . . . . . . . .18, 22
D&P. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 107
Debt Securities. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .82
Deferred Interest. . . . . . . . . . . . . . . . . . . . . . . . . . . . .13, 19
Definitive Certificate . . . . . . . . . . . . . . . . . . . . . . . . . . . .30
Deleted Loan . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .27
Depositor. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .1, 4, 52
Determination Date . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .32
Direct or Indirect Participants. . . . . . . . . . . . . . . . . . . . . . . .15
Disqualified Organization. . . . . . . . . . . . . . . . . . . . . . . . . . .94
Distribution Dates . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 7
DTC. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .30
Due Date . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .18, 22
Due Period . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .41
Eligible Investments . . . . . . . . . . . . . . . . . . . . . . . . . . . . .44
Environmental Condition. . . . . . . . . . . . . . . . . . . . . . . . . . . .78
EPA. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .79
ERISA. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 11, 105
Excess servicing . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 101
Extension protection . . . . . . . . . . . . . . . . . . . . . . . . . . . . .40

                                     113
<PAGE>

FASIT. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .83
FDIC . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .55
FHLBB. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .72
FIRREA . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .80
Fitch. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 107
Foreign persons. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 104
Funding Period . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .32
Gain From Acquired Property. . . . . . . . . . . . . . . . . . . . . . . . . .34
GEM Loans. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .20
GPM Fund . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .21
GPM Mortgage Loans . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .20
Grantor Trust Estate . . . . . . . . . . . . . . . . . . . . . . . . . . . . .82
Indemnification Payments . . . . . . . . . . . . . . . . . . . . . . . . . . .34
Initial Deposit. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .43
Insurance Proceeds . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .56
Interest Accrual Period. . . . . . . . . . . . . . . . . . . . . . . . . . . .49
Interest Rate. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 1
Liquidated Contract. . . . . . . . . . . . . . . . . . . . . . . . . . . . . .34
Liquidated Mortgage Loan . . . . . . . . . . . . . . . . . . . . . . . . .14, 34
Liquidation Proceeds . . . . . . . . . . . . . . . . . . . . . . . . . . .14, 56
Loan Sale Agreement. . . . . . . . . . . . . . . . . . . . . . . . . . . . . .24
Loan-to-Value Ratio. . . . . . . . . . . . . . . . . . . . . . . . . . . .18, 21
Moody's. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 107
Mortgage Certificate Pool. . . . . . . . . . . . . . . . . . . . . . . . . . .17
Mortgage Loans . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 1
Mortgage Notes . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .17
Mortgage Pool. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .17
Mortgage Rate. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 7
Mortgaged Properties . . . . . . . . . . . . . . . . . . . . . . . . . . . . .19
Mortgages. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .17
Mortgagor. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .13
Multi-Class Certificates . . . . . . . . . . . . . . . . . . . . . . . . . . . 1
Net Contract Rate. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 7
Net Insurance Proceeds . . . . . . . . . . . . . . . . . . . . . . . . . . . .56
Net Liquidation Proceeds . . . . . . . . . . . . . . . . . . . . . . . . . . .56
Net Mortgage Rate. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 7
Non-REMIC Certificates . . . . . . . . . . . . . . . . . . . . . . . . . . . .82
Notional Amount. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 1
OTS. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .72
Pass-Through Entity. . . . . . . . . . . . . . . . . . . . . . . . . . . . . .94
Pass-Through Rate. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 7
Paying Agent . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .57
Payment Deficiencies . . . . . . . . . . . . . . . . . . . . . . . . . . . . .43
Percentage Certificates. . . . . . . . . . . . . . . . . . . . . . . . . . . .30
Plans. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 105
Pool . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 1
Pool Distribution Amount . . . . . . . . . . . . . . . . . . . . . . . . . . .32
Pool Value Group . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .39
Pooling and Servicing Agreement. . . . . . . . . . . . . . . . . . . . . . . . 4
Prepayment Interest Shortfall. . . . . . . . . . . . . . . . . . . . . . . . .58
PTE 83-1 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 108
Purchase Obligation. . . . . . . . . . . . . . . . . . . . . . . . . . . . . .12
Purchase Price . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .26
Rating Agency. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .11
Record Date. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 7

