PRUDENTIAL SECURITIES SECURED FINANCING CORP
424B2, 1997-06-17
ASSET-BACKED SECURITIES
Previous: FIRST TRUST COMBINED SERIES 63, 24F-2NT, 1997-06-17
Next: DEVELOPMENT PARTNERS III, 10-Q/A, 1997-06-17




PROSPECTUS SUPPLEMENT
(To Prospectus dated June 10, 1997)

                   Irwin Home Equity Corporation Trust 1997-1
================================================================================

                       $55,000,000 Class A-1 Certificates
                       $32,000,000 Class A-2 Certificates
                       $13,000,000 Class A-3 Certificates

                               IHE Funding Corp.
                                    (Seller)

                         Irwin Home Equity Corporation
                                   (Servicer)

                             Prudential Securities
                         Secured Financing Corporation
                                  (Depositor)

               Mortgage Pass-Through Certificates, Series 1997-1
        Principal and interest Payable monthly, commencing July 15, 1997

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

     The Irwin Home  Equity  Corporation  Series  1997-1  Mortgage  Pass-Through
Certificates  (the  "Certificates")  will  consist  of three  Classes  of senior
Certificates (the "Class A-1 Certificates",  the "Class A-2  Certificates",  the
"Class A-3 Certificates" and, collectively, the "Class A Certificates"), and one
Class of residual  Certificates (the "Class R  Certificates").  Only the Class A
Certificates  are being offered hereby.  The Class A-1  Pass-Through  Rate is an
adjustable  rate  which  shall be equal to the  lesser of the  London  interbank
offered rate for one-month U.S. dollar  deposits  ("LIBOR") plus 0.21% per annum
and  the  Weighted  Average  Rate  Cap  (as  defined  herein),   the  Class  A-2
Pass-Through  Rate is a  fixed  rate of  6.77%  per  annum,  and the  Class  A-3
Pass-Through Rate is a fixed rate of 7.255% per annum. Interest on the Class A-1
Certificates  is payable on the basis of a 360-day year and the actual number of
days  elapsed.  Interest  on the  Class  A-2  Certificates  and  the  Class  A-3
Certificates is payable monthly at one-twelfth the related Pass-Through Rate.

     The  Certificates  will  evidence in the  aggregate  all of the  beneficial
ownership  interests in a specified  portion of a trust fund (the "Trust") whose
assets will be divided into two  segregated  pools of assets  ("Group I", "Group
II" and, generically, a "Group"). The assets of the Trust will consist primarily
of (i) a pool of home  equity  floating  rate  revolving  credit line loans (the
"HELOCs")  and (ii) a pool of closed  end  fixed  rate home  equity  loans  (the
"HELs")  secured in either case by mortgages on  residential  one-to-four-family
properties  (the  "Mortgage  Loans" and  together  with all other  assets of the
Trust,  the "Trust  Fund").  An election will be made to treat certain assets of
the Trust Fund as a REMIC (the "1997-1 REMIC"). The HELOCs will be assigned to a
separate  group  ("Group I") and the HELs will be  assigned to a separate  group
("Group II").  The interest  rate on the HELOCs will be adjustable  based on the
highest  prime rate  published in the "Money  Rates"  section of The Wall Street
Journal on the last Business Day of the month of the applicable period. The HELs
will each bear interest at fixed rates.

                                   [LOGO] MBIA

     The  Depositor  has caused MBIA  Insurance  Corporation  (the  "Certificate
Insurer") to issue two certificate guaranty insurance policies (the "Certificate
Insurance Policies") for the benefit of the Class A Certificateholders  pursuant
to which it will guarantee certain payments to the Class A Certificateholders as
described herein.                      
                                                  (Cover continued on next page)

     Prospective  Investors  should  consider  the factors set forth under "Risk
Factors"  appearing  on pages S-25 through  S-27.  

     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  the
Prospectus.

THESE SECURITIES DO NOT REPRESENT  INTERESTS IN OR OBLIGATIONS OF THE DEPOSITOR,
THE ORIGINATOR,  THE SERVICER,  THE CERTIFICATE  INSURER,  THE TRUSTEE OR ANY OF
THEIR  RESPECTIVE  AFFILIATES.  NEITHER  THESE  SECURITIES  NOR  THE  UNDERLYING
MORTGAGE  LOANS WILL BE  INSURED OR  GUARANTEED  BY ANY  GOVERNMENTAL  AGENCY OR
INSTRUMENTALITY.

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

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

     The  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 to the  public  in  negotiated  transactions  or
otherwise at varying prices to be determined at the time of sale.

     Proceeds to the Depositor from the sale of the Class A Certificates will be
approximately  $99,650,000,  before deducting  expenses payable by the Depositor
estimated  to be  approximately  $290,000 in the  aggregate,  and before  adding
accrued interest. See "Plan of Distribution" in this Prospectus Supplement.

     The Class A  Certificates  are offered by the  Underwriter  when, as and if
issued,  subject to delivery by the Depositor and acceptance by the Underwriter,
to prior  sale and to  withdrawal,  cancellation  or  modification  of the offer
without notice.  It is expected that the Class A Certificates  will be available
for delivery through the facilities of The Depository Trust Company,  CEDEL S.A.
and Euroclear on or about June 18, 1997.

                       Prudential Securities Incorporated

             The date of this Prospectus Supplement is June 6, 1997

<PAGE>

(Cover continued from previous page)

Additional HELOCs and HELs (the "Subsequent Mortgage Loans") may be purchased by
the Trust from time to time on or before  July 14, 1997 from funds on deposit in
the pre-funding  account held by the 1997-1 REMIC (the  "Pre-Funding  Account"),
and any such  HELOCs  shall be  allocated  to Group I and any such HELs shall be
allocated  to  Group  II.  On  the  Issue  Date  an  aggregate  cash  amount  of
$19,355,499.11  from the  proceeds  of the sale of the  Class  A-1  Certificates
allocated  to Group I and  $15,735,032.74  from the  proceeds of the sale of the
Class A-2 Certificates and the Class A-3 Certificates allocated to Group II will
be deposited with the Trustee in the Pre-Funding Account.

Distributions  in respect of interest will be made on the 15th day of each month
or, if the 15th day is not a Business Day, on the next succeeding  Business Day,
commencing  on July 15,  1997 (each,  a  "Remittance  Date"),  to the holders of
Certificates to the extent described herein. On each Remittance Date, the amount
of interest  distributed in respect of the Class A-1 Certificates will equal the
interest accrued at the Class A-1 Pass-Through Rate during the period commencing
on the 15th day of the  month  immediately  preceding  the  month in which  such
Remittance  Date  occurs  and  ending on the 14th day of the month in which such
Remittance  Date  occurs,  and will be  calculated  based on actual days elapsed
divided by 360. On each Remittance  Date, the amount of interest  distributed in
respect of the Class A-2 Certificates and the Class A-3 Certificates  will equal
the  interest  accrued  at the  Class A-2  Pass-Through  Rate and Class A-3 Pass
Through Rate,  respectively,  during the period  commencing on the first day and
ending on the last day of the  month  immediately  preceding  the month in which
such Remittance Date occurs,  and will be calculated based on an assumed year of
360 days consisting of twelve 30 day months.

     There is  currently no secondary  market for the Class A  Certificates  and
there can be no  assurance  that a secondary  market will develop or, if it does
develop, that it will provide Certificateholders with liquidity of investment at
any particular time or for the life of the Class A Certificates.

     An  election  will be made to  treat  the  1997-1  REMIC  as a real  estate
mortgage  investment  conduit (a "REMIC") for federal  income tax  purposes.  As
described more fully herein and in the Prospectus, the Class A Certificates will
constitute  "regular interests" in the 1997-1 REMIC and the Class R Certificates
will constitute a "residual interest" in the 1997-1 REMIC. See "Summary Terms of
the  Certificates--Federal  Income Tax Status" and "Certain  Federal  Income Tax
Considerations"  in this Prospectus  Supplement and "Certain  Federal Income Tax
Consequences--Federal  Income Tax  Consequences  for REMIC  Certificates" in the
Prospectus.

     The Class A Certificates  described  herein represent a Class of a separate
series of Certificates being offered by the Depositor from time to time pursuant
to the Prospectus dated June 10, 1997 accompanying  this Prospectus  Supplement.
The  Prospectus  shall  not  be  considered  complete  without  this  Prospectus
Supplement.   Any   prospective   investor  should  not  purchase  any  Class  A
Certificates  described  herein unless it shall have received the Prospectus and
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.

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

     Until ninety days from 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 this Prospectus Supplement and
the  Prospectus.  This is in addition to the  obligation of dealers to deliver a
Prospectus  Supplement and the Prospectus when acting as  underwriters  and with
respect to their unsold allotments or subscriptions.


                                       S-2
<PAGE>

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

                        SUMMARY TERMS OF THE CERTIFICATES

     The  following  is  qualified  in its entirety by reference to the detailed
information  appearing  elsewhere  in  this  Prospectus  Supplement  and  in the
Prospectus.  Capitalized terms used herein and not otherwise defined herein have
the meanings  assigned in the Prospectus.  See "Index of Significant  Prospectus
Supplement  Definitions"  herein and "Index of Significant  Definitions"  in the
Prospectus.

Title of Securities......Irwin Home Equity  Corporation,  Series 1997-1 Mortgage
                            Pass-Through  Certificates,  Class  A-1,  Class A-2,
                            Class A-3 and Class R (the "Cer- tificates").

Trust....................Irwin Home Equity  Corporation Trust 1997-1, a trust to
                            be formed under the laws of the State of New York

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

Servicer ................Irwin  Home  Equity  Corporation  ("Irwin",  or in  its
                            capacity as servicer,  the  "Servicer")  will act as
                            Servicer  for the Trust Fund and, in that  capacity,
                            will  provide  customary  servicing  functions  with
                            respect to the Mortgage  Loans pursuant to a Pooling
                            and Servicing  Agreement (the "Pooling and Servicing
                            Agreement")  among the  Depositor,  the Servicer and
                            The  Chase   Manhattan  Bank,  a  New  York  banking
                            corporation  (the  "Trustee"),  will provide certain
                            reports  to  the  Trustee  and  will  make   certain
                            advances to the extent  described in this Prospectus
                            Supplement.  See "The  Trustee"  in this  Prospectus
                            Supplement  and "Servicing of the Mortgage Loans and
                            Contract -- The Servicer" in the Prospectus.

Seller...................The Depositor will acquire the Mortgage  Loans from IHE
                            Funding Corp.  (in its capacity as the seller to the
                            Depositor the "Seller"). The Seller will acquire the
                            Mortgage  Loans  from  Irwin  Union  Bank and  Trust
                            Company ("Irwin Union Bank").

Certificates Offered.....The Certificates  will   consist   of  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,  collectively with the
                            Class   A-1   Certificates   and   the   Class   A-2
                            Certificates,  the "Class A  Certificates")  and one
                            class of residual Certificates (the "Class R

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


                                       S-3

<PAGE>

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

                            Certificates"). Only the Class  A  Certificates  are
                            offered hereby.

Cut-Off Date.............The close of business on May 31, 1997.

Issue Date...............On or about June 18, 1997 (the "Issue Date").

First Remittance Date....July 15, 1997.  Distributions on the Certificates  will
                            be made on the 15th day of each month  (or,  if such
                            15th  day  is  not  a  Business  Day,  on  the  next
                            succeeding   Business  Day)  (each,   a  "Remittance
                            Date"). "Business Day" shall mean any day other than
                            (i) a Saturday  or Sunday,  or (ii) any day on which
                            banking  institutions  located  in the States of New
                            York,  Illinois  or  California  are  authorized  or
                            obligated by law or executive order to close.

Record Date..............All distributions will be made by or on  behalf  of the
                            Trustee   to  the   persons   in  whose   names  the
                            Certificates are registered at the close of business
                            on the last day of the  calendar  month  immediately
                            preceding the related Remittance Date.

Description of 
 Certificates; 
 Denominations...........General.  The  1997-1  REMIC and the Trust Fund will be
                            formed and the Certificates  will be issued pursuant
                            to  the  Pooling  and   Servicing   Agreement.   The
                            Certificates  will  represent the entire  beneficial
                            ownership  interest in the 1997-1 REMIC.  The assets
                            of the 1997-1  REMIC will  consist  primarily of the
                            principal  balances  as of the  Cut-Off  Date  (such
                            principal  balances  with  respect to an  individual
                            Mortgage Loan, the "Trust  Balance") of (i) the pool
                            of HELOCs  evidenced  by loan  agreements  (each,  a
                            "Loan   Agreement")   and  (ii)  the  pool  of  HELs
                            evidenced by promissory  notes, in each case secured
                            by  mortgages  or  deeds  of  trust  on  residential
                            one-to-four-family  properties (such properties, the
                            "Mortgaged  Properties" and such pools collectively,
                            the "Mortgage Pool"). Any additional  balances added
                            to the HELOCs  ("Additional  Balances")  (which will
                            not serve as collateral for the Certificates)  shall
                            be held by the  Trust  Fund as a  separate  Mortgage
                            Pool (the "Additional Loan Group"). See "Description
                            of  the   Mortgage   Loans"   in   this   Prospectus
                            Supplement. The Pooling and Servicing Agreement will
                            designate  each  Mortgage  Pool as a sub-trust to be
                            held by the Trustee.

                            In addition, the Depositor has caused MBIA Insurance
                            Corporation (the "Certificate Insurer")

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


                                       S-4

<PAGE>

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

                            to issue two certificate guaranty insurance policies
                            (the "Certificate  Insurance Policies") one relating
                            to the Class A-1  Certificates  and one  relating to
                            the  Class  A-2   Certificates  and  the  Class  A-3
                            Certificates  for the benefit of the related Class A
                            Certificateholders,   pursuant   to  which  it  will
                            guarantee  certain  payments  to the Trustee for the
                            benefit of the related  Class A  Certificateholders,
                            as described herein.

                         Book-Entry  Form.  The Class A  Certificates  initially
                            will  be  issued  in  book-entry  form,  in  minimum
                            denominations  of $1,000 initial  principal  balance
                            with  integral  multiples  thereof  (except  for one
                            Certificate  of each Class  which may be issued in a
                            lesser  amount).   The  Class  A  Certificates   are
                            sometimes referred to in this Prospectus  Supplement
                            as "Book-Entry Certificates." No person acquiring an
                            interest   in   the   Book-Entry   Certificates   (a
                            "Beneficial  Owner")  will be  entitled to receive a
                            definitive  certificate  representing  such person's
                            interest  in the  1997-1  REMIC,  except  under  the
                            limited circumstances  described herein.  Beneficial
                            Owners may elect to hold their interests through The
                            Depository  Trust  Company  ("DTC"),  in the  United
                            States,   or  Centrale  de  Livraison   des  Valeurs
                            Mobiliers,  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.  In  general,
                            "Certificateholder"  or  "Holder"  shall  mean  each
                            Person in whose name a Certificate  is registered in
                            the   Certificate   Register   and  the   Book-Entry
                            Certificates  initially  will  be  represented  by a
                            single  certificate  in respect of each of the Class
                            A-1 Certificates, the Class A-2 Certificates and the
                            Class  A-3  Certificates  registered  in the name of
                            Cede & Co.  ("Cede"),  which will be the "Holder" or
                            "Certificateholder"  of  such  Certificates,  as the
                            nominee of DTC or CEDEL or Euroclear  (collectively,
                            the "European Depositories").

                            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  The Chase  Manhattan  Bank
                            ("Chase"),  the  relevant  depositories  of CEDEL or
                            Euroclear, respectively,

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


                                       S-5

<PAGE>

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

                            and each participating  member of DTC. The rights of
                            Beneficial  Owners may only be exercised through DTC
                            and  its  participating  organizations,   except  as
                            otherwise specified herein.

                            See  "Description  of  the  Certificates--Book-Entry
                            Registration"  and  "--Definitive  Certificates"  in
                            this Prospectus Supplement.

The Mortgage Pool........The statistical  information   regarding  the  Mortgage
                            Loans  and  the   Mortgaged   Properties   which  is
                            presented  in this  Prospectus  Supplement  is based
                            upon the  characteristics  of the  respective  Group
                            within the Mortgage Pool as of the close of business
                            on the Cut-Off Date. Unless otherwise indicated, all
                            percentages set forth in this Prospectus  Supplement
                            are based upon the aggregate  Principal  Balances of
                            the  Mortgage  Loans in the related  Group as of the
                            Cut-Off Date, which was $35,644,500.89  with respect
                            to HELOCs  allocated  to Group I and  $29,264,967.26
                            with respect to HELs allocated to Group II.

                            The Trust  Balance of the HELOCs to be  included  in
                            Group I will be home  equity  revolving  credit line
                            loans  evidenced by Loan  Agreements  and secured by
                            mortgages (of which approximately  97.56% by Cut-Off
                            Date principal  balance are second mortgages and the
                            remainder of which are first  mortgages) or deeds of
                            trust on one-to-four family residential  properties,
                            a  substantial  portion of which are  located in the
                            northern  half of the  State  of  California  and in
                            selected   metropolitan  markets  in  the  State  of
                            Michigan,  which  generally  have original  terms to
                            stated maturity of  approximately 20 years and which
                            have  scheduled  payments of  interest  only for the
                            first   ten   years  of  their   respective   terms.
                            Commencing  in its  eleventh  year,  each  HELOC has
                            scheduled payments  on  a ten-year fully  amortizing
                            basis.

                            The  Trust  Balance  of the HELs to be  included  in
                            Group II will be closed end fixed  rate home  equity
                            loans  evidenced by promissory  notes and secured by
                            mortgages (of which approximately  97.05% by Cut-Off
                            Date principal  balance are second mortgages and the
                            remainder of which are first  mortgages) or deeds of
                            trust on one-to-four family residential  properties,
                            a  substantial  portion of which are  located in the
                            State of California  (substantially all of which are
                            located in the

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


                                       S-6

<PAGE>

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

                            northern half thereof) and in selected  metropolitan
                            markets  in the  States of  Michigan,  Illinois  and
                            Florida, of which approximately 77.91% have original
                            terms to stated maturity of  approximately  10 years
                            or  less  and  approximately   100%  of  which  have
                            original terms to stated  maturity of  approximately
                            15  years   or   less,   and   which   provide   for
                            substantially equal payments in an amount sufficient
                            to amortize the HEL over its term.

                            Unless   otherwise   provided   in   an   applicable
                            supplement  hereto,  the Monthly  Payments  for each
                            Mortgage  Loan will be due on the  fifteenth  day of
                            each month (each, a "Due Date"). See "Description of
                            the Mortgage Loans" herein.

                            On the Issue  Date,  $19,355,499.11  (the  "Original
                            Group I Pre-Funded Amount") from the proceeds of the
                            sale of the Class A-1 Certificates will be deposited
                            with the  Trustee,  held as an  asset of the  1997-1
                            REMIC and used to purchase the  Subsequent  Mortgage
                            Loans   which  are   HELOCs.   On  the  Issue  Date,
                            $15,735,032.74  (the  "Original  Group II Pre-Funded
                            Amount")  from the proceeds of the sale of the Class
                            A-2 Certificates and the Class A-3 Certificates will
                            be deposited  with the Trustee,  held as an asset of
                            the 1997-1 REMIC and used to purchase the Subsequent
                            Mortgage   Loans  which  are  HELs.  The  Subsequent
                            Mortgage Loans, if available,  will be originated by
                            Irwin  Union  Bank,  sold by Irwin Union Bank to the
                            Seller, sold by the Seller to the Depositor and then
                            sold by the Depositor to the Trust.  The  Subsequent
                            Mortgage Loans, as well as all Mortgage Loans,  must
                            conform to certain specified characteristics.

                            The Trust Fund will be  obligated  to  purchase  the
                            Subsequent  Mortgage  Loans  from time to time on or
                            before  July 14,  1997  subject to the  availability
                            thereof.   In  connection   with  each  purchase  of
                            Subsequent  Mortgage  Loans,  the Trust Fund will be
                            required  to pay to the  Depositor  a cash  purchase
                            price of 100% of the principal  amount  thereof from
                            the  Pre-Funding  Account.  The  Depositor  will  be
                            obligated to sell  Subsequent  Mortgage Loans to the
                            Trust  Fund and the Trust  Fund  will be  obligated,
                            subject to the  satisfaction  of certain  conditions
                            described  therein,   to  purchase  such  Subsequent
                            Mortgage  Loans.  The Depositor  will designate as a
                            cut-off date (each a

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


                                       S-7

<PAGE>

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

                            "Subsequent Cut-Off Date") the last day of the month
                            immediately  preceding the month in which Subsequent
                            Mortgage  Loans will be conveyed by the Depositor to
                            the Trust Fund (each a "Subsequent  Transfer  Date")
                            occurring during the Pre-Funding  Period (as defined
                            herein).  The Trust Fund may purchase the Subsequent
                            Mortgage  Loans only from the Depositor and not from
                            any other person.  See  "Description of the Mortgage
                            Loans."

                            The Mortgage Loans were  underwritten  in accordance
                            with  the  underwriting  standards  of the  Servicer
                            developed at the direction of Irwin Union Bank.  See
                            "Risk Factors  Underwriting  Standards and Potential
                            Delinquencies" in this Prospectus Supplement.  As of
                            the Cut-Off Date, approximately 16.82% of the HELOCs
                            and  14.46%  of the HELs in each  case by  aggregate
                            principal   balance   are   secured   by   Mortgaged
                            Properties  located  in  California,   approximately
                            6.90% of the  HELOC's  and 8.48% of the HELs in each
                            case by aggregate  principal  balance are secured by
                            Mortgaged    Properties    located    in    selected
                            metropolitan markets in Florida, approximately 9.82%
                            of the HELOCs and 16.54% of the HELs in each case by
                            aggregate principal balance are secured by Mortgaged
                            Properties located in selected  metropolitan markets
                            in Michigan  and  approximately  7.33% of the HELOCs
                            and  11.10%  of the HELs in each  case by  aggregate
                            principal balance are secured by Mortgage Properties
                            located   in   selected   metropolitan   markets  in
                            Illinois.     See     "Risk      Factors--Geographic
                            Concentration" in this Prospectus Supplement.

Pre-Funding Account......On the Issue Date the Trustee will deposit the Original
                            Group I Pre-Funded  Amount and the Original Group II
                            Pre-Funded Amount in the Pre-Funding  Account.  Such
                            amount will be funded from the  proceeds of the sale
                            of  the  Certificates,   and  may,  subject  to  the
                            satisfaction  of  certain  conditions,  be  used  to
                            acquire Subsequent  Mortgage Loans during the period
                            (the  "Pre-Funding  Period")  from  the  Issue  Date
                            until,  with  respect  to  Group  I or  Group  II as
                            applicable,  the  earliest  of (i) the date on which
                            the  amount on deposit  in the  Pre-Funding  Account
                            with  respect to such  Group is less than  $100,000,
                            (ii) the date on  which an Event of  Default  occurs
                            under the

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


                                       S-8
<PAGE>

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

                            Pooling and  Servicing  Agreement  or (iii) July 14,
                            1997.   Subject  to  the   satisfaction  of  certain
                            conditions, the amount on deposit in the Pre-Funding
                            Account  will  be  reduced  during  the  Pre-Funding
                            Period  by  the  amount  thereof  used  to  purchase
                            Subsequent  Mortgage  Loans and by  transfers to the
                            Reserve  Account.  The  Depositor  expects  that the
                            Original  Group I Pre-Funded  Amount will be reduced
                            to less  than  $100,000  by July  14,  1997  and the
                            Original Group II Pre-Funded  Amount will be reduced
                            to less than  $100,000 by July 14, 1997.  Any amount
                            remaining in the  Pre-Funding  Account at the end of
                            the  Pre-Funding  Period and allocated to Group I or
                            Group II will be used to prepay the related Class of
                            Class A  Certificates  and in the  case  of  amounts
                            allocated  to  Group  II  in  accordance   with  the
                            sequential   pay   features   of   the   Class   A-2
                            Certificates and the Class A-3 Certificates. Amounts
                            on  deposit  in  the  Pre-Funding  Account  will  be
                            invested in Permitted Investments.

Mortgage Interest Rate...The "Mortgage Interest  Rate" of each  Mortgage Loan is
                            the per annum  interest  rate required to be paid by
                            the  mortgagor   under  the  terms  of  the  related
                            mortgage note (the  "Mortgage  Note").  The Mortgage
                            Interest  Rate borne by each  Mortgage Loan is fixed
                            as of the closing date of such  Mortgage Loan in the
                            case of a HEL and  adjustable on the date (each such
                            date, an "Interest  Adjustment  Date")  specified in
                            the related Mortgage Note with respect to a HELOC to
                            a rate which is based on the  highest  prime rate as
                            published in the "Money  Rates"  section of The Wall
                            Street  Journal  on  the  last  Business  Day of the
                            month. The Mortgage Interest Rate on each HELOC will
                            be adjusted on each  Interest  Adjustment  Date to a
                            rate equal to the sum of the  applicable  prime rate
                            and  a  fixed   percentage   (the  "Gross   Margin")
                            specified  in  the  related  Mortgage  Note,  and is
                            generally  subject to maximum and  minimum  lifetime
                            Mortgage  Interest Rates  ("Lifetime  Rate Caps" and
                            "Lifetime Rate Floors,"  respectively)  specified in
                            the related Loan Agreement.  As of the Cut-Off Date,
                            the weighted average Mortgage  Interest Rate for the
                            HELs was  approximately  14.255%  and for the HELOCs
                            was approximately 12.885%.

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


                                       S-9

<PAGE>

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

                            As of the Cut-Off  Date,  the Gross  Margins for the
                            HELOCs  will  range  from  1.00%  to  6.90%  and the
                            weighted  average Gross Margin will be approximately
                            4.385%.  As of the Cut-Off  Date,  the Lifetime Rate
                            Caps for the HELOCs  will  range from  approximately
                            13.15% to 24.00% per annum and the weighted  average
                            Lifetime Rate Cap will be approximately  19.690% per
                            annum.  As of the Cut-Off  Date,  the Lifetime  Rate
                            Floors for the HELOCs will range from  approximately
                            7.50% to 14.15% per annum and the  weighted  average
                            Lifetime  Rate Floor will be  approximately  10.633%
                            per annum.

Original Class A-1 
 Principal Balance.......$55,000,000.

Original Class A-2 
 Principal Balance.......$32,000,000.

Original Class A-3 
 Principal Balance.......$13,000,000.

Interest; Class A-1 
 Pass-Through Rate.......The Class  A-1 Pass-Through  Rate  applicable  to  each
                            Remittance  Date will be equal to a per  annum  rate
                            equal to the  lesser  of (a) the sum of (i) LIBOR on
                            the  second  to the last  Business  Day prior to the
                            preceding  Remittance  Date (or as of June 16, 1997,
                            in the case of the first  Remittance Date) plus (ii)
                            0.21%, subject to certain exceptions described under
                            "Description  of  the  Certificates--Calculation  of
                            LIBOR"  herein,  and (b) the  Weighted  Average Rate
                            Cap.  Such rate will be  calculated  on the basis of
                            actual days elapsed divided by 360. See "Description
                            of the Certificates--Weighted Average Rate Cap."

                            Interest on the Class A-1  Certificates  will accrue
                            from and including the preceding Remittance Date (as
                            defined  below)(except in the case of the first such
                            period, in which case interest shall accrue from the
                            Issue  Date)  to  but  not   including  the  related
                            Remittance Date (each,  an "Accrual  Period") at the
                            Class  A-1  Pass-Through   Rate  on  the  Class  A-1
                            Principal  Balance  as of the last  Remittance  Date
                            (after  giving  effect to principal  distributed  on
                            such last  Remittance  Date)(such  interest,  net of
                            interest  shortfalls  not  covered  by  Compensating
                            Interest  and  reductions  in  respect  of the Civil
                            Relief  Act,  the "Class A-1  Interest  Distribution
                            Amount").  The  amount  of the  Class  A-1  Interest
                            Distribution  Amount  payable  with  respect  to the
                            Class A-1  Certificates on any Remittance Date shall
                            be distributable, to the

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


                                      S-10

<PAGE>

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

                            extent  described  herein,  on such Remittance Date.
                            With respect to the first Remittance Date,  interest
                            shall  accrue on the Class A-1  Certificates  at the
                            Class  A-1  Pass-Through   Rate  on  the  Class  A-1
                            Principal Balance as of the close of business on the
                            Cut-Off Date for the period  commencing on the Issue
                            Date and ending on July 14, 1997.  See  "Description
                            of the Certificates" in this Prospectus Supplement.

                            In the event that LIBOR  exceeds the Prime Rate,  or
                            the Prime Rate  increases  to a level that  subjects
                            the  Mortgage  Interest  Rate for the  HELOCs  to an
                            applicable  statutory  maximum  interest rate, it is
                            possible that the weighted average Mortgage Interest
                            Rate  on the  Mortgage  Loans  in  Group  I for  the
                            related  Due  Period,  net of the rates at which the
                            Servicing  Fee,  the Trustee Fee and the amount owed
                            to  the  Certificate  Insurer  as  premium  for  the
                            Certificate  Insurance  Policy  related to the Class
                            A-1   Certificates   (the  "Class  A-1   Certificate
                            Insurance  Premium Amount") are calculated (the "Net
                            Mortgage  Interest  Rate")  will  be less  than  the
                            amount of  interest  calculated  in clause (a) under
                            "Interest;   Class  A-1  Pass-Through  Rate"  above.
                            Therefore,  the Class A-1  Pass-Through  Rate is, on
                            each  Remittance  Date,  subject to a maximum annual
                            rate (the "Weighted  Average Rate Cap") equal to the
                            weighted average Net Mortgage  Interest Rate for the
                            HELOCs and  beginning on the 13th  Remittance  Date,
                            the weighted average Net Mortgage  Interest Rate for
                            HELOCs minus 0.50%.

Interest; Class A-2 
 Pass-Through Rate.......6.77%.  Interest  on the  Class A-2  Certificates  will
                            accrue from and  including the first day through and
                            including  the last day of the month  preceding  the
                            related   Remittance   Date   at   the   Class   A-2
                            Pass-Through Rate on the Class A-2 Principal Balance
                            as of the last  Remittance Date (after giving effect
                            to  principal  distributed  on such last  Remittance
                            Date)(such interest,  net of interest shortfalls not
                            covered by  Compensating  Interest and reductions in
                            respect  of the Civil  Relief  Act,  the  "Class A-2
                            Interest  Distribution  Amount").  For  purposes  of
                            accrual  and  payment of  interest  on the Class A-2
                            Certificates  all  calculations  will be based on an
                            assumed year of 360 days consisting of twelve 30-day
                            months.

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


                                      S-11

<PAGE>

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

                            The  amount of the Class A-2  Interest  Distribution
                            Amount   payable  with  respect  to  the  Class  A-2
                            Certificates   on  any  Remittance   Date  shall  be
                            distributable,  to the extent described  herein,  on
                            such Remittance Date.

Interest; Class A-3 
 Pass-Through Rate.......7.255%.  Interest  on the Class A-3  Certificates  will
                            accrue from and  including the first day through and
                            including  the last day of the month  preceding  the
                            related   Remittance   Date   at   the   Class   A-3
                            Pass-Through Rate on the Class A-3 Principal Balance
                            as of the last  Remittance Date (after giving effect
                            to  principal  distributed  on such last  Remittance
                            Date)(such interest,  net of interest shortfalls not
                            covered by  Compensating  Interest and reductions in
                            respect  of the Civil  Relief  Act,  the  "Class A-3
                            Interest  Distribution  Amount").  For  purposes  of
                            accrual  and  payment of  interest  on the Class A-3
                            Certificates  all  calculations  will be based on an
                            assumed year of 360 days consisting of twelve 30-day
                            months.

                            The  amount of the Class A-3  Interest  Distribution
                            Amount   payable  with  respect  to  the  Class  A-3
                            Certificates   on  any  Remittance   Date  shall  be
                            distributable,  to the extent described  herein,  on
                            such Remittance Date.

Principal; Class A 
 Principal Balance.......The "Principal  Balance"  of  any  Mortgage   Loan  (or
                            related REO Property) is the  outstanding  principal
                            balance of such  Mortgage  Loan as of the end of the
                            calendar month preceding such date of determination.
                            The "Class A-1  Principal  Balance"  represents  the
                            maximum  specified  dollar  amount of  principal  to
                            which the Holders of the Class A-1  Certificates are
                            entitled  from the future cash flow on the assets in
                            the 1997-1 REMIC. The "Class A-1 Principal  Balance"
                            at any  time is  equal to the  Class  A-1  Principal
                            Balance as of the Cut-Off Date (the "Original  Class
                            A-1  Principal   Balance")   minus  the   aggregate,
                            cumulative amounts actually distributed as principal
                            to the Class A-1 Certificateholders.  The "Class A-2
                            Principal Balance"  represents the maximum specified
                            dollar  amount of  principal to which the Holders of
                            the Class A-2  Certificates  are  entitled  from the
                            future cash flow on the assets in the 1997-1  REMIC.
                            The "Class  A-2  Principal  Balance"  at any time is
                            equal to the Class A-2  Principal  Balance as of the
                            Cut-Off  Date (the  "Original  Class  A-2  Principal
                            Balance") minus the aggregate, cumulative

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


                                      S-12

<PAGE>

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

                            amounts  actually  distributed  as  principal to the
                            Class  A-2   Certificateholders.   The   "Class  A-3
                            Principal Balance"  represents the maximum specified
                            dollar  amount of  principal to which the Holders of
                            the Class A-3  Certificates  are  entitled  from the
                            future cash flow on the assets in the 1997-1  REMIC.
                            The "Class  A-3  Principal  Balance"  at any time is
                            equal to the Class A-3  Principal  Balance as of the
                            Cut-Off  Date (the  "Original  Class  A-3  Principal
                            Balance")  minus the aggregate,  cumulative  amounts
                            actually  distributed  as principal to the Class A-3
                            Certificateholders.  The "Class A Principal Balance"
                            refers to each of the Class A-1  Principal  Balance,
                            the Class A-2  Principal and the Class A-3 Principal
                            Balance. See "Description of the  Certificates--Flow
                            of Funds" in this Prospectus Supplement.

                            The Holders of Class A-1  Certificates  are entitled
                            to  receive   certain   monthly   distributions   of
                            principal on each  Remittance  Date which  generally
                            reflect  collections  of  principal  on  the  HELOCs
                            during the prior  calendar month (the "Due Period").
                            The Holders of Class A-2  Certificates  are entitled
                            to  receive   certain   monthly   distributions   of
                            principal  which  generally  reflect  collections of
                            principal  on the HELs during the related Due Period
                            on  each  Remittance   Date   until  the  Class  A-2
                            Principal   Balance   has  been   reduced  to  zero.
                            Following  the  reduction of the Class A-2 Principal
                            Balance   to  zero,   the   Holders   of  Class  A-3
                            Certificates are entitled to receive certain monthly
                            distributions  of principal which generally  reflect
                            collections  of  principal  on the HELs  during  the
                            related Due Period on each Remittance Date.

                            The "Class A Principal  Distribution Amount" for any
                            Remittance  Date and either Group will be the lesser
                            of:

                            (a) the excess of (i) the sum, as of such Remittance
                                Date,  of (A) the  Group I  Available  Amount or
                                Group II Available Amount,  as applicable,  plus
                                (B) any amounts on deposit in and  available  to
                                be  withdrawn  from  the  Reserve  Account  with
                                respect  to such  Group,  plus  (C) any  Insured
                                Payment  with  respect to such Group,  over (ii)
                                the  Class  A-1  Interest  Distribution  Amount,
                                Class A-2 Interest Distribution Amount and

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


                                      S-13
<PAGE>

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

                                Class  A-3  Interest  Distribution   Amount,  as
                                applicable; and

                            (b) the sum, without duplication, of:

                            (i) with  respect  to  each  Mortgage  Loan  in such
                                Group,  and  until  the  Trust  Balance  of such
                                Mortgage  Loan  is  reduced  to  zero,  (A)  all
                                scheduled  installments of principal received or
                                advanced during the related Due Period,  (B) all
                                prepayments,  curtailments and other unscheduled
                                receipts  of  principal  other than  Liquidation
                                Proceeds  and  (C)  all   Liquidation   Proceeds
                                actually  collected by the  Servicer  during the
                                prior  calendar month and allocable to the Trust
                                Balance of such Mortgage Loan (see  "Allocations
                                of  Payments  on the  HELOCs  Between  the Trust
                                Balances and the Additional Balances"),

                            (ii)the Trust  Balance of each Mortgage Loan in such
                                Group that either was  repurchased by the Seller
                                or by the Depositor or purchased by the Servicer
                                on the related  Remittance  Date,  to the extent
                                such Trust  Balance is actually  received by the
                                Trustee,

                           (iii)any Substitution  Adjustments delivered by the
                                Depositor  on the  related  Remittance  Date  in
                                connection  with a  substitution  of a  Mortgage
                                Loan  in  such   Group,   to  the  extent   such
                                Substitution  Adjustments are actually  received
                                by the Trustee,

                            (iv)with  respect  to  each  Mortgage  Loan  in such
                                Group that  became a  Liquidated  Mortgage  Loan
                                during  the  prior  calendar  month,  the  Trust
                                Balance of such Mortgage Loan immediately  prior
                                to the time when  such  Mortgage  Loan  became a
                                Liquidated Mortgage Loan,

                            (v) any monies released from the Pre-Funding Account
                                as a prepayment  of the related Class of Class A
                                Certificates  on or prior to the Remittance Date
                                in July 1997, and

                            (vi)the  proceeds  received  by the  Trustee  of any
                                termination  of the 1997-1  REMIC (to the extent
                                such proceeds related to principal).

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


                                      S-14

<PAGE>

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

                            In no event will the Class A Principal  Distribution
                            Amount  for any Class of Class A  Certificates  with
                            respect to any Remittance Date be (x) less than zero
                            or (y) greater than the related  outstanding Class A
                            Principal  Balance  as  of  the  end  of  the  month
                            preceding the applicable Remittance Date.

                            With respect to any Remittance  Date, the sum of the
                            Class  A-1  Interest  Distribution  Amount  and  the
                            Principal  Distribution  Amount for Group I as would
                            be calculated  pursuant to (b) above with respect to
                            such  Remittance  Date,  is the "Class  A-1  Formula
                            Distribution  Amount" for such Remittance Date. With
                            respect  to  any  Remittance  Date,  the  Class  A-2
                            Interest Distribution Amount, the Class A-3 Interest
                            Distribution  Amount and the Principal  Distribution
                            Amount for Group II as would be calculated  pursuant
                            to (b) above with respect to such Remittance Date is
                            the "Group II Formula  Distribution Amount" for such
                            Remittance Date.

                            The "Group I Available  Amount"  for any  Remittance
                            Date equals (i) the Servicer  Remittance  Amount for
                            Group  I on  such  Remittance  Date  plus  (ii)  any
                            portion of the Servicer  Remittance Amount for Group
                            II  not   required  to  pay  the  Group  II  Formula
                            Distribution Amount, the Trustee Fee for Group II or
                            the premium  payable with respect to the Certificate
                            Insurance  Policy for the Class A-2 Certificates and
                            the   Class   A-3   Certificates   (the   "Group  II
                            Certificate  Insurance  Premium Amount") minus (iii)
                            the  Trustee  Fee  for  Group I and  the  Class  A-1
                            Certificate Insurance Premium Amount.

                            The "Group II Available  Amount" for any  Remittance
                            Date equals (i) the Servicer  Remittance  Amount for
                            Group  II on such  Remittance  Date  plus  (ii)  any
                            portion of the Servicer  Remittance Amount for Group
                            I  not   required  to  pay  the  Class  A-1  Formula
                            Distribution  Amount, the Trustee Fee for Group I or
                            the Class A-1 Certificate  Insurance  Premium Amount
                            minus  (iii)  the  Trustee  Fee for Group II and the
                            Group II Certificate Insurance Premium Amount.

                            With respect to any  Remittance  Date, the excess of
                            the Class A-1 Formula  Distribution  Amount over the
                            Group  I  Available  Amount  with  respect  to  such
                            Remittance Date is the "Class A-1 Credit

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


                                      S-15

<PAGE>

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

                            Enhancement Distribution Amount" for such Remittance
                            Date.  With  respect  to any  Remittance  Date,  the
                            excess of the Group II Formula  Distribution  Amount
                            over the Group II  Available  Amount with respect to
                            such   Remittance  Date  is  the  "Group  II  Credit
                            Enhancement Distribution Amount" for such Remittance
                            Date.

                            The actual  amount  distributed  with respect to the
                            Class A-1 Certificates on any Remittance Date is the
                            "Class A-1 Distribution  Amount" for such Remittance
                            Date. The actual amount  distributed with respect to
                            the Class A-2 Certificates on any Remittance Date is
                            the  "Class  A-2   Distribution   Amount"  for  such
                            Remittance Date. The actual amount  distributed with
                            respect  to  the  Class  A-3   Certificates  on  any
                            Remittance  Date  is  the  "Class  A-3  Distribution
                            Amount"  for such  Remittance  Date.  The sum of the
                            Class  A-2  Distribution  Amount  and the  Class A-3
                            Distribution  Amount for any Remittance  Date is the
                            Group II  Distribution  Amount  for such  Remittance
                            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).  Losses  will be  allocated  to the Trust
                            Balance of any  Liquidated  Mortgage  Loan that is a
                            HELOC as provided in  "Allocation of Payments on the
                            HELOCs  between the Trust Balance and the Additional
                            Balance." A loss on a  Liquidated  Mortgage  Loan (a
                            "Liquidated  Loan  Loss") will be  recovered  by the
                            Holders of the related Class of Class A Certificates
                            on the Remittance Date which immediately follows the
                            event of loss. Such distribution will be in the form
                            of an Insured  Payment if not covered by withdrawals
                            from the Reserve Account or otherwise available from
                            the Group I Available  Amount or Group II  Available
                            Amount,  as applicable.  MBIA will insure the timely
                            payment  of  interest  and the  ultimate  payment of
                            principal  on the  Class A  Certificates.  See  "The
                            Certificate  Insurance  Policies and the Certificate
                            Insurer" in this Prospectus Supplement.

                            The "Trust  Balance" of any Mortgage  Loan as of any
                            date  of   determination   is  the  portion  of  the
                            principal balance of such Mortgage Loan sold to

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


                                      S-16
<PAGE>

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

                            the  Trust  as of the  Cut-Off  Date,  after  giving
                            effect to  prepayments  received  on or prior to the
                            latest Due Date, Deficient Valuations incurred prior
                            to such Due Date and the payment of principal due on
                            such  Due  Date  (all  allocated  in the  case  of a
                            Mortgage  Loan  that  is a  HELOC,  as  provided  in
                            "Allocation  of Payments on HELOCs between the Trust
                            Balance   and   the    Additional    Balance")   and
                            irrespective  of any  delinquency  in payment by the
                            related  Mortgagor.  The Trust Balance of a Mortgage
                            Loan which becomes a Liquidated  Mortgage Loan on or
                            prior to such Due Date shall be zero.

Credit Enhancement ......The credit enhancement  provided for the benefit of the
                            Class A Certificateholders  consists of (a) drawings
                            on the Reserve Account and, if adequate funds do not
                            exist therein, (b) the Certificate Insurance Policy.
                            See  "Description   of   the   Certificates--Reserve
                            Account."

                            The Reserve Account

                            On  the  Issue  Date,  an  amount  required  by  the
                            Certificate Insurer from the proceeds of the sale of
                            the Class A  Certificates,  or a letter of credit in
                            form and substance, and from a provider,  acceptable
                            to   the   Certificate    Insurer   evidencing   the
                            availability  of such amount (or any  combination of
                            cash  and  a  letter  of  credit   aggregating  such
                            amount), will be deposited into the Reserve Account.
                            On each  Subsequent  Transfer  Date, the Seller will
                            transfer  an  additional  amount as  required by the
                            Certificate  Insurer to the Reserve Account from the
                            Pre-Funding  Account  (or provide a letter of credit
                            in  form  and   substance,   and  from  a  provider,
                            acceptable to the Certificate Insurer evidencing the
                            availability of an amount which when aggregated with
                            such  transferred  amount will meet the requirements
                            of the  Certificate  Insurer).  With  respect to the
                            Certificates,  the Pooling and  Servicing  Agreement
                            generally provides  separately with respect to Group
                            I and Group II that,  subject to certain  floors and
                            triggers,  the Required Reserve Account Level may be
                            reduced. In addition, certain triggers or conditions
                            may cause the Required  Reserve  Account Level to be
                            increased.  Funds on deposit in the Reserve  Account
                            may be withdrawn  (or drawings on a letter of credit
                            may be  made)  to make  payments  of the  Class  A-1
                            Credit

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


                                      S-17
<PAGE>

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

                            Enhancement  Distribution  Amount or Group II Credit
                            Enhancement  Distribution  Amount.  Withdrawals from
                            the  Reserve  Account  (or  drawings  on a letter of
                            credit) will be replenished (or reimbursed) from the
                            flow of funds.  See "Description of the Certificates
                            - Flow of Funds." Subject to certain limitations and
                            requirements  described in the Pooling and Servicing
                            Agreement, distributions may be made to the owner of
                            the  Residual   Certificate  only  from  amounts  on
                            deposit  in the  Reserve  Account  in  excess of the
                            Required   Reserve   Account  Level  or  from  funds
                            remaining  on  deposit  in the  Certificate  Account
                            after the making of any  Reserve  Account  Deposits.
                            Amounts on deposit in the  Reserve  Account  will be
                            invested in Permitted Investments.  See "Description
                            of the Certificates -- Reserve Account."

                            The Certificate Insurance Policies

                            The Class A Certificateholders will have the benefit
                            of the  Certificate  Insurance  Policies,  discussed
                            more fully  below.  See "The  Certificate  Insurance
                            Policies  and the  Certificate  Insurer"  herein and
                            "Credit  Support--Other  Credit  Enhancement" in the
                            Prospectus.

Mandatory Prepayment of
 Class A Certificates....The Original   Group    I    Pre-Funded    Amount    of
                            $19,355,499.11  funded from the proceeds of the sale
                            of the Class A-1 Certificates may be used to acquire
                            Subsequent  Mortgage  Loans  which are  HELOCs.  The
                            Original    Group   II    Pre-Funded    Amount    of
                            $15,735,032.74  funded from the proceeds of the sale
                            of the  Class  A-2  Certificates  and the  Class A-3
                            Certificates  may  be  used  to  acquire  Subsequent
                            Mortgage Loans which are HELs. In the event that, at
                            the end of the Pre- Funding  Period,  not all of the
                            Original Group I Pre-Funded Amount or Original Group
                            II  Pre-Funded  Amount  has  been  used  to  acquire
                            Subsequent Mortgage Loans, then the related Class of
                            Class A Certificates  will be prepaid in part on the
                            July,  1997  Remittance  Date, to the extent of such
                            remaining  funds.  Such amount will be  allocated as
                            between the Class A-2 Certificates and the Class A-3
                            Certificates,  if applicable, in accordance with the
                            sequential pay feature of such Certificates.

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


                                      S-18
<PAGE>

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

The Certificate 
 Insurer ................MBIA Insurance Corporation (the "Certificate Insurer").
                            See "The  Certificate  Insurer  and the  Certificate
                            Insurance Policy" in this Prospectus Supplement.

Certificate Insurance 
 Policies................The Certificate  Insurer  will  issue  two  Certificate
                            Guaranty   Insurance   Policies  (the   "Certificate
                            Insurance  Policies")  one with respect to the Class
                            A-1  Certificates  and one with respect to the Class
                            A-2  Certificates  and the Class  A-3  Certificates,
                            pursuant   to   which   it  will   irrevocably   and
                            unconditionally  guaranty payment on each Remittance
                            Date of  Insured  Payments  to the  Trustee  for the
                            benefit  of the  Holders of the  related  classes of
                            Class A  Certificates.  On any Remittance  Date, the
                            Certificate  Insurer  will  generally be required to
                            make available to the Trustee the amount, if any, by
                            which the Class A-1 Credit Enhancement  Distribution
                            Amount or Group II Credit  Enhancement  Distribution
                            Amount  exceeds  amounts on deposit in and available
                            to be withdrawn from the Reserve Fund (including any
                            amounts  available  to  be  drawn  on  a  letter  of
                            credit).  See  "Description  of  the  Certificates--
                            Reserve  Account." The Certificate  Insurance Policy
                            does not  guarantee  the  Class A  Certificates  any
                            specified  rate of  prepayments.  A  payment  by the
                            Certificate  Insurer under either of the Certificate
                            Insurance  Policies  is  referred  to  herein  as an
                            "Insured  Payment." The Certificate  Insurer will be
                            entitled to  reimbursement  for all Insured Payments
                            together with interest thereon. See "The Certificate
                            Insurance  Policies and the Certificate  Insurer" in
                            this Prospectus Supplement.

Servicing of the 
 Mortgage Loans..........The Servicer has agreed to service the  Mortgage  Loans
                            on a "scheduled/scheduled" basis (i.e., the Servicer
                            is responsible for advancing  scheduled  payments of
                            interest and scheduled  payments of principal to the
                            extent   described   in   "Summary   Terms   of  the
                            Certificates--Periodic     Advances"    below)    in
                            accordance with the Pooling and Servicing  Agreement
                            and to cause the Mortgage  Loans to be serviced with
                            the same care as it customarily employs in servicing
                            and administering mortgage loans for its own account
                            in  accordance  with  accepted  mortgage   servicing
                            practices of prudent lending institutions and giving
                            due  consideration to the Certificate  Insurer's and
                            the Certificateholders' reliance on the Servicer.

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


                                      S-19

<PAGE>

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

Periodic Advances........Subject  to  the  Servicer's  determination  that  such
                            action would not constitute a Nonrecoverable Advance
                            (as  defined  herein),  the  Servicer is required to
                            deposit into the Trustee Collection Account no later
                            than the close of business on the third Business Day
                            prior to the related  Remittance Date (such day, the
                            "Determination  Date") an amount equal to the sum of
                            (a) Monthly  Payments on each  Mortgage  Loan due by
                            the  related  Due  Date  but  not  received  by  the
                            Servicer  as of the close of business on the related
                            Determination Date, net of the Servicing Fee and (b)
                            with respect to each REO Property which was acquired
                            during or prior to the  related Due Period and as to
                            which an REO  disposition  did not occur  during the
                            related Due Period,  an amount  equal to the excess,
                            if any, of interest on the Principal  Balance of the
                            Mortgage  Loan  related to such REO  Property at the
                            related Mortgage Interest Rate, net of the Servicing
                            Fee,  for the  related  Due Period  for the  related
                            Mortgage  Loan  over  the net  income  from  the REO
                            Property  to  be  transferred  to  the   Certificate
                            Account  for such  Remittance  Date  pursuant to the
                            Pooling  and  Servicing   Agreement  (the  "Periodic
                            Advance").  Such  Periodic  Advances by the Servicer
                            are  reimbursable to the Servicer subject to certain
                            conditions  and  restrictions  and are  intended  to
                            provide  both  sufficient  funds for the  payment of
                            interest to the Holders of the Class A  Certificates
                            and to pay the premium due the Certificate  Insurer.
                            In the event that,  notwithstanding  the  Servicer's
                            good faith  determination  at the time such Periodic
                            Advance   was   made   that  it   would   not  be  a
                            Nonrecoverable   Advance,   such  Periodic   Advance
                            becomes a Nonrecoverable  Advance, the Servicer will
                            be  entitled  to  reimbursement  therefor  from  the
                            1997-1 REMIC. See "Description of the  Certificates-
                            Payments on the Mortgage  Loans" in this  Prospectus
                            Supplement.

Prepayment Interest 
 Shortfalls..............Not later than the close of  business  on the  Business
                            Day immediately  following each Determination  Date,
                            the  Servicer  is  required  to remit to the Trustee
                            Collection Account, an amount equal to the lesser of
                            (a)  the  aggregate  of  the   Prepayment   Interest
                            Shortfalls for the related Remittance Date resulting
                            from  principal  prepayments  during the related Due
                            Period and (b) its aggregate Servicing Fees received
                            in the  related  Due  Period  and shall not have the
                            right to reimbursement therefor (the

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


                                      S-20
<PAGE>

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

                            "Compensating   Interest").   With  respect  to  any
                            Remittance   Date  and  any   Mortgage   Loan,   the
                            "Prepayment  Interest  Shortfall"  will be an amount
                            equal  to the  excess,  if  any,  of  (a)  30  days'
                            interest  on the  outstanding  Principal  Balance of
                            such  Mortgage Loan at a per annum rate equal to the
                            related  Mortgage  Interest  Rate (or at such  lower
                            rate as may be in  effect  for  such  Mortgage  Loan
                            because of application of the Soldiers' and Sailors'
                            Civil  Relief Act of 1940,  as amended  (the  "Civil
                            Relief  Act"),  any  reduction  as  a  result  of  a
                            bankruptcy  proceeding  (a  "Deficient   Valuation")
                            and/or  any  reduction  by a  court  of the  monthly
                            payment due on such  Mortgage  Loan (a "Debt Service
                            Reduction")),  minus the rate at which the Servicing
                            Fee is  calculated,  over (b) the amount of interest
                            actually  remitted by the  Mortgagor  in  connection
                            with  such  principal  prepayment  in full  less the
                            Servicing Fee for such Mortgage Loan in such month.

Servicing Advances.......Subject  to  the  Servicer's  determination  that  such
                            action would not constitute a Nonrecoverable Advance
                            and that a prudent mortgage lender would make a like
                            advance  if it or an  affiliate  owned  the  related
                            Mortgage  Loan,  the Servicer is required to advance
                            amounts   with   respect  to  the   Mortgage   Loans
                            ("Servicing Advances") constituting  "out-of-pocket"
                            costs and expenses  relating to (a) the preservation
                            and  restoration  of  the  Mortgaged  Property,  (b)
                            enforcement proceedings, including foreclosures, (c)
                            expenditures relating to the purchase or maintenance
                            of a first lien not  included in the 1997-1 REMIC on
                            the  Mortgaged  Property,   and  (d)  certain  other
                            customary  amounts  described  in  the  Pooling  and
                            Servicing Agreement.  Such Servicing Advances by the
                            Servicer are reimbursable to the Servicer subject to
                            certain  conditions and  restrictions.  In the event
                            that,  notwithstanding  the  Servicer's  good  faith
                            determination at the time such Servicing Advance was
                            made, that it would not be a Nonrecoverable Advance,
                            in  the  event  such  Servicing  Advance  becomes  a
                            Nonrecoverable   Advance,   the  Servicer   will  be
                            entitled to  reimbursement  therefor from the 1997-1
                            REMIC.

Servicing Fee............The Servicer is entitled  to a  servicing  fee of 1.00%
                            per annum of the Principal  Balance of each Mortgage
                            Loan (the "Servicing  Fee"),  calculated and payable
                            monthly from the interest portion of

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


                                      S-21

<PAGE>

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

                            Monthly  Payments,   Net  Liquidation  Proceeds  and
                            certain other proceeds. In the case that Irwin is no
                            longer acting as Servicer,  the  Successor  Servicer
                            will be  entitled  to a  Servicing  Fee of 1.00% per
                            annum  of the  Principal  Balance  of each  Mortgage
                            Loan.

Optional Termination
 by the Servicer 
 or Seller...............The Servicer or Seller  may, at its option (and if such
                            option  is  not  exercised  by the  Servicer  or the
                            Seller, the Certificate  Insurer may, at its option)
                            repurchase all but not less than all of the Mortgage
                            Loans in the related  Group on any date on which the
                            Class A-1 Principal Balance, with respect to Group I
                            or the sum of the Class A-2  Principal  Balance  and
                            the Class A-3  Principal  Balance,  with  respect to
                            Group  II,  is less  than  10% of the sum of (x) the
                            aggregate  Trust  Balances of the Mortgage  Loans in
                            the related  Group as of the Cut-Off  Date,  and (y)
                            the Original  Group I Pre-Funded  Amount or Original
                            Group  II  Pre-Funded  Amount,  as  applicable,   by
                            purchasing   from  the  1997-1  REMIC  on  the  next
                            succeeding  Remittance  Date, all of the property in
                            such  Group  at a price  equal to the sum of (a) the
                            greater of (i) 100% of the aggregate  Trust Balances
                            of each outstanding  Mortgage Loan in such Group and
                            each REO Property  acquired in respect of a Mortgage
                            Loan in such  Group and (ii) the fair  market  value
                            (disregarding   accrued   interest)   of  the  Trust
                            Balances  of  such  Mortgage   Loans  and  such  REO
                            Properties,  determined  as  the  average  of  three
                            written bids (copies of which are to be delivered to
                            the  Trustee  and  the  Certificate  Insurer  by the
                            Servicer  and the  reasonable  cost of which  may be
                            deducted  from the  final  purchase  price)  made by
                            nationally-recognized   dealers   and   based  on  a
                            valuation  process  which  would  be used  to  value
                            comparable  mortgage loans and REO  properties,  (b)
                            the greater of (i) the  aggregate  amount of accrued
                            and unpaid  interest  on the Trust  Balances  of the
                            Mortgage Loans in such Group through the related Due
                            Period and (ii) 30 days'  accrued  interest  thereon
                            computed  at a rate  equal to the  related  Mortgage
                            Interest  Rate,  in each  case net of the  Servicing
                            Fee,  and (c) any  unreimbursed  amounts  due to the
                            Certificate  Insurer under the Pooling and Servicing
                            Agreement   and  any  accrued  and  unpaid   Insured
                            Payments.

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


                                      S-22
<PAGE>

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

                            See  "Servicing of the Mortgage  Loans--Termination;
                            Purchase of Mortgage Loans" herein.

Trustee..................The Chase  Manhattan   Bank,   a   New   York   banking
                            corporation,  with offices  located at 450 West 33rd
                            Street,  10th  Floor,  New York New  York.  See "The
                            Trustee" in this Prospectus Supplement.

ERISA Considerations.....A  fiduciary  of any  employee  benefit  plan or  other
                            retirement   arrangement  subject  to  the  Employee
                            Retirement  Income  Security Act of 1974, as amended
                            ("ERISA"),  or the Code should carefully review with
                            its legal  advisors  whether the purchase or holding
                            of  Class  A  Certificates  could  give  rise  to  a
                            transaction  prohibited or not otherwise permissible
                            under  ERISA or the  Code.  The U.S.  Department  of
                            Labor has issued an individual exemption, Prohibited
                            Transaction Exemption 90-32, to the Underwriter (the
                            "Exemption"),   which  generally  exempts  from  the
                            application of certain of the prohibited transaction
                            provisions of ERISA, and the excise taxes imposed on
                            such prohibited  transactions by Section 4975(a) and
                            (b)  of  the  Code  and  Section  502(i)  of  ERISA,
                            transactions  relating  to the  purchase,  sale  and
                            holding  of  pass-through  certificates  such as the
                            Class A Certificates and the servicing and operation
                            of asset  pools such as the 1997-1  REMIC,  provided
                            that certain  conditions are  satisfied.  See "ERISA
                            Considerations" in this Prospectus Supplement.

Legal Investment ........The Class A Certificates will not constitute  "mortgage
                            related  securities"  for purposes of the  Secondary
                            Mortgage Market Enhancement Act of 1984.

Federal Income Tax 
 Status..................An election  will be made to treat Group I and Group II
                            as a single real estate mortgage  investment conduit
                            (a "REMIC")  for federal  income tax  purposes.  The
                            Class A-1 Certificates,  the  Class A-2 Certificates
                            and the Class A-3 Certificates will be designated as
                            the regular  interests  in the 1997-1  REMIC and the
                            Class  R  Certificates  will  be  designated  as the
                            residual interest in the 1997-1 REMIC.

                            The Class A  Certificates  generally will be treated
                            as newly  originated  debt  instruments  for federal
                            income tax purposes.  Beneficial Owners of the Class
                            A Certificates will be required to report

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


                                      S-23

<PAGE>

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

                            income thereon in accordance with the accrual method
                            of accounting.

                            In addition,  if the Class A Certificates are issued
                            with original  issue discount for federal income tax
                            purposes,   such  event  generally  will  result  in
                            recognition of some taxable income in advance of the
                            receipt of the cash attributable to such income.

                            See "Certain Federal Income Tax  Considerations"  in
                            this  Prospectus  Supplement  and  "Certain  Federal
                            Income  Tax   Consequences  --  Federal  Income  Tax
                            Consequences   for   REMIC   Certificates"   in  the
                            Prospectus.

Certificate Ratings .....It is a  condition  to  the  issuance  of the  Class  A
                            Certificates  that the  Class A  Certificates  shall
                            have been  rated not lower  than AAA by  Standard  &
                            Poor's  Ratings Group  ("Standard & Poor's") and Aaa
                            by Moody's  Investors  Service  ("Moody's") based on
                            the presence of the Certificate  Insurance Policies.
                            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 ratings do not address the
                            possibility  that  Class  A  Certificateholders  may
                            suffer a lower than anticipated yield. See "Ratings"
                            in this  Prospectus  Supplement and  "Prepayment and
                            Yield Considerations" in this Prospectus.

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


                                      S-24

<PAGE>

                                  RISK FACTORS

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

Underwriting Standards and Potential Delinquencies

     Irwin was  incorporated as an Indiana  corporation in September of 1994 and
has  been  in  the  home  equity  lending   business  since  January  1995.  The
underwriting  standards for the Mortgage  Loans have been  developed by Irwin in
conjunction  with Irwin  Union Bank and Trust  Company,  an  affiliate  of Irwin
headquartered in Columbus, Indiana ("Irwin Union Bank") and have been audited to
confirm compliance with those standards.

     In  soliciting  the  potential  borrowers  for the  Mortgage  Loans,  Irwin
attempts to target the most creditworthy and profitable customer segments within
its targeted mailing lists.  Irwin's  adjustable rate home equity line of credit
and closed end fixed rate products are targeted  primarily as debt consolidation
loans for  repeat  or  frequent  borrowers  with  strong  credit  ratings.  Loan
decisions are based on an analysis of the prospective borrower's documented cash
flow and credit  history and  supplemented  by a  collateral  evaluation.  Since
April,  1996,  Irwin has issued  commitments  on behalf of Irwin  Union Bank for
loans within Irwin Union Bank's standard credit  guidelines and Irwin Union Bank
has reviewed and  approved  each other loan prior to a commitment  to lend being
issued.

     There can be no  assurance  as to the level of  delinquencies  and defaults
that may be  experienced  by the Mortgage  Loans.  Since the Mortgage  Loans are
originated  by mail  solicitation,  prospective  investors  should be aware that
delinquencies  and defaults  with  respect to the pool of Mortgage  Loans may be
different  than they would be with respect to a pool of similar  mortgage  loans
originated  through  other  means of  solicitation.  In  addition,  because  the
original Combined Loan-to-Value Ratio of the Mortgage Loans may be high relative
to that of other similar second mortgage loans, recoveries on Defaulted Mortgage
Loans  may be lower  than the  level of  recoveries  experienced  by such  other
defaulted mortgage loans.

Geographic Concentration

     Approximately  40.87% of the HELOCs  and 50.58% of the HELs are  secured by
Mortgaged  Properties  located in the State of California,  substantially all of
which are  located in the  northern  half  thereof,  and  selected  metropolitan
markets in Florida,  Michigan and  Illinois.  See  "DESCRIPTION  OF THE MORTGAGE
LOANS" -- "Geographic  Distribution of Mortgaged Properties Securing HELOCs" and
"Geographic  Distribution of Mortgaged Properties Securing HELs". Because of the
relative  geographic  concentration  of the Mortgage  Loans  within  California,
Florida,  Michigan and Illinois, 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  earthquakes,  hurricanes  and other
natural  disasters and major civil  disturbances,  than  residential  properties
located in other parts of the country.  In addition,  the regional  economies of
the areas in which the Mortgage Loans are located may be adversely affected to a
greater  degree  than the  economies  of other  areas of the  country by certain
regional  developments.  In recent years,  property  values of residential  real
estate  generally  have declined in California  and in Florida.  If the relevant
California,  Florida, Michigan and Illinois residential real estate metropolitan
markets  experience  an overall  decline in property  values  after the dates of
origination of the respective  Mortgage Loans,  then the rates of delinquencies,
foreclosures  and losses on the  Mortgage  Loans may be expected to increase and
such  increase  may be  substantial.  Further,  Mortgage  Loans in the  State of
California  are  subject  to  "one  action"  and  "anti-deficiency"  laws  which
generally  means that in the event of default on  Mortgage  Loans in that state,
the lender,  in this case the  Servicer,  on behalf of the  Trustee,  must elect
either (i) to seek a judicial  foreclosure of the Mortgaged Property and, in the
event the loan balance exceeds the sales price at the  foreclosure  sale, seek a
deficiency  judgment  against  the  borrower  or  (ii)  to  seek a  non-judicial
foreclosure, in which case any such deficiency would be waived.


                                      S-25


<PAGE>

Decline in Real Estate Values

     No assurance can be given that the values of the Mortgaged  Properties have
remained or will remain at their  levels as of the dates of  origination  of the
related Mortgage Loans. If the residential real estate market should  experience
an overall decline in property values such that the outstanding  balances of the
Mortgage  Loans  become  equal to or  greater  than the  value of the  Mortgaged
Properties,  the actual rates of  delinquencies,  foreclosures and losses on the
Mortgaged  Properties  could be higher than losses now generally  experienced in
the mortgage lending industry.

Risk of Mortgage Loan Yield Reducing Class A-1 Pass-Through Rate

     The  Class  A-1  Pass-Through  Rate is  based  upon  the  value of an index
(one-month LIBOR) which is different from the value of the prime rate applicable
to the Mortgage  Loans,  as described  under "The Mortgage  Loans"  herein.  The
Mortgage  Loans adjust monthly based upon the highest prime rate as published in
the "Money Rates" section of The Wall Street Journal on the last Business Day in
the month whereas the Pass-Through  Rate on the Class A-1  Certificates  adjusts
monthly based upon a one-month LIBOR index, limited by the Weighted Average Rate
Cap.  Consequently,  the actual Class A-1  Pass-Through  Rate for any Remittance
Date may not equal what the Class A-1 Pass-Through Rate for such Remittance Date
would have been without  regard to the  Weighted  Average Rate Cap. In addition,
one-month LIBOR and the prime rate may respond to different  economic and market
factors.  Also,  the  Mortgage  Loans  indexed to the prime  rate are  generally
subject to specified  Lifetime Rate Caps and Lifetime  Rate Floors.  Thus, it is
possible, for example, that one-month LIBOR may rise during periods in which the
prime rate applicable to the Mortgage Loan is stable or is falling or that, even
if both  one-month  LIBOR  and the  prime  rate  rise  during  the same  period,
one-month  LIBOR may rise much more rapidly than the applicable  prime rate. See
"Interest;  Class  A-1  Pass-Through  Rate" in the  Summary  to this  Prospectus
Supplement  and  "Description  of the  Certificates--Calculation  of LIBOR"  and
"--Weighted Average Rate Cap."

The Subsequent Mortgage Loans and the Pre-Funding Account

     If the principal  amount of eligible  HELOCs or HELs  available  during the
Pre-Funding  Period  and sold to the  Trust is less  than  100% of the  Original
Pre-Funded Amount allocated to Group I or Group II, respectively,  the Depositor
will have  insufficient  Mortgage  Loans to sell to the Trust on the  Subsequent
Transfer Dates,  thereby resulting in prepayments of principal to Holders of the
related class of Class A Certificates as described herein. See "Social, Economic
and Other Factors"  below.  In addition,  any conveyance of Subsequent  Mortgage
Loans is  subject  to the  following  conditions,  among  others:  (i) each such
Subsequent  Mortgage Loan must satisfy  certain  specified  representations  and
warranties; (ii) the Depositor will not select such Subsequent Mortgage Loans in
a manner  that it  believes  is adverse to the  interests  of the Holders of the
Class A  Certificates  or the  Certificate  Insurer;  (iii) the  Depositor  will
deliver  certain  opinions  of  counsel  with  respect  to the  validity  of the
conveyance   of  such   Subsequent   Mortgage   Loans  and  tax  and   corporate
enforceability matters; and (iv) as of the Subsequent Cut-Off Date, the Mortgage
Loans at that time,  including the  Subsequent  Mortgage Loans to be conveyed by
the Depositor as of such Subsequent  Cut-Off Date, will satisfy the criteria set
forth  in the  Pooling  and  Servicing  Agreement,  as  described  herein  under
"Description of the Mortgage Loans -- Conveyance of Subsequent Mortgage Loans."

     Amounts on deposit in the Pre-Funding Account will be invested in Permitted
Investments.  To the extent that amounts on deposit in the  Pre-Funding  Account
and allocated to Group I or Group II have not been fully applied to the purchase
of  Subsequent  Mortgage  Loans  by  the  end of the  Pre-Funding  Period,  such
remaining  amount  will be  applied as a  prepayment  of  principal  paid to the
Holders of the related Class A Certificates on the Remittance Date following the
end of the Pre-Funding  Period (in no event later than the July, 1997 Remittance
Date).  The  amount  of any  such  prepayment  will be  applied  to the  Class A
Certificates in accordance with the  "sequential  pay" feature,  if any, of such
Certificates.  Although no assurances  can be given,  it is  anticipated  by the
Depositor  that the principal  amount of Subsequent  Mortgage  Loans sold to the
Trust will require the  application of  substantially  all amounts on deposit in
the Pre-Funding Account and that there will be no material principal  prepayment
to the Holders of the Class A Certificates.


                                      S-26

<PAGE>

     Each  Subsequent  Mortgage  Loan  must  satisfy  the  eligibility  criteria
referred  to above at the time of its  addition.  However,  Subsequent  Mortgage
Loans may have been  originated  by Irwin or  purchased by the  Depositor  using
credit criteria  different from those which were applied to other Mortgage Loans
and may be of a different credit quality.  Therefore,  following the transfer of
Subsequent  Mortgage Loans to the Trust,  the aggregate  characteristics  of the
Mortgage  Loans then held in the Trust Fund may vary from those of the  Mortgage
Loans initially included in the Trust. See "Description of the Mortgage Loans --
Conveyance of Subsequent Mortgage Loans."

Social, Economic and Other Factors

     The  ability of the Trust Fund to invest in  Subsequent  Mortgage  Loans is
largely dependent upon whether the mortgagors  thereunder  perform their payment
and other obligations  required by such Subsequent  Mortgage Loans in order that
such Subsequent Mortgage Loans meet the specified requirements for transfer on a
Subsequent  Transfer Date. The performance by such mortgagors may be affected as
a result of a variety of social and economic  factors.  Economic factors include
interest  rates,  unemployment  levels,  the  rate  of  inflation  and  consumer
perception of economic conditions generally. However, the Depositor is unable to
determine  and has no basis to predict  whether or to what  extent  economic  or
social  factors  will  affect  the   performance  by  such  mortgagors  and  the
availability of Subsequent Mortgage Loans.

                        DESCRIPTION OF THE MORTGAGE LOANS

General

     The statistical information regarding the Mortgage Loans which is presented
in this Prospectus Supplement is based upon the characteristics of the HELOCs to
be  included  in Group I and the HELs to be included in Group II as of the close
of business on May 31, 1997 (the "Cut-Off Date").  Unless  otherwise  indicated,
all  percentages  set forth in this  Prospectus  Supplement  are based  upon the
aggregate Principal Balances of the Mortgage Loans in the respective Group as of
the  Cut-Off  Date,  which  was  $35,644,500.89  with  respect  to  Group  I and
$29,264,967.26 with respect to Group II.

     The HELOCs to be included in Group I of the 1997-1  REMIC are  evidenced by
loan  agreements  (each,  a "Loan  Agreement")  secured by mortgages or deeds of
trust (of which  approximately  97.56% by Cut-Off  Date  principal  balance  are
second  liens and the  remainder  are first liens) (the  "Mortgages")  on one-to
four-family  residential  properties (the "Mortgaged  Properties")  and have the
additional characteristics described below.

     The HELOCs  have  original  terms to stated  maturity of  approximately  20
years.  Each HELOC was  selected  for  inclusion  in the REMIC 1997-1 from among
those that met the  following  criteria  as of the Cut-Off  Date:  (i) a current
Principal  Balance of no less than  $1,184,  (ii) not more than 59 days past due
and no more than 1% of the  Mortgage  Loans more than 31 days past due and (iii)
not less than 216 months to  contractual  maturity.  The HELOCs were selected by
Irwin from the mortgage loans in Irwin Union Bank's portfolio that met the above
criteria  using a selection  process  believed by Irwin not to be adverse to the
Certificateholders,  the  Certificate  Insurer or Irwin  Union  Bank.  As of the
Cut-Off  Date,  the  average  unpaid   principal   balance  of  the  HELOCs  was
approximately $37,324. As of the Cut-Off Date, the weighted average Gross Margin
of the  HELOCs  was  approximately  4.385%  and the  weighted  average  Mortgage
Interest  Rate  of the  HELOCs  was  12.885%.  The  weighted  average  "Combined
Loan-to-Value  Ratio"  (calculated  by dividing  the sum of (x) any  outstanding
first  mortgage  balance  as of the date the HELOC was  originated  plus (y) the
maximum  available  credit  under  the  HELOC  as of the  Cut-Off  Date,  by the
appraised  value of such Mortgaged  Property at  origination)  of the HELOCs was
approximately  89.74%.  As of the Cut-Off  Date,  the weighted  average  maximum
credit limit  utilization  rate  (computed by dividing the  aggregate  Principal
Balance  for the  HELOCs  by the  aggregate  credit  limit  of the  HELOCs)  was
approximately  92.59%.  The weighted average  remaining term to maturity was 236
months and the latest scheduled  maturity of any HELOC is May 15, 2017;  however
the actual date on which any  Mortgage  Loan is paid in full may be earlier than
the stated maturity date due to unscheduled payments of principal.


                                      S-27

<PAGE>

     Each of the Mortgage Loans is subject to a due-on-sale clause. See "Certain
Legal  Aspects of the Mortgage  Loans and  Contracts--Enforceability  of Certain
Provisions" in the Prospectus.

     The  Mortgage  Interest  Rate on each  HELOC  will  adjust  monthly on each
applicable Interest Adjustment Date to a rate equal to the sum, which rate will,
in the principal  repayment  period  beginning  after the first ten years of the
HELOC,  be rounded up to the nearest  one-eighth of one  percentage  point (12.5
basis  points),  of (i) the highest prime rate as published in the "Money Rates"
section  of The Wall  Street  Journal  on the  last  Business  Day of the  month
immediately  preceding  the related  Interest  Adjustment  Date Bank plus (ii) a
fixed  percentage (the "Gross  Margin"),  which total is generally  subject to a
specified  maximum and minimum lifetime  Mortgage Interest Rates ("Lifetime Rate
Caps" and  "Lifetime  Rate  Floors,"  respectively)  as specified in the related
Mortgage  Note.  Due to the  application of the Lifetime Rate Caps, the Mortgage
Interest Rate on any HELOC, as adjusted on any related Interest Adjustment Date,
may not equal the sum of the related  prime rate and the Gross  Margin.  The Due
Date is the 15th day of the month for all of the HELOCs. Each HELOC requires the
related  Mortgagor  to make  current  interest  payments  during the life of the
HELOCs.

     Effective with the first payment due on a HELOC after the tenth anniversary
date of the date of origination  thereof,  on each related  Interest  Adjustment
Date,  the Monthly  Payment will be adjusted to an amount that will amortize the
outstanding principal balance of the HELOC over its remaining term. The weighted
average  number of months from the Cut-Off Date to the first  adjustment  of the
monthly  payment such that the resulting  amount will  amortize the  outstanding
principal balance of the HELOCs over the remaining term is 116 months.

     Based on information  supplied by the  Mortgagors in connection  with their
loan applications at origination,  941 of the Mortgaged  Properties securing the
HELOCs, which secure  approximately 98.79% of the outstanding  principal balance
of the HELOCs, will be owner occupied primary residences and 14 of the Mortgaged
Properties  securing  the  HELOCs,  which  secure  approximately  1.21%  of  the
outstanding  principal  balance of the  HELOCs,  will be  non-owner  occupied or
second homes.

     The HELs to be included in Group II of the 1997-1  REMIC are  evidenced  by
promissory notes secured by mortgages or deeds of trust (of which  approximately
97.05% by Cut-Off Date principal  balance are second liens and the remainder are
first liens) (the "Mortgages") on one-to four-family residential properties (the
"Mortgaged  Properties")  and to have the additional  characteristics  described
below.

     Approximately  77.91% of the HELs have original terms to stated maturity of
approximately  10 years  or less  and  approximately  100.00%  of the HELs  have
original terms to stated  maturity of  approximately  15 years or less. Each HEL
was  selected  for  inclusion  in the REMIC 1997-1 from among those that met the
following  criteria of the  applicable  Cut-Off  Date:  (i) a current  Principal
Balance of no less than $9,486,  (ii) not more than 59 days past due and no more
than 1% of the Mortgage Loans more than 31 days past due and (iii) not less than
105 months to  contractual  maturity.  The HELs were  selected by Irwin from the
mortgage  loans in the Irwin's  portfolio  that met the above  criteria  using a
selection process believed by Irwin not to be adverse to the Certificateholders,
the Certificate Insurer or Irwin Union Bank. As of the Cut-Off Date, the average
unpaid  principal  balance  of the HELs  was  approximately  $32,373.  As of the
Cut-Off  Date,  the  weighted  average  Mortgage  Interest  Rate of the HELs was
14.255%.  The weighted average  "Combined  Loan-to-Value  Ratio"  (calculated by
dividing the sum of (x) any outstanding first mortgage balance as of the date of
origination  of the related  Mortgage  Loan plus (y) the Trust Balance under the
HEL as of the Cut-Off Date, by the appraised value of such Mortgaged Property at
origination)  of  the  HELs  was  approximately  90.43%.  The  weighted  average
remaining term to stated  maturity was  approximately  130 months and the latest
scheduled  maturity of any HEL is May 15, 2012; however the actual date on which
any Mortgage  Loan is paid in full may be earlier than the stated  maturity date
due to unscheduled payments of principal.

     Each of the Mortgage Loans is subject to a due-on-sale clause. See "Certain
Legal  Aspects of the  Mortgage  Loans and  Contracts-Enforceability  of Certain
Provisions" in the Prospectus.


                                      S-28

<PAGE>

     Based on  information  supplied by the Mortgagor in  connection  with their
loan applications at origination,  898 of the Mortgaged  Properties securing the
HELs, which secure approximately 99.28% of the outstanding  principal balance of
the HELs,  will be owner  occupied  primary  residences  and 6 of the  Mortgaged
Properties   securing  the  HELs,  which  secure   approximately  0.72%  of  the
outstanding  principal balance of the HELs, will be non-owner occupied or second
homes.

Solicitation Process

     By monitoring  geographic and economic  trends,  Irwin attempts to identify
stable or appreciating  properties  within  selected real estate markets.  Irwin
employs  a  number  of  data   resources   to  identify   metropolitan   markets
demonstrating  past,  present,  and Irwin believes,  future economic  viability.
Among  the  factors  considered  in  such  regional  analysis  are  (i)  rate of
unemployment  as a percentage of the labor force,  (ii) changes in the number of
non-agricultural  wage and salaried  employment  opportunities,  (iii) number of
housing  starts in the trailing  twelve-month  period,  (iv) number of months of
supply of property resale  inventory,  (v) first mortgage  delinquency  rates by
Metropolitan  Statistical  Area  and (vi)  SMR  data on  nonperforming  consumer
credit,  bankruptcies and foreclosures at the county level.  Since January 1995,
Irwin has  processed  over ninety  thousand  loan  applications  from an initial
geographic  mailing base that included areas within 18 states.  Irwin expects to
originate  its home equity loan product  line  through a variety of  origination
channels in other states meeting the criteria set forth above.

     Using  pre-screening and list processing  (response  modeling)  techniques,
Irwin uses direct-mail  methods to contact the most  creditworthy and profitable
customer  segments within its targeted mail base.  Irwin's target borrowers have
the following general  characteristics:  (i) repeat or frequent borrowers,  (ii)
have one or more credit cards with higher than average interest rates, (iii) fee
and   payment-level   sensitive,   (iv)  have   relatively  few  strong  banking
relationships,  (v) higher than average income for the target  economic  region,
and (vi) the substantial majority of which qualify as traditional "A" credits.

Underwriting Criteria

     Each  prospective  mortgagor  completes a mortgage  loan  application  that
includes information with respect to the applicant's liabilities, income, credit
history,  employment  history  and  personal  information.  At least two  credit
reports on each applicant from national credit reporting companies are required.
The report  typically  contains  information  relating to such matters as credit
history with local and national merchants and lenders, installment debt payments
and any record of defaults, bankruptcies, repossessions or judgments. All of the
mortgaged  properties  associated  with such loans are  appraised by licensed or
certified  appraisers.  All appraisers are approved by Irwin. Irwin requires the
appraiser to address  neighborhood  conditions,  site and zoning  status and the
condition and valuation of improvements. Following each appraisal, the appraiser
prepares a report which includes a reproduction cost analysis (when appropriate)
based on the  current  cost of  constructing  a similar  home and  market  value
analysis  based on recent sales of comparable  homes in the area. All appraisals
are  required to conform to FIRREA and the  Uniform  Standards  of  Professional
Appraisal  Practice.  All appraisal reports are reviewed by in-house  appraisers
and  determined to be acceptable to Irwin before the mortgage loan is made.  All
home equity  loans which are in a second lien  position  with a credit  limit or
Principal  Balance  of  $15,000  or more are  required  to be subject to limited
liability  title  assurance.  All home  equity  loans  which are in a first lien
position  and all home equity loans which are in a second lien  position  with a
credit limit or Principal Balance of $100,000 or more are required to be covered
by title  insurance  policies.  With  respect to any  Mortgage  Loan  originated
between September 1, 1996 and approximately  April 30, 1997, with a credit limit
or Principal  Balance of less than $25,000 which is not in a first lien position
and which does not have a second  mortgage  ratio of 25% or  higher,  a property
profile was obtained.

Origination Process

     The  Mortgage  Loans  were   underwritten   by  Irwin  in  accordance  with
underwriting  standards  developed  in  conjunction  with Irwin Union Bank which
approves any variance from such standards and makes the extension of credit.


                                      S-29

<PAGE>

Mortgage Loan Closing Procedures

     The  Mortgage  Loans are closed and the loan files  reviewed,  verified and
completed in accordance  with the  procedures  developed by Irwin in conjunction
with Irwin Union Bank. For each loan file, the following closing  procedures are
observed.  Following the customer's  acceptance of the credit offer, the account
manager  responsible for the mortgage loan delivers the loan file to the closing
area. The documents are drafted after verifying that all files received  contain
a "signing  confirmation request" from the applicable title company and the file
is audited for  completeness.  Once  documents  are  prepared,  the loan file is
delivered  for  review  and  further  audit to the  individual  responsible  for
approving  the  closing  of the  loan.  Following  approval,  the  loan  file is
delivered  by  overnight  courier to the signing  agent.  Using a funding  audit
checklist prepared by Irwin and Irwin Union Bank, the signing agent reviews each
loan file for completeness.  At the time of funding, the individual  responsible
for  closing  the loan will fund the  appropriate  account.  Using  post-closing
procedures  developed in  conjunction  with the Irwin Union Bank,  every account
funded is audited for completeness.

     Set forth below is a description of certain  additional  characteristics of
the  Mortgage  Loans as of the Cut-Off  Date  (except as  otherwise  indicated).
Dollar amounts and percentages may not add up to totals due to rounding.


                                      S-30

<PAGE>

                        Mortgage Interest Rates of HELOCs

                                                    Percentage of
                                                     Cut-Off Date    Aggregate
                                      Number of       Aggregate     Unpaid Trust
                                      Mortgage      Trust Balance    Balance of
Gross Mortgage Interest Rates          Loans       of all HELOCs       HELOCs
- -----------------------------          -----       -------------       ------
 9.25% < Gross Coupon <=  9.50%            1            0.56%        $200,000.00
10.25% < Gross Coupon <= 10.50%          125           15.52%      $5,532,793.64
10.75% < Gross Coupon <= 11.00%            2            0.40%        $141,000.00
11.00% < Gross Coupon <= 11.25%            1            0.26%         $94,000.00
11.25% < Gross Coupon <= 11.50%          103           12.78%      $4,555,426.89
11.50% < Gross Coupon <= 11.75%            2            0.36%        $129,349.04
11.75% < Gross Coupon <= 12.00%            5            0.66%        $234,453.66
12.00% < Gross Coupon <= 12.25%            1            0.21%         $75,000.00
12.25% < Gross Coupon <= 12.50%          131           15.30%      $5,454,428.70
12.50% < Gross Coupon <= 12.75%            1            0.07%         $26,100.00
12.75% < Gross Coupon <= 13.00%            9            1.05%        $375,473.56
13.00% < Gross Coupon <= 13.25%            1            0.24%         $84,400.00
13.25% < Gross Coupon <= 13.50%          129           14.17%      $5,050,242.71
13.75% < Gross Coupon <= 14.00%            4            0.41%        $145,632.16
14.25% < Gross Coupon <= 14.50%          354           34.07%     $12,143,166.74
15.25% < Gross Coupon <= 15.50%           86            3.94%      $1,403,033.79
- --------------------------------------------------------------------------------
Total                                    955          100.00%     $35,644,500.89
================================================================================

     The  weighted  average  Mortgage  Interest  Rate  of  the  HELOCs  will  be
approximately 12.885% per annum.


                                      S-31


<PAGE>

                             Gross Margin of HELOCs

                                                    Percentage of               
                                                     Cut-Off Date    Aggregate  
                                      Number of       Aggregate     Unpaid Trust
                                      Mortgage      Trust Balance    Balance of 
       Gross Margin                    Loans       of all HELOCs       HELOCs   
       ------------                    -----       -------------       ------ 
0.500% < Gross Margin <= 1.000%           1             0.56%        $200,000.00
1.500% < Gross Margin <= 2.000%         125            15.52%      $5,532,793.64
2.000% < Gross Margin <= 2.500%           2             0.40%        $141,000.00
2.500% < Gross Margin <= 3.000%         104            13.04%      $4,649,426.89
3.000% < Gross Margin <= 3.500%           7             1.02%        $363,802.70
3.500% < Gross Margin <= 4.000%         132            15.51%      $5,529,428.70
4.000% < Gross Margin <= 4.500%          10             1.13%        $401,573.56
4.500% < Gross Margin <= 5.000%         130            14.41%      $5,134,642.71
5.000% < Gross Margin <= 5.500%           4             0.41%        $145,632.16
5.500% < Gross Margin <= 6.000%         354            34.07%     $12,143,166.74
6.500% < Gross Margin <= 7.000%          86             3.94%      $1,403,033.79
- --------------------------------------------------------------------------------
Total                                   955           100.00%     $35,644,500.89
================================================================================

     The  weighted  average  Gross  Margin of the HELOCs  will be  approximately
4.385% per annum.


                                      S-32
<PAGE>

                           Lifetime Rate Cap of HELOCs

                                                   Percentage of               
                                                    Cut-Off Date    Aggregate 
                                     Number of       Aggregate     Unpaid Trust
                                     Mortgage      Trust Balance    Balance of 
     Lifetime Rate Cap                Loans       of all HELOCs       HELOCs  
     -----------------                -----       -------------       ------ 
13.000% < Life Cap <= 13.500%           1              0.15%         $54,825.32
15.000% < Life Cap <= 15.500%           1              0.05%         $17,469.79
15.500% < Life Cap <= 16.000%           85             7.59%      $2,705,883.98
17.000% < Life Cap <= 17.500%           1              0.56%        $200,000.00
17.500% < Life Cap <= 18.000%           178           16.49%      $5,878,437.97
18.000% < Life Cap <= 18.500%           81            11.01%      $3,923,160.67
18.500% < Life Cap <= 19.000%           4              0.77%        $273,800.00
19.000% < Life Cap <= 19.500%           80            10.63%      $3,788,209.78
19.500% < Life Cap <= 20.000%           62             6.30%      $2,246,218.47
20.000% < Life Cap <= 20.500%           77             9.13%      $3,254,156.21
20.500% < Life Cap <= 21.000%           105           10.34%      $3,687,047.01
21.000% < Life Cap <= 21.500%           62             7.40%      $2,637,901.49
21.500% < Life Cap <= 22.000%           2              0.16%         $57,762.21
22.000% < Life Cap <= 22.500%           169           16.97%      $6,050,538.32
22.500% < Life Cap <= 23.000%           2              0.16%         $58,577.75
23.000% < Life Cap <= 23.500%           44             2.08%        $740,511.92
23.500% < Life Cap <= 24.000%           1              0.20%         $70,000.00
- --------------------------------------------------------------------------------
Total                                   955          100.00%     $35,644,500.89
================================================================================
                                                
     The weighted  average Lifetime Rate Cap of the HELOCs will be approximately
19.690% per annum.


                                      S-33


<PAGE>

                          Lifetime Rate Floor of HELOCs

                                                   Percentage of               
                                                    Cut-Off Date    Aggregate  
                                     Number of       Aggregate     Unpaid Trust
                                     Mortgage      Trust Balance    Balance of 
       Lifetime Rate Floor            Loans       of all HELOCs       HELOCs   
       -------------------            -----       -------------       ------   
 7.000% < Life Floor <= 7.500%            1           0.56%          $200,000.00
 8.000% < Life Floor <= 8.500%          132          16.31%        $5,813,640.05
 8.500% < Life Floor <= 9.000%            4           0.77%          $273,800.00
 9.000% < Life Floor <= 9.500%          103          12.91%        $4,603,358.96
 9.500% < Life Floor <= 10.000%           5           0.67%          $240,132.48
10.000% < Life Floor <= 10.500%         130          15.32%        $5,462,329.73
10.500% < Life Floor <= 11.000%          12           1.49%          $530,386.57
11.000% < Life Floor <= 11.500%         128          14.07%        $5,013,880.50
11.500% < Life Floor <= 12.000%           5           0.51%          $181,994.37
12.000% < Life Floor <= 12.500%         344          32.91%       $11,729,981.61
12.500% < Life Floor <= 13.000%          90           4.27%        $1,521,740.36
14.000% < Life Floor <= 14.500%           1           0.21%           $73,256.26
- --------------------------------------------------------------------------------
Total.......                            955         100.00%       $35,644,500.89
================================================================================

     The  weighted   average   Lifetime   Rate  Floor  of  the  HELOCs  will  be
approximately 10.633% per annum.


                                      S-34


<PAGE>

                      Remaining Term to Maturity of HELOCs
                                                           
                                                  Percentage of                
                                                   Cut-Off Date    Aggregate
                                    Number of       Aggregate     Unpaid Trust
      Remaining Months to            Mortgage      Trust Balance    Balance of
           Maturity                   Loans       of all HELOCs       HELOCs  
           --------                   -----       -------------       ------  
       204 < Rem Term <= 216            1               0.04%        $14,300.00
       216 < Rem Term <= 228           22               2.01%       $717,868.07
       228 < Rem Term <= 240          932              97.95%    $34,912,332.82
- --------------------------------------------------------------------------------
             Total....                955             100.00%    $35,644,500.89
================================================================================

     The  calculated  weighted  average  remaining  term of the  HELOCs  will be
approximately 236 months.


                                      S-35


<PAGE>

                          Year of Origination of HELOCs

                                             Percentage of                  
                                              Cut-Off Date        Aggregate   
                          Number of            Aggregate         Unpaid Trust 
                           Mortgage          Trust Balance        Balance of 
Year of Origination         Loans            of all HELOCs           HELOCs   
- -------------------         -----            -------------           ------   
       1995                   10                 0.90%            $321,783.56
       1996                   362               35.85%         $12,777,295.85
       1997                   583               63.25%         $22,545,421.48
- --------------------------------------------------------------------------------

       Total                  955              100.00%         $35,644,500.89
================================================================================

     The earliest month and year of origination of any HELOC is May 1995 and the
latest month and year of origination will be May 1997.

                     Combined Loan-to-Value Ratios of HELOCs

                                              Percentage of                
                                               Cut-Off Date        Aggregate  
                                Number of       Aggregate         Unpaid Trust
                                 Mortgage      Trust Balance       Balance of 
Combined Loan-to-Value Range      Loans       of all HELOCs          HELOCs   
- ----------------------------      -----       -------------          ------   
20.00% < CLTV <=  25.00%             2             0.23%            $80,564.85
25.00% < CLTV <=  30.00%             2             0.26%            $93,000.00
35.00% < CLTV <=  40.00%             2             0.31%           $108,847.42
40.00% < CLTV <=  45.00%             2             0.14%            $51,539.04
45.00% < CLTV <=  50.00%             4             0.30%           $108,436.86
50.00% < CLTV <=  55.00%             2             0.49%           $175,000.00
55.00% < CLTV <=  60.00%             4             0.60%           $214,268.60
60.00% < CLTV <=  65.00%             18            2.91%         $1,037,093.14
65.00% < CLTV <=  70.00%             16            2.02%           $718,711.74
70.00% < CLTV <=  75.00%             25            3.19%         $1,136,040.35
75.00% < CLTV <=  80.00%             77            9.05%         $3,225,343.93
80.00% < CLTV <=  85.00%             98           11.16%         $3,976,336.49
85.00% < CLTV <=  90.00%             157          15.57%         $5,548,468.85
90.00% < CLTV <=  95.00%             104          12.59%         $4,486,712.95
95.00% < CLTV <= 100.00%             442          41.20%        $14,684,136.67
- --------------------------------------------------------------------------------
Total                                955         100.00%        $35,644,500.89
================================================================================


                                      S-36


<PAGE>

     The minimum and maximum Combined Loan-to-Value Ratios of the HELOCs as of
the Cut-Off Date are approximately 21.29% and 100%, respectively, and the
weighted average Combined Loan-to-Value Ratio as of the Cut-Off Date of the
HELOCs is approximately 89.74%. The "Combined Loan-to-Value Ratio" of a HELOC as
of the Cut-Off Date is the ratio, expressed as a percentage, equal to the sum of
any outstanding first mortgage balance as of the date of origination plus the
maximum available amount of credit under the HELOC as of the Cut-Off Date
divided by the appraised value of the Mortgaged Property. See "The Trust Funds--
Mortgage Loans" in the Prospectus.

                Maximum Credit Limit Utilization Rates of HELOCs

                                               Cut-Off Date    
                                                Aggregate           Aggregate
                               Number of   Percentage of Trust     Unpaid Trust
Range of Maximum Credit         Mortgage      Balance of all       Balance of
Limit Utilization Rates          Loans            HELOCs             HELOCs
- -----------------------          -----            ------             ------
 0.00% < Utiliz. <=   5.00%       1                 0.00%           $1,184.01
10.00% < Utiliz. <=  15.00%       1                 0.01%           $4,070.45
15.00% < Utiliz. <=  20.00%       3                 0.13%          $46,742.36
20.00% < Utiliz. <=  25.00%       3                 0.07%          $26,096.87
25.00% < Utiliz. <=  30.00%       3                 0.13%          $44,767.92
30.00% < Utiliz. <=  35.00%       6                 0.27%          $95,497.58
35.00% < Utiliz. <=  40.00%       4                 0.30%         $105,225.67
40.00% < Utiliz. <=  45.00%       8                 0.61%         $217,391.12
45.00% < Utiliz. <=  50.00%       10                0.79%         $282,867.46
50.00% < Utiliz. <=  55.00%       8                 0.54%         $191,585.06
55.00% < Utiliz. <=  60.00%       8                 0.74%         $263,757.66
60.00% < Utiliz. <=  65.00%       7                 0.56%         $201,098.29
65.00% < Utiliz. <=  70.00%       9                 1.08%         $386,559.02
70.00% < Utiliz. <=  75.00%       17                1.43%         $510,184.72
75.00% < Utiliz. <=  80.00%       13                1.30%         $462,875.38
80.00% < Utiliz. <=  85.00%       13                1.39%         $496,810.68
85.00% < Utiliz. <=  90.00%       11                1.15%         $411,312.04
90.00% < Utiliz. <=  95.00%       30                2.57%         $916,855.75
95.00% < Utiliz. <= 100.00%       800              86.91%      $30,979,618.85
===============================================================================
                                  955             100.00%      $35,644,500.89
===============================================================================

     As  of  the  Cut-Off  Date,  the  weighted  average  maximum  credit  limit
utilization rate of the HELOCs was 92.59%.


                                      S-37


<PAGE>

                     Second Mortgage Ratios of HELOCs(1)(2)

                                          Percentage of    
                                            Cut-Off Date
                             Number of       Aggregate      Aggregate Unpaid
  Range of Cut-Off Date       Mortgage   Principal Balance  Trust Balance of
 Second Mortgage Ratios        Loans       of all HELOCs         HELOCs
 ----------------------        -----       -------------         ------
 0.00% < RATIO <=   5.00%        2             0.14%            $51,026.52
 5.00% < RATIO <=  10.00%       44             2.98%         $1,063,726.47
10.00% < RATIO <=  15.00%      168            13.33%         $4,750,654.93
15.00% < RATIO <=  20.00%      172            16.95%         $6,041,322.83
20.00% < RATIO <=  25.00%      173            17.48%         $6,229,163.23
25.00% < RATIO <=  30.00%      142            15.28%         $5,447,901.43
30.00% < RATIO <=  35.00%       89            10.99%         $3,916,388.31
35.00% < RATIO <=  40.00%       52             6.37%         $2,271,298.93
40.00% < RATIO <=  45.00%       35             4.38%         $1,561,150.74
45.00% < RATIO <=  50.00%       24             3.58%         $1,276,189.11
50.00% < RATIO <=  55.00%       20             3.01%         $1,074,604.18
55.00% < RATIO <=  60.00%        7             1.11%           $395,146.74
60.00% < RATIO <=  65.00%        3             0.39%           $140,516.91
65.00% < RATIO <=  70.00%        6             1.21%           $432,964.89
70.00% < RATIO <=  75.00%        1             0.21%            $74,200.00
75.00% < RATIO <=  80.00%        1             0.06%            $20,172.59
80.00% < RATIO <=  85.00%        1             0.08%            $28,636.86
95.00% < RATIO <= 100.00%       15             2.44%           $869,436.22
- -------------------------------------------------------------------------------
Total                          955           100.00%        $35,644,500.89
===============================================================================

- ------------
(1)  The Second Mortgage Ratio of a HELOC is the ratio (expressed as a
     percentage) of the Credit Limit of the HELOC to the sum of such Credit
     Limit and the outstanding balance of any senior mortgage computed as of the
     date of the origination of the Mortgage Loan.

(2)  As of the Cut-Off Date, the weighted average Second Mortgage Ratio of the
     HELOCs was 28.46%.


                                      S-38


<PAGE>

               Original Mortgage Loan Principal Balances of HELOCs

                                             Percentage of
                                              Cut-Off Date
                                 Number of      Aggregate      Aggregate Unpaid
 Original Mortgage Loan           Mortgage    Trust Balance    Trust Balance of
    Principal Balance              Loans      of all HELOCs         HELOCs
    -----------------              -----      -------------         ------
 $10,000 < Balance <=  $15,000      45            1.58%             $563,239.45
 $15,000 < Balance <=  $20,000      87            4.22%           $1,505,774.08
 $20,000 < Balance <=  $25,000      132           8.20%           $2,921,148.31
 $25,000 < Balance <=  $30,000      138          10.34%           $3,684,081.22
 $30,000 < Balance <=  $35,000      98            8.54%           $3,044,482.69
 $35,000 < Balance <=  $40,000      89            8.99%           $3,205,231.59
 $40,000 < Balance <=  $45,000      73            8.31%           $2,962,043.88
 $45,000 < Balance <=  $50,000      76            9.28%           $3,309,021.15
 $50,000 < Balance <=  $55,000      34            4.78%           $1,703,101.18
 $55,000 < Balance <=  $60,000      38            5.86%           $2,087,015.32
 $60,000 < Balance <=  $65,000      31            5.13%           $1,826,850.92
 $65,000 < Balance <=  $70,000      18            3.19%           $1,135,843.93
 $70,000 < Balance <=  $75,000      24            4.46%           $1,591,496.36
 $75,000 < Balance <=  $80,000      15            2.98%           $1,061,791.56
 $80,000 < Balance <=  $85,000      8             1.53%             $546,762.04
 $85,000 < Balance <=  $90,000      8             1.94%             $691,411.82
 $90,000 < Balance <=  $95,000      3             0.71%             $253,625.59
 $95,000 < Balance <= $100,000      31            7.30%           $2,603,730.71
$110,000 < Balance <= $115,000      1             0.31%             $110,663.77
$120,000 < Balance <= $125,000      2             0.70%             $248,521.55
$150,000 < Balance <= $200,000      3             1.09%             $388,663.77
$250,000 < Balance <= $300,000      1             0.56%             $200,000.00
- --------------------------------------------------------------------------------
                                    955         100.00%          $35,644,500.89
================================================================================

     As of the Cut-Off Date, the average unpaid principal  balance of the HELOCs
will be approximately $37,324.


                                      S-39


<PAGE>

                      Mortgaged Properties Securing HELOCs

                                             Percentage of
                                             Cut-Off Date
                        Number of              Aggregate        Aggregate Unpaid
                         Mortgage            Trust Balance      Trust Balance of
Property Type             Loans              of all HELOCs           HELOCs
- -------------             -----              -------------           ------
Single-Family               909                  96.01%          $34,222,481.51
PUD                         19                    1.77%             $631,753.24
Condominiums                16                    1.26%             $447,775.86
Multi-Family/Apt.           9                     0.82%             $293,497.17
Other                       2                     0.14%              $48,993.11
================================================================================
Total                       955                  100.00%         $35,644,500.89
================================================================================


                                      S-40


<PAGE>

         Geographic Distribution of Mortgaged Properties Securing HELOCs

                                      Percentage of
                                       Cut-Off Date
                   Number of            Aggregate              Aggregate Unpaid
                    Mortgage          Trust Balance            Trust Balance of
  State              Loans            of all HELOCs                 HELOCs
  -----              -----            -------------                 ------
California             132                16.82%                  $5,994,539.55
Colorado                37                 3.74%                  $1,331,539.78
Connecticut             51                 6.59%                  $2,349,512.34
Florida                 79                 6.90%                  $2,458,592.17
Georgia                 59                 5.22%                  $1,861,956.09
Illinois                70                 7.33%                  $2,614,107.99
Indiana                 23                 2.03%                    $722,871.70
Louisiana               14                 1.49%                    $530,694.33
Maryland                41                 4.85%                  $1,728,405.70
Michigan               101                 9.82%                  $3,499,185.07
North Carolina          84                 7.48%                  $2,667,326.00
New York                38                 4.74%                  $1,688,005.14
Ohio                    74                 7.56%                  $2,694,029.88
Oregon                  39                 3.96%                  $1,413,113.66
Pennsylvania            36                 3.50%                  $1,245,833.28
Utah                    18                 2.46%                    $877,073.57
Virginia                59                 5.52%                  $1,967,714.64
- --------------------------------------------------------------------------------
Total                  955               100.00%                 $35,644,500.89
================================================================================

     No more than approximately 0.81% of the HELOCs will be secured by Mortgaged
Properties located in any one zip code.

       
                                      S-41


<PAGE>

                              FICO Scores of HELOCs

                                           Percentage of
                                            Cut-Off Date
                         Number of           Aggregate         Aggregate Unpaid
                          Mortgage         Trust Balance       Trust Balance of
    Score                  Loans           of all HELOCs            HELOCs
    -----                  -----           -------------            ------
500 < FICO <= 550             9                1.38%                $491,870.29
550 < FICO <= 600            73                7.25%              $2,585,582.73
600 < FICO <= 650           265               28.83%             $10,275,177.03
650 < FICO <= 700           409               44.01%             $15,688,137.10
700 < FICO <= 750           171               16.17%              $5,764,735.56
750 < FICO <= 800            27                2.32%                $828,230.18
800 < FICO <= 850             1                0.03%                 $10,768.00
- --------------------------------------------------------------------------------
Total                       955              100.00%             $35,644,500.89
================================================================================

     The weighted average FICO score of HELOCs is 662.


                                      S-42


<PAGE>

                         Mortgage Interest Rates of HELs

                                                 Percentage of
                                                Cut-Off Date
                                 Number of       Aggregate      Aggregate Unpaid
                                 Mortgage      Trust Balance    Trust Balance of
 Mortgage Interest Rates           Loans        of all HELs           HELs
 -----------------------           -----        -----------           ----
 9.00% < Gross Coupon <=  9.25%       1            0.13%              $37,965.05
 9.75% < Gross Coupon <= 10.00%       1            0.26%              $74,743.05
10.25% < Gross Coupon <= 10.50%       1            0.13%              $39,031.82
10.75% < Gross Coupon <= 11.00%       2            0.41%             $120,614.07
11.25% < Gross Coupon <= 11.50%      48            6.17%           $1,806,677.50
11.75% < Gross Coupon <= 12.00%      67            8.63%           $2,527,005.33
12.00% < Gross Coupon <= 12.25%       1            0.33%              $96,730.54
12.25% < Gross Coupon <= 12.50%      37            4.69%           $1,371,771.31
12.75% < Gross Coupon <= 13.00%      68            7.40%           $2,166,270.55
13.25% < Gross Coupon <= 13.50%      42            5.27%           $1,543,322.30
13.75% < Gross Coupon <= 14.00%      84           10.35%           $3,030,187.13
14.00% < Gross Coupon <= 14.25%       1            0.08%              $22,729.35
14.25% < Gross Coupon <= 14.50%      59            6.73%           $1,968,791.70
14.75% < Gross Coupon <= 15.00%      98           10.40%           $3,043,243.96
15.25% < Gross Coupon <= 15.50%     106           12.03%           $3,520,456.10
15.75% < Gross Coupon <= 16.00%     212           22.96%           $6,718,214.49
16.25% < Gross Coupon <= 16.50%      33            1.69%             $495,018.82
16.75% < Gross Coupon <= 17.00%      43            2.33%             $682,194.19
- --------------------------------------------------------------------------------
Total                               904          100.00%          $29,264,967.26
================================================================================

     The  weighted  average   Mortgage   Interest  Rate  of  the  HELs  will  be
approximately 14.255% per annum.


                                      S-43

<PAGE>

                       Remaining Term to Maturity of HELs

                                            Percentage of
                                             Cut-Off Date
                         Number of            Aggregate       Aggregate Unpaid
Remaining Months to       Mortgage          Trust Balance     Trust Balance of
     Maturity              Loans             of all HELs            HELs
     --------              -----             -----------            ----
 96 < Rem Term <= 108         20                 2.00%            $584,095.70
108 < Rem Term <= 120         720               75.91%         $22,215,653.15
168 < Rem Term <= 180         164               22.09%          $6,465,218.41
- -------------------------------------------------------------------------------
                              904              100.00%         $29,264,967.26
===============================================================================

     The  calculated  weighted  average  remaining  term of the HELs will be 130
months.

                                      S-44


<PAGE>

                           Year of Origination of HELs

                                          Percentage of
                                           Cut-Off Date
                           Number of        Aggregate      Aggregate Unpaid
                            Mortgage      Trust Balance    Trust Balance of
Year of Origination          Loans         of all HELs           HELs
- -------------------          -----         -----------           ----
       1996                   371            41.65%          $12,189,188.72
       1997                   533            58.35%          $17,075,778.54
- --------------------------------------------------------------------------------
Total                         904           100.00%          $29,264,967.26
================================================================================

     The earliest  month and year of origination of any HEL is February 1996 and
the latest month and year of origination will be May 1997.


                                      S-45


<PAGE>

                      Combined Loan-to-Value Ratios of HELs

                                              Percentage of
                                                Cut-Off Date       
                               Number of         Aggregate      Aggregate Unpaid
                                Mortgage       Trust Balance    Trust Balance of
Combined Loan-to-Value Ratios    Loans          of all HELs           HELs
- -----------------------------    -----          -----------           ----
 5.00% < CLTV <= 10.00%             1               0.13%          $38,907.95
10.00% < CLTV <= 15.00%             1               0.03%           $9,933.32
15.00% < CLTV <= 20.00%             1               0.10%          $29,560.99
20.00% < CLTV <= 25.00%             1               0.08%          $22,253.96
25.00% < CLTV <= 30.00%             4               0.45%         $130,949.82
30.00% < CLTV <= 35.00%             2               0.27%          $79,040.03
35.00% < CLTV <= 40.00%             1               0.12%          $35,000.00
40.00% < CLTV <= 45.00%             1               0.03%           $9,486.15
45.00% < CLTV <= 50.00%             3               0.57%         $165,797.19
50.00% < CLTV <= 55.00%             4               0.46%         $135,856.79
55.00% < CLTV <= 60.00%             4               0.64%         $187,345.90
60.00% < CLTV <= 65.00%            10               1.21%         $355,354.53
65.00% < CLTV <= 70.00%            18               2.02%         $590,154.36
70.00% < CLTV <= 75.00%            22               2.82%         $826,190.66
75.00% < CLTV <= 80.00%            70               8.00%       $2,342,114.72
80.00% < CLTV <= 85.00%            88               9.25%       $2,707,769.49
85.00% < CLTV <= 90.00%           124              13.78%       $4,033,379.77
90.00% < CLTV <= 95.00%           126              14.56%       $4,260,525.49
95.00% < CLTV <=100.00%           423              45.47%      $13,305,346.14
- ------------------------------------------------------------------------------
Total                             904             100.00%      $29,264,967.26
==============================================================================


                                      S-46


<PAGE>

     The minimum and maximum Combined Loan-to-Value Ratios of the HELs as of the
Cut-Off Date are approximately 7.94% and 100%, respectively, and the weighted
average Combined Loan-to-Value Ratio as of the Cut-Off Date of the HELs is
approximately 90.43%. The "Combined Loan-to-Value Ratio" of a HEL as of the
Cut-Off Date is the ratio, expressed as a percentage, equal to the sum of any
outstanding first mortgage balance as of the date of origination plus the
Principal Balance of the HEL as of the Cut-Off Date divided by the appraised
value of the Mortgaged Property. See "The Trust Funds -- Mortgage Loans" in the
Prospectus.

                Original Mortgage Loan Principal Balances of HELs

                                              Percentage of
                                               Cut-Off Date
                                  Number of     Aggregate      Aggregate Unpaid
   Original Mortgage Loan         Mortgage    Trust Balance    Trust Balance of
     Principal Balance             Loans      of all HELs           HELs
     -----------------             -----      -----------           ----
  $5,000 < Balance <= $10,000        3           0.10%            $29,379.75
 $10,000 < Balance <= $15,000       45           1.97%           $576,073.97
 $15,000 < Balance <= $20,000      111           7.00%         $2,048,596.94
 $20,000 < Balance <= $25,000      205          15.96%         $4,671,012.94
 $25,000 < Balance <= $30,000      151          14.07%         $4,116,731.34
 $30,000 < Balance <= $35,000      108          11.98%         $3,505,005.32
 $35,000 < Balance <= $40,000       76           9.68%         $2,832,585.16
 $40,000 < Balance <= $45,000       52           7.54%         $2,207,574.90
 $45,000 < Balance <= $50,000       56           9.12%         $2,670,400.66
 $50,000 < Balance <= $55,000       18           3.21%           $939,574.42
 $55,000 < Balance <= $60,000       18           3.49%         $1,021,364.68
 $60,000 < Balance <= $65,000       15           3.19%           $933,338.54
 $65,000 < Balance <= $70,000       18           4.17%         $1,219,344.98
 $70,000 < Balance <= $75,000        4           0.99%           $289,623.28
 $75,000 < Balance <= $80,000        5           1.30%           $379,086.90
 $80,000 < Balance <= $85,000        1           0.28%            $83,383.69
 $85,000 < Balance <= $90,000        3           0.86%           $252,811.61
 $90,000 < Balance <= $95,000        3           0.95%           $276,987.53
 $95,000 < Balance <=$100,000       11           3.69%         $1,079,554.91
$130,000 < Balance <=$135,000        1           0.45%           $132,535.74
- ------------------------------------------------------------------------------
                                   904         100.00%        $29,264,967.26
==============================================================================

     As of the Cut-Off Date, the average unpaid principal balance of the HELs
will be approximately $32,373.


                                      S-47


<PAGE>

                       Mortgaged Properties Securing HELs

                                           Percentage of
                                            Cut-Off Date
                          Number of          Aggregate          Aggregate Unpaid
                           Mortgage        Trust Balance        Trust Balance of
Property Type               Loans           of all HELs               HELs
- -------------               -----           -----------               ----
Single-family                 856             95.16%             $27,847,509.80
PUD                            30              2.85%                $832,887.80
Condominiums                   13              1.13%                $331,171.95
Multi-Family/Apt.               5              0.87%                $253,397.71
- --------------------------------------------------------------------------------
Total                         904            100.00%             $29,264,967.26
================================================================================


                                      S-48


<PAGE>

          Geographic Distribution of Mortgaged Properties Securing HELs

                                      Percentage of
                                      Cut-Off Date
                    Number of           Aggregate        Aggregate Unpaid
                     Mortgage         Trust Balance      Trust Balance of
   State              Loans            of all HELs             HELs
   -----              -----            -----------             ----
California              123               14.46%          $4,232,199.14
Colorado                 50                5.76%          $1,684,360.15
Florida                  83                8.48%          $2,481,501.01
Georgia                  81                7.61%          $2,226,077.37
Illinois                103               11.10%          $3,248,376.09
Louisiana                 1                0.09%             $25,200.00
Massachusetts            16                2.47%            $721,682.28
Maryland                 47                5.62%          $1,646,038.23
Michigan                148               16.54%          $4,840,338.29
North Carolina           43                4.67%          $1,367,453.81
Ohio                     52                5.39%          $1,576,462.44
Oregon                   38                4.71%          $1,379,466.51
Pennsylvania             42                5.00%          $1,463,312.98
Utah                     14                1.92%            $561,264.08
Virginia                 63                6.19%          $1,811,234.88
- -------------------------------------------------------------------------
TOTAL                   904              100.00%         $29,264,967.26
=========================================================================

     No more than approximately 0.80% of the HELs will be secured by Mortgaged
Properties located in any one zip code.


                                      S-49


<PAGE>

                               FICO Scores of HELs

                                         Percentage of
                                          Cut-Off Date
                        Number of          Aggregate            Aggregate Unpaid
                         Mortgage        Trust Balance          Trust Balance of
      Score               Loans           of all HELs                 HELs
      -----               -----           -----------                 ----
500 < FICO <=  550           2                0.17%                 $48,989.90
550 < FICO <=  600          46                5.20%              $1,522,637.63
600 < FICO <=  650         258               29.47%              $8,623,210.99
650 < FICO <=  700         394               43.89%             $12,845,421.50
700 < FICO <=  750         181               19.37%              $5,667,429.94
750 < FICO <=  800          23                1.90%                $557,277.30
- --------------------------------------------------------------------------------
TOTAL                      904              100.00%             $29,264,967.26
================================================================================

     The weighted average FICO score of HELs is 667.

     The  information  set forth in the preceding  section  "Description  of the
Mortgage  Loans" has been based upon  information  provided by Irwin Home Equity
Corporation and tabulated by the Depositor.  None of the Depositor,  the Trustee
or the  Certificate  Insurer  make  any  representation  as to the  accuracy  or
completeness of such information.

Conveyance of Subsequent Mortgage Loans

     The Pooling and Servicing Agreement permits the Trust Fund to acquire up to
$19,355,499.11  aggregate  principal balance of Subsequent  Mortgage Loans which
are HELOCs and up to  $15,735,032.74  aggregate  principal balance of Subsequent
Mortgage Loans which are HELs. Accordingly,  the statistical  characteristics of
the  Mortgage  Loans  will  vary as of any  Subsequent  Cut-Off  Date  upon  the
acquisition of Subsequent Mortgage Loans.

     The obligation of the Trust to purchase the Subsequent  Mortgage Loans on a
Subsequent Transfer Date is subject to the following  requirements among others:
(i)  such  Subsequent  Mortgage  Loan may not be 59 or more  days  contractually
delinquent as of the related  Subsequent Cut-Off Date and no more than 1% of the
Mortgage Loans, by aggregate principal balance, may be contractually  delinquent
as of the related  Subsequent  Cut-Off Date; (ii) the remaining term to maturity
of such Subsequent  Mortgage Loan may not exceed 20 years; (iii) such Subsequent
Mortgage  Loan has a  Mortgage  Interest  Rate of at least  9.25% if a HEL and a
Gross  Margin of at least 1.0% if a HELOC;  and (iv)  following  the purchase of
such Subsequent  Mortgage Loans by the Trust,  the Mortgage Loans (including the
Subsequent  Mortgage  Loans)  (a) will  have,  in the case of HELs,  a  weighted
average  Mortgage  Interest  Rate of at  least  14.11%  and,  in the case of the
HELOCs,  have weighted  average Gross Margin of 4.30%;  (b) will have a weighted
average  remaining  term to stated  maturity  of not more than 133 months in the
case of the HELs or 240  months  in the  case of the  HELOCs;  (c)  will  have a
weighted  average CLTV of not more than 92% in the cases of each of the HELs and
the HELOCs; (d) will have no Mortgage Loan with a principal balance in excess of
$300,000; and (e) will not have more than 1.5% in aggregate principal balance of
Mortgage Loans relating to nonowner occupied  properties in the cases of each of
the HELs and the HELOCs.  The Pooling and Servicing  Agreement will provide that
any of such  requirements  may be waived or modified  in any respect  upon prior
written consent of the Certificate  Insurer. The Pooling and Servicing Agreement
will  permit  the  Certificate  Insurer  in its sole  discretion,  to require an
increase  in the  Required  Reserve  Account  Level as a  condition  to any such
consent.


                                      S-50


<PAGE>

Mandatory Repurchase or Substitution of Mortgage Loans

     The Seller is required,  with  respect to Mortgage  Loans that are found by
the Trustee to have defective  documentation,  or in respect of which the Seller
has breached a representation or warranty,  to repurchase such Mortgage Loans or
substitute  such Mortgage Loan with a Qualified  Substitute  Mortgage  Loan. See
"Prepayment    and   Yield    Considerations"    and    "Description    of   the
Certificates--Assignment  of Mortgage Loans;  Representations  and Warranties of
the Seller" herein.

Delinquency and Foreclosure Experience As of March 31, 1997

     As of March 31, 1997, the  Servicer's  experience for all 8,150 loans being
serviced by it was:

                                                                          % of 
                                                                       Principal
                                    Principal Balance   % of Number   Balance of
                     No. of Loans        of Loans        of Loans        Loans
                     ------------        --------        --------        -----
30+ days delinquent       35            $1,095,645          0.43%        0.42%
60+ days delinquent        8            $  243,982          0.10%        0.09%
90+ days delinquent        3            $   52,657          0.04%        0.02%
Foreclosure               14            $  395,788          0.17%        0.15%
Bankruptcy                61            $1,727,405          0.75%        0.66%
Losses for Period          0            $        0          0.00%        0.00%

Delinquency and Foreclosure Experience As of December 31, 1996

     As of December  31, 1996,  the  Servicer's  experience  for all 7,247 loans
being serviced by it was:

                                                                        % of
                                                                      Principal
                                     Principal Balance  % of Number  Balance of
                      No. of Loans        of Loans       of Loans      Loans
                      ------------        --------       --------      -----
30+ days delinquent        47            $1,319,174         0.65%      0.57%
60+ days delinquent         7            $  187,529         0.10%      0.08%
90+ days delinquent         3            $   44,994         0.04%      0.02%
Foreclosure                 8            $  371,072         0.11%      0.16%
Bankruptcy                 33            $1,012,593         0.46%      0.44%
Losses for Period           3            $   36,752         0.04%      0.02%

     Irwin commenced receiving applications for mortgage loans under its lending
programs only in 1995 and Irwin Union Bank funded its first loan in March, 1995.
Accordingly,  the Servicer has insufficient historical delinquency,  bankruptcy,
foreclosure  or default  experience  that may be  referred  to for  purposes  of
estimating the future  delinquency and loss experience of mortgage loans similar
to the Mortgage Loans being sold to the Trust.


                                      S-51

<PAGE>

                                IHE FUNDING CORP.

     IHE  Funding  Corp.,  a Delaware  corporation  headquartered  in  Columbus,
Indiana,  is  a  wholly-owned  subsidiary  of  Irwin  Home  Equity  Corporation,
incorporated  in the State of Delaware on November 29, 1995.  IHE Funding  Corp.
was organized for limited purposes, which include purchasing mortgage loans from
the Irwin Home Equity  Corporation and its affiliates,  selling and transferring
such  mortgage  loans to third  parties  and any  activities  incidental  to and
necessary or convenient for the  accomplishment of such purposes.  The principal
executive  offices of IHE Funding Corp.  are located at 500  Washington  Street,
Columbus, Indiana 47201. The telephone number of such offices is (812) 376-1909.

                          IRWIN HOME EQUITY CORPORATION

General

     Irwin Home Equity  Corporation  ("Irwin") is an Indiana  corporation with a
single origination and servicing facility in San Ramon,  California.  Irwin is a
direct  substantially  wholly-owned  subsidiary of Irwin  Financial  Corporation
("IFC"),  a specialized  financial  services company  headquartered in Columbus,
Indiana.  Irwin  originates  and services home equity loans in selected  markets
nationwide  using a  combination  of  direct  mail  and  telemarketing.  Irwin's
variable rate home equity line of credit and closed-end, fixed rate products are
marketed primarily as debt consolidation  loans for repeat or frequent borrowers
with strong credit ratings.  As of March 31, 1997, Irwin had over $139.8 million
in  assets  and had  originated  $301.4  million  in home  equity  loans.  Irwin
underwrites  first and second lien mortgage loans secured by one-to  four-family
residences  located  primarily  in selected  metropolitan  markets in the United
States.

     Irwin, in accordance with the  underwriting  standards of Irwin Union Bank,
underwrote  all the Mortgage  Loans that Irwin Union Bank has sold to the Seller
pursuant  to a  mortgage  loan sale  agreement  and the  Seller  has sold to the
Depositor  pursuant to a mortgage loan purchase agreement between the Seller and
the  Depositor  (the  "Purchase  and Sale  Agreement").  On the Issue Date,  the
Depositor  will  acquire the Mortgage  Loans from the Seller and  simultaneously
therewith transfer the Mortgage Loans to the Trust.

                   IRWIN HOME EQUITY CORPORATION, AS SERVICER

     The  Mortgage  Loans  will be  serviced  by Irwin Home  Equity  Corporation
pursuant to the Pooling and Servicing  Agreement.  Irwin Home Equity Corporation
is a substantially  wholly-owned  subsidiary of Irwin Financial  Corporation and
maintains a loan origination and servicing office in San Ramon, California.

     Irwin Home Equity Corporation also engages in mortgage loan servicing which
includes the processing and  administration  of mortgage loan payments in return
for a servicing fee. At March 31, 1997, Irwin Home Equity  Corporation  serviced
8,150  mortgage  loans with an outstanding  principal  balance of  approximately
$262.0 million.

     At March 31, 1997,  Irwin Home Equity  Corporation  had  approximately  209
employees and its offices are located at 12677 Alcosta Boulevard, Suite 500, San
Ramon, California, 94583 and its telephone number is (510) 277-2001.

     The following table sets forth certain information  regarding the principal
balance  of  one-to  four-family  residential  mortgage  loans  included  in the
Servicer's  servicing  portfolio.  The Servicer's  servicing  portfolio includes
mortgage loans held for sale and mortgage  loans held for investment  (including
mortgage loans held for Irwin Home Equity  Corporation) which were originated or
acquired by the Servicer's mortgage banking operations.


                                      S-52

<PAGE>

                       The Servicer's Servicing Portfolio
<TABLE>
<CAPTION>
                                                                                                  Three Months
                                                  Year Ended               Year Ended                 Ending
                                               December 31, 1995        December 31, 1996         March 31, 1997
                                               -----------------        -----------------         --------------
<S>                                               <C>                   <C>                    <C>         
Beginning servicing portfolio...............                0               $85,787,401            $230,449,915
Add:                                                                                          
         Loans originated or acquired.......      $87,419,680              $169,119,113             $44,812,382
                                                                                              
Deduct:  Prepayments (net of                     ($1,632,279)             ($24,456,600)           ($13,252,199)
subsequent draws)...........................                                                  
         Sale of servicing rights...........                0                         0                       0
         Loans sold, servicing released.....                0                         0                       0
Ending servicing portfolio..................      $85,787,401              $230,449,915            $262,010,098
Number of loans serviced....................            2,682                     7,247                   8,150
Average loan size...........................          $31,986                   $31,799                 $32,148
</TABLE>                                                           
                                                                   
     The information set forth in this section  concerning the Servicer has been
provided by Irwin Home Equity Corporation. None of the Depositor, the Trustee or
the  Certificate   Insurer  make  any  representation  as  to  the  accuracy  or
completeness of such information.

                      ALLOCATIONS OF PAYMENTS ON THE HELOCS
             BETWEEN THE TRUST BALANCES AND THE ADDITIONAL BALANCES

     The  Mortgage  Loans have been sold and  assigned to the Trust.  The 1997-1
REMIC is  designated to include the right to receive  payments  calculated in an
amount  equal to the  aggregate  outstanding  principal  balance of the Mortgage
Loans as of the close of business on the Cut-Off Date,  and the right to receive
all payments of interest thereon after the Cut-Off Date (net of Servicing Fees).
Although each Loan Agreement could evidence more than the Trust Balance, whether
arising  subsequent to the Cut-Off Date or prior thereto,  the balance allocated
to the  1997-1  REMIC  and  allocated  to the  Class  A-1  Certificates  will be
established as of the Cut-Off Date.  Future  payments on each Mortgage Loan will
be allocated between the Class A-1 Certificates  representing the Trust Balances
and the Additional Balances in the following manner:

          (a)  Payments  of interest by the  Mortgagor  on a Mortgage  Loan with
     respect to which an Additional  Balance has been drawn will be allocated on
     a pro rata basis  between the Trust  Balance  thereof  and such  Additional
     Balance in proportion to the interest owed on each balance.

          (b) Any  prepayments  of  principal  received in respect of a Mortgage
     Loan  and  any  remaining  portion  of  any  Mortgage  Loan  payment  which
     represents  the principal  portion of the Monthly  Payment  (including  any
     Insurance  Proceeds which are not  Liquidation  Proceeds and are applied in
     reduction  of a  principal  balance of the  Mortgage  Loan) will be applied
     first to the Trust  Balance of such  Mortgage Loan until such Trust Balance
     is reduced to zero,  and then to any  Additional  Balance of such  Mortgage
     Loan arising from advances to the Mortgagor subsequent to the Cut-Off Date.
     When the Trust  Balance of a particular  Mortgage  Loan has been reduced to
     zero in this  manner the  Mortgage  Loan will be released by the Trustee to
     the  holder of the  certificate  issued  by the  Trustee  (the  "Additional
     Certificate") representing the interest in any Additional Balances.

          (c) Net  Liquidation  Proceeds  received on a Defaulted  Mortgage Loan
     will be allocated first to unpaid interest in the manner  described  above.
     Any  remaining  proceeds will be allocated on a pro rata basis to the Trust
     Balances and the  Additional  Balances  according to the ratio of the Trust
     Balance to such

                                      S-53

<PAGE>

     Additional  Balance of such Defaulted  Mortgage Loan  immediately  prior to
     such time as it became a Defaulted Mortgage Loan.

The Servicer will have the right to  repurchase  any HELOC on and after the date
upon which the Trust Balance of such HELOC equals zero.

     On or prior to the Issue Date, the Trustee and the Certificate Insurer will
have received an opinion of the general counsel to Irwin  Financial  Corporation
with respect to the  enforceability  of  provisions in the Pooling and Servicing
Agreement  regarding the  application and  administration  of payments under the
mortgage loan agreements requiring principal payments made on the Mortgage Loans
to be allocated first to the earliest draws made thereon.

                       PREPAYMENT AND YIELD CONSIDERATIONS

     The  weighted  average  life of, and, if  purchased  at other than par, the
yield to maturity on, a Class A Certificate will be directly related to the rate
of payment of principal of the Mortgage  Loans in the related  Group,  including
for this  purpose  voluntary  payment in full of  Mortgage  Loans in the related
Group prior to stated  maturity,  liquidations  due to defaults,  casualties and
condemnations,  and  repurchases of or  substitutions  for Mortgage Loans in the
related  Group by the  Servicer as required or  permitted  under the Pooling and
Servicing Agreement or the Purchase and Sale Agreement.

     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 and the extent of
the  mortgagors'  equity in such  properties,  and  changes  in the  mortgagors'
housing needs, job transfers and employment.

     All of the Mortgage Loans are  prepayable by the related  Mortgagors on the
Mortgage Notes without penalty.

     The rate of  prepayments  with respect to  conventional  mortgage loans has
fluctuated  significantly  in recent years. In general,  if prevailing  interest
rates fall  significantly  below the interest rates at the time of  origination,
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.
Conversely,  if prevailing  interest rates rise  appreciably  above the interest
rates  at the  time  of  origination,  mortgage  loans  may  experience  a lower
prepayment  rate than if  prevailing  rates remain at or below those at the time
such mortgage loans were originated. However, there can be no assurance that the
Mortgage  Loans  will  conform  to the  prepayment  experience  of  conventional
mortgage loans or to any past prepayment  experience or any published prepayment
forecast.  No assurance can be given as to the level of  prepayments on Mortgage
Loans that the 1997-1 REMIC will experience.

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

     In addition,  the rate of  prepayments  may vary as between HELOCs and HELs
and as between HELOCs with Additional Balances and without Additional  Balances.
To the extent that HELOCs without Additional Balances prepay all or a portion of
the outstanding  Principal Balance of such HELOCs, Class A-1  Certificateholders
may  realize  a  significantly  different  yield  on  their  investment  than is
otherwise experienced by the holder of the Additional Certificate.


                                      S-54

<PAGE>

     The  following  discussion  assumes  the  characteristics  set forth in the
tables below. For the purpose of this table,  the Final Scheduled  Maturity Date
for the Class A-1  Certificates  is expected to be August 15, 2018,  which is 15
months  after the final  stated  maturity  date of the HELOC  having  the latest
maturity date, the Final Scheduled  Maturity Date for the Class A-2 Certificates
is expected to be July 15, 2006,  which is the date 3 months after the date upon
which the Class A-2  Principal  Balance  would be  reduced to zero  assuming  no
defaults and no  prepayments on the HELs and the Final  Scheduled  Maturity Date
for the Class A-3  Certificates  is expected to be August 15, 2013,  which is 15
months  after  the final  stated  maturity  date of the HEL  having  the  latest
maturity date. The weighted  average life of the Class A-1  Certificates,  Class
A-2  Certificates  and Class A-3 Certificates is likely to be shorter than would
be the case if  payments  actually  made on the  HELOCs  or HELs,  respectively,
conformed  to the  foregoing  assumption,  and the  final  Remittance  Date with
respect to any of the Class A-1  Certificates,  Class A-2  Certificates or Class
A-3  Certificates  could occur  significantly  earlier than the Final  Scheduled
Maturity Date, because (i) prepayments (including, for this purpose, prepayments
attributable to foreclosure, liquidation, repurchase and the like) on the HELOCs
or HELs are likely to occur,  (ii) three and  fifteen  months have been added to
obtain the Final Scheduled Maturity Dates for the Class A-1 Certificates,  Class
A-2  Certificates  and  Class A-3  Certificates,  as  applicable,  and (iii) the
Servicer, the Seller or the Certificate Insurer may cause a liquidation of Group
I when the aggregate outstanding Class A-1 Principal Balance is less than 10% of
the sum of the aggregate Trust Balances of the HELOCs as of the Cut-Off Date and
the Original  Group I Pre-Funded  Amount or a  liquidation  of Group II when the
aggregate  outstanding  Class A-2  Principal  Balance  and  Class A-3  Principal
Balance is less than 10% of the sum of the aggregate  Trust Balances of the HELs
as of the Cut-Off Date and the Original Group II Pre-Funded Amount.

     "Weighted  average  life"  refers to the  average  amount of time that will
elapse from the date of issuance of a security until each dollar of principal of
such  security is scheduled to be repaid to an  investor.  The weighted  average
life of the Class A-1  Certificates and the Class A-2 Certificates and the Class
A-3 Certificates will be influenced by the rate at which principal of the HELOCs
and  HELs,  respectively,  is  paid,  which  may be in  the  form  of  scheduled
amortization or prepayments (for this purpose,  the term  "prepayment"  includes
liquidations  due to  default).  Prepayments  on  mortgage  loans  are  commonly
measured  relative to a  prepayment  standard  or model.  The model used in this
Prospectus Supplement is a prepayment  assumption (the "Prepayment  Assumption")
which  represents an assumed rate of prepayment  each month relative to the then
outstanding  principal  balance of a pool of mortgage loans for the life of such
mortgage  loans.  The tables relating to the Class A-1  Certificates  are priced
using constant prepayment rate ("CPR") assumption. With respect to the Class A-1
Certificates, the "100% Prepayment Assumption" assumes a CPR of 26% per annum of
the then outstanding principal balance of the HELOCs. The tables relating to the
Class A-2  Certificates  and the Class A-3  Certificates  are priced  using Home
Equity Prepayment ("HEP")  assumption.  HEP assumes that a pool of loans prepays
in the first month at a CPR that  corresponds  in CPR to one-tenth the given HEP
percentage and increases by an additional  one-tenth each month thereafter until
the tenth  month,  where it remains at a CPR equal to the given HEP  percentage.
With respect to the Class A-2 Certificates and the Class A-3  Certificates,  the
"100%  Prepayment  Assumption"  assumes  a CPR of 2.0%  per  annum  of the  then
outstanding principal balance of the HELs in the first month of the life of such
HELs and an additional 2.0% per annum in each month  thereafter  until the tenth
month. Beginning in the tenth month and in each month thereafter during the life
of the respective  HELs, the 100% Prepayment  Assumption  assumes CPR of 20% per
annum each month.

     Neither  the  Prepayment  Assumption  nor any  other  prepayment  model  or
assumption purports to be an historical  description of prepayment experience or
a  prediction  of the  anticipated  rate of  prepayment  of any pool of mortgage
loans,  including the Mortgage  Loans  included in the Trust.  Variations in the
actual  prepayment  experience and the balance of the Mortgage Loans that prepay
may  increase or decrease  each  weighted  average  life shown in the  following
tables.  Such variations may occur even if the average prepayment  experience of
all  such  Mortgage  Loans  equals  any  of  the  specified  percentages  of the
Prepayment Assumption.

     The following table regarding the Class A-1  Certificates has been prepared
assuming that (i) the information with respect to the HELOCs is as follows:


                                      S-55
<PAGE>

<TABLE>
<CAPTION>
                                               Weighted
                                                Average
                           Weighted            Mortgage                           Remaining
                            Average          Interest Rate     Original Term       Term to       Interest Only
     Aggregate             Mortgage             (Net of         to Maturity       Maturity          Period
   Trust Balance         Interest Rate      Servicing Fee)      (in months)      (in months)      (in months)
   -------------         -------------      --------------      -----------      -----------      -----------
<S>                         <C>                 <C>                 <C>              <C>              <C>
$35,644,500.89              12.885%             11.885%             240              236              116
(delivered on                                                     
the Issue Date)                                                   
                                                                  
$19,355,499.11              12.885%             11.885%             240              240              120
(delivered July                                                   
1997)                                                         
</TABLE>

and regarding the Class A-2 Certificates  and Class A-3  Certificates  have been
prepared  assuming  (i)  that the  information  with  respect  to the HELs is as
follows:

<TABLE>
<CAPTION>
                                                 Weighted
                                                  Average
                           Weighted              Mortgage                                    Remaining
                            Average            Interest Rate         Original Term            Term to
     Aggregate             Mortgage               (Net of             to Maturity            Maturity
   Trust Balance         Interest Rate        Servicing Fee)          (in months)           (in months)
   -------------         -------------        --------------          -----------           -----------
<C>                        <C>                   <C>                      <C>                    <C>
$22,799,748.85             14.333%               13.333%                  120                    117
(delivered on                                                                           
the Issue Date)                                                                         
                                                                                        
$ 6,465,218.41             13.981%               12.981%                  180                    177
(delivered on                                                                           
the Issue Date)                                                                         
                                                                                        
$12,258,848.32             14.333%               13.333%                  120                    120
(delivered July                                                                         
1997)                                                                                   
                                                                                        
$ 3,476,184.42             13.981%               12.981%                  180                    180
(delivered July                                                                         
1997)                                                                                  
</TABLE>
         
(ii)  payment  dates on each HELOC and HEL are the 15th day of the month;  (iii)
all  scheduled  monthly  payments  on the  HELOCs  and on the HELs are made in a
timely fashion; (iv) all prepayments represent prepayments in full and there are
no  Prepayment  Interest   Shortfalls;   (v)  distributions  on  the  Class  A-1
Certificates  and the  Class A-2  Certificates  are made on the 15th day of each
month,  commencing on July 15, 1997; (vi) the Issue Date is June 18, 1997; (vii)
the HELOCs and HELs will prepay at the indicated  percentages  of the Prepayment
Assumption set forth below and (viii) with regard to the weighted  average lives
none of the Servicer, the Seller or the Certificate Insurer exercises its option
to terminate Group I when the aggregate  outstanding Class A-1 Principal Balance
is reduced to less than 10% of the sum of (A) the  aggregate  Trust  Balances of
the HELOCs as of the Cut-Off Date and (B) the Original Group I Pre-Funded Amount
or its option to terminate  Group II when the  aggregate  outstanding  Class A-2
Principal Balance and Class A-3 Principal Balance is reduced to less than 10% of
the sum of (A) the aggregate  Trust  Balances of the HELs as of the Cut-Off Date
and (B) the Original Group II Pre-Funded Amount.


                                      S-56


<PAGE>

     Based upon the  foregoing  assumptions,  certain  of which may not  reflect
actual experience,  the following tables indicate the projected weighted average
life of the Class A-1 Certificates, the Class A-2 Certificates and the Class A-3
Certificates at various percentages of the Prepayment Assumption. As used in the
table below, 0% Prepayment  Assumption  assumes  prepayment rates equal to 0% of
the Prepayment Assumption, i.e., no prepayments on the mortgage loans having the
characteristics  described below.  Correspondingly,  100% Prepayment  Assumption
assumes  a CPR  equal  to  100%  of  the  related  Prepayment  Assumption,  125%
Prepayment  Assumption  assumes a 125%  increase in each of the rates  described
above;  and so  forth.  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, including the related Loans.

<TABLE>
<CAPTION>
                              Class A-1 Certificates
                                     Weighted                                             Earliest
      Percentage of              Average Life To               Expected                  Retirement
  Prepayment Assumption            Maturity (1)              Maturity (2)                Date (2)(3)
  ---------------------            ------------              ------------                -----------
           <S>                      <C>                      <C>                     <C> 
           0%                       15.89 years              July 15, 2017           September 15, 2016
                                                        
           75%                       4.49 years              July 15, 2017            December 15, 2007
                                                        
        100% (4)                     3.34 years              July 15, 2017             March 15, 2005
                                                        
          125%                       2.60 years              July 15, 2017              May 15, 2003
                                                        
          150%                       2.08 years              July 15, 2017             March 15, 2002
</TABLE>
- ------------------
(1)  The weighted  average life of the Class A-1  Certificates  is determined by
     (a) multiplying the amount of each principal payment by the number of years
     from the Issue Date to the related Remittance Date; (b) adding the results;
     and (c) dividing the sum by the original Class A-1 Principal Balance.

(2)  Calculated at the applicable percentage of the Prepayment Assumption.

(3)  Determined  assuming early  retirement of the Class A-1  Certificates  upon
     termination of the Group I on the  Remittance  Date following the first day
     of the month in which the Class A-1 Principal  Balance  declines to a level
     less than 10% of the aggregate initial principal balance of the HELOCs plus
     the Original Group I Pre-Funded Amount.

(4)  Pricing speed.

                             Class A-2 Certificates

                                   Weighted
         Percentage of          Average Life To
     Prepayment Assumption       Maturity (1)           Expected Maturity (2)
     ---------------------       ------------           ---------------------
              0%                  5.34 years                April 15, 2006
                                                     
              75%                 2.49 years              December 15, 2002
                                                     
           100% (3)               2.05 years               January 15, 2002
                                                     
             125%                 1.73 years                April 15, 2001
                                                     
             150%                 1.50 years               October 15, 2000
                                                     
                                                       
                                      S-57

<PAGE>

<TABLE>
<CAPTION>
                                 Class A-3 Certificates
                                       Weighted                                           Earliest
          Percentage of             Average Life To             Expected                 Retirement
      Prepayment Assumption          Maturity (1)             Maturity (2)              Date (2) (4)
      ---------------------          ------------             ------------              ------------
               <S>                   <C>                      <C>                     <C> 
               0%                    10.84 years              July 15, 2012          September 15, 2008
                                                           
               75%                    7.84 years              July 15, 2012           October 15, 2005
                                                           
            100% (3)                  6.90 years              July 15, 2012           October 15, 2004
                                                           
              125%                    6.05 years              July 15, 2012           November 15, 2003
                                                           
              150%                    5.32 years              July 15, 2012           January 15, 2003
                                                           
</TABLE>                                             
- ------------------

(1)  The weighted  average lives of the Class A-2 Certificates and the Class A-3
     Certificates are determined by (a) multiplying the amount of each principal
     payment  by the  number  of  years  from  the  Issue  Date  to the  related
     Remittance  Date;  (b) adding the results;  and (c) dividing the sum by the
     original  Class A-2  Principal  Balance  or  Original  Class A-3  Principal
     Balance, as applicable.

(2)  Calculated at the applicable percentage of the Prepayment Assumption.

(3)  Pricing speed.

(4)  Determined  assuming early  retirement of the Class A-3  Certificates  upon
     termination of the Group II on the Remittance  Date following the first day
     of the month in which the Class A-3 Principal  Balance  declines to a level
     less than 10% of the aggregate  initial  principal balance of the HELs plus
     the Original Group II Pre-Funded Amount.

     There is no  assurance  that  prepayments  will occur or, if they do occur,
that they will occur at any percentage of the Prepayment Assumption.

     The Pooling and Servicing  Agreement  provides that none of the Certificate
Insurer,  the Trust Fund,  1997-1  REMIC,  the  Trustee,  the  Depositor  or the
Servicer  will be liable  to any  Certificateholder  or  Holder  for any loss or
damage  incurred  by  such  Certificateholder  or  Holder  as a  result  of  any
difference in the rate of return received by such Certificateholder or Holder as
compared to the  applicable  Pass-Through  Rate,  with  respect to any Holder of
Class A Certificates  upon reinvestment of the funds received in connection with
any  premature  repayment of principal on the  Certificates,  including  without
limitation  any such  repayment  resulting from any prepayment by the Mortgagor,
any liquidation of such Mortgage Loan, or any repurchase of or substitution  for
any Mortgage Loan by the Servicer.

Mandatory Prepayment

     The Original Pre-Funded Amount, funded from the proceeds of the sale of the
Class A  Certificates  may be used to acquire  Subsequent  Mortgage  Loans.  The
Original  Pre-Funded  Amount will be  allocated to Group I in an amount equal to
$19,355,499.11  which may be used only to  purchase  HELOCs or prepay  Class A-1
Certificates and to Group II in an amount equal to  $15,735,032.74  which may be
used only to purchase HELs,  prepay Class A-2  Certificates  or prepay Class A-3
Certificates.  In the event that, at the end of the Pre-Funding  Period, not all
of either such amount has been used to acquire  Subsequent  Mortgage Loans, then
the  related  Class A  Certificates  will be prepaid  in part on the July,  1997
Remittance   Date.  Such  amount  will  be  allocated   between  the  Class  A-2
Certificates

                                      S-58

<PAGE>

and  the  Class  A-3  Certificates,   if  applicable,  in  accordance  with  the
"sequential pay" feature applicable to such Certificates.

     Prior to the investment of the Original  Group I Pre-Funded  Amount and the
Original Group II Pre-Funded  Amount in Subsequent  Mortgage Loans,  such amount
will be invested in one or more Permitted Investments.  A "Permitted Investment"
is any of the following: (a) direct general obligations of, or obligations fully
and  unconditionally  guaranteed  as to the  timely  payment  of  principal  and
interest  by,  the  United  States  or any  agency or  instrumentality  thereof,
provided such  obligations are backed by the full faith and credit of the United
States and any obligation of, or guaranties by, FHLMC or FNMA (other than senior
debt obligations and mortgage pass-through  certificates  guaranteed by FHLMC or
FNMA)  shall  be a  Permitted  Investment;  provided,  that at the  time of such
investment,  such  investment  is  acceptable to the  Certificate  Insurer,  but
excluding  any of such  securities  whose  terms do not provide for payment of a
fixed dollar amount upon maturity or call for redemption;  (b) federal funds and
certificates  of deposit,  time and demand  deposits  and  banker's  acceptances
issued by any bank or trust  company  incorporated  under the laws of the United
States or any state  thereof  and  subject to  supervision  and  examination  by
federal  or  state  banking  authorities,  provided  that  at the  time  of such
investment  or  contractual   commitment   providing  for  such  investment  the
short-term  debt  obligations  of such  bank or  trust  company  at the  date of
acquisition  thereof  have  been  rated  A-1 + by S&P  and P-1 by  Moody's;  (c)
commercial  paper (having  original  maturities of not more than 180 days) rated
A-1 + by S&P and P-1 by Moody's;  (d)  investments  in money  market funds rated
"AAAm" or "AAAm-G" by S&P and Aaa by Moody's;  and (e)  investments  approved by
S&P,  Moody's and the Certificate  Insurer in writing  delivered to the Trustee;
provided,  that each such Permitted Investment shall be a "permitted investment"
within  the  meaning of Section  860G(a)(5)  of the Code and that no  instrument
described hereunder shall evidence either the right to receive (x) only interest
with respect to the obligations underlying such instrument or (y) both principal
and interest  payments derived from  obligations  underlying such instrument and
the interest and principal  payments with respect to such instrument  provided a
yield to maturity  at par  greater  than 120% of the yield to maturity at par of
the underlying obligations;  and provided, further, that no instrument described
hereunder may be purchased at a price greater than par if such instrument may be
prepaid  or  called  at a price  less than its  purchase  price  prior to stated
maturity.  Any Permitted  Investment  must mature no later than the Business Day
prior to the next Remittance Date.

     Although no assurances  can be given,  it is  anticipated  by the Depositor
that the principal  amount of Subsequent  Mortgage  Loans sold to the Trust Fund
will require the application of  substantially  all the amount on deposit in the
Pre-Funding  Account and that there should be no material  principal  prepaid to
the  Holders  of the  Class  A  Certificates  from  amounts  on  deposit  in the
Pre-Funding Account.

                         DESCRIPTION OF THE CERTIFICATES

General

     The Class A Certificates and Class R Certificates will represent  interests
in certain  segregated  assets of the Trust Fund designated as the 1997-1 REMIC.
In addition to the Class A Certificates and Class R Certificates, the Trust Fund
will also issue the Additional  Certificate.  The Class R Certificates have been
designated as the single "residual interest" for purposes of the Code. The Class
R Certificates  and the  Additional  Certificate  are not being offered  hereby.
Pursuant to the Purchase and Sale  Agreement,  the Class R Certificates  and the
Additional  Certificate  will be  transferred to the Seller on the Issue Date as
part  of the  consideration  for  the  transfer  of the  Mortgage  Loans  to the
Depositor and the transfer of the  Additional  Balances on the Mortgage Loans to
the Trust Fund, respectively