                                     114
<PAGE>

Registration Statement . . . . . . . . . . . . . . . . . . . . . . . . . . . . 3
Regular Certificates . . . . . . . . . . . . . . . . . . . . . . . . . . . . .29
Relief Act . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .16, 79
REMIC. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .82
REMIC Certificates . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .82
REMIC Regulations. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .81
Repurchase Proceeds. . . . . . . . . . . . . . . . . . . . . . . . . . . . . .32
Residual Certificates. . . . . . . . . . . . . . . . . . . . . . . . . . . . .29
Residual Holders . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .90
Scheduled Principal. . . . . . . . . . . . . . . . . . . . . . . . . . . . . .33
Secured-creditor exemption . . . . . . . . . . . . . . . . . . . . . . . . . .78
Securities Act . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 3
Senior Certificates. . . . . . . . . . . . . . . . . . . . . . . . . . . . 2, 29
Senior Class Credit Enhancement. . . . . . . . . . . . . . . . . . . . . . . .35
Senior Class Distributable Amount. . . . . . . . . . . . . . . . . . . . . . .33
Senior Class Principal Portion . . . . . . . . . . . . . . . . . . . . . . . .33
Senior Class Shortfall . . . . . . . . . . . . . . . . . . . . . . . . . . . .35
Senior Class Shortfall Accruals. . . . . . . . . . . . . . . . . . . . . . . .35
Series . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 1
Servicer . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 1
Servicing Account. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .61
Servicing Fee. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 7
Shifting Interest Certificates . . . . . . . . . . . . . . . . . . . . . . . . 2
SMMEA. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 10, 109
Special Distributions. . . . . . . . . . . . . . . . . . . . . . . . . . . . .41
Special Hazard Contract. . . . . . . . . . . . . . . . . . . . . . . . . . . .46
Special Hazard Mortgage Loan . . . . . . . . . . . . . . . . . . . . . . . . .46
Standard Certificateholder . . . . . . . . . . . . . . . . . . . . . . . . . .99
Standard Certificates. . . . . . . . . . . . . . . . . . . . . . . . . . . . . 1
Standard Hazard Insurance Policy . . . . . . . . . . . . . . . . . . . . . . .23
Stated Amount. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 1
Stripped Certificates. . . . . . . . . . . . . . . . . . . . . . . . . . . . . 1
Sub-Servicer . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 4, 54
Sub-Servicing Account. . . . . . . . . . . . . . . . . . . . . . . . . . . . .55
Subclass . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 1
Subordinated Amount. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 9
Subordinated Certificates. . . . . . . . . . . . . . . . . . . . . . . . . 2, 29
Subordinated Class Distributable Amount. . . . . . . . . . . . . . . . . . . .33
Subordinated Class Principal Portion . . . . . . . . . . . . . . . . . . . . .34
Subordination Reserve Fund . . . . . . . . . . . . . . . . . . . . . . . . . . 9
Substitute Loan. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .27
Title V. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .73, 77
Trust Fund . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 1
U.S. Person. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .95
UCC. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .69, 74
Unaffiliated Sellers . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 4
Unpaid Interest Shortfall. . . . . . . . . . . . . . . . . . . . . . . . . . .36
Voting Interests . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .65
Window Period. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .72
Window Period Loans. . . . . . . . . . . . . . . . . . . . . . . . . . . . . .72
Window Period States . . . . . . . . . . . . . . . . . . . . . . . . . . . . .72

                                     115

<PAGE>


    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 BE RELIED UPON AS HAVING BEEN AUTHORIZED BY THE 
UNAFFILIATED SELLER OR BY THE UNDERWRITER.  THIS PROSPECTUS SUPPLEMENT AND 
THE PROSPECTUS DO 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 SOLICITATION IS NOT QUALIFIED TO DO SO 
OR TO ANYONE TO WHOM 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 OF CONTENTS
                             PROSPECTUS SUPPLEMENT

Summary. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .   S-3
Risk Factors . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .   S-15
The Mortgage Loan Pool . . . . . . . . . . . . . . . . . . . . . . . . .   S-20
The Unaffiliated Seller. . . . . . . . . . . . . . . . . . . . . . . . .   S-30
The Servicer . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .   S-31
The Sub-Servicer . . . . . . . . . . . . . . . . . . . . . . . . . . . .   S-31
Use of Proceeds. . . . . . . . . . . . . . . . . . . . . . . . . . . . .   S-34
Prepayment and Yield Considerations. . . . . . . . . . . . . . . . . . .   S-34
Additional Information . . . . . . . . . . . . . . . . . . . . . . . . .   S-38
Description of the Class A Certificates. . . . . . . . . . . . . . . . .   S-38
The Certificate Insurance Policy and the Certificate Insurer . . . . . .   S-46
The Pooling and Servicing Agreement. . . . . . . . . . . . . . . . . . .   S-50
Certain Federal Income Tax Consequences. . . . . . . . . . . . . . . . .   S-58
ERISA Considerations . . . . . . . . . . . . . . . . . . . . . . . . . .   S-58
Ratings. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .   S-60
Legal Investment Considerations. . . . . . . . . . . . . . . . . . . . .   S-60
Underwriting . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .   S-60
Experts. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .   S-61
Certain Legal Matters. . . . . . . . . . . . . . . . . . . . . . . . . .   S-61
Index of Significant Prospectus Supplement Definitions . . . . . . . . .   S-62
Global Clearance, Settlement and 
     Tax Documentation Procedures. . . . . . . . . . . . . . . . . . . .Annex I

                                  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
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 Federal Income Tax Consequences. . . . . . . . . . . . . . . . . .   81
ERISA Considerations . . . . . . . . . . . . . . . . . . . . . . . . . . .  105
Legal Investment . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  109
Plan of Distribution . . . . . . . . . . . . . . . . . . . . . . . . . . .  110
Legal Matters. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  111
Rating . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  111
Additional Information . . . . . . . . . . . . . . . . . . . . . . . . . .  111
Index of Significant Definitions . . . . . . . . . . . . . . . . . . . . .  113

    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.
- -------------------------------------------------------------------------------
- -------------------------------------------------------------------------------




                                 $65,044,000.00




                         WILSHIRE SERVICING CORPORATION

                                    SERVICER




                              PRUDENTIAL SECURITIES
                          SECURED FINANCING CORPORATION

                                   DEPOSITOR




                             $24,200,000.00 6.40 % 
                             Class A-1 Certificates

                             $13,000,000.00 6.75% 
                             Class A-2 Certificates

                             $11,000,000.00 7.03% 
                             Class A-3 Certificates

                             $16,844,000.00 7.51% 
                             Class A-4 Certificates



                                 Mortgage Loan
                           Pass-Through Certificates
                                 Series 1996-4


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



                       PRUDENTIAL SECURITIES INCORPORATED

                               December 23, 1996



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






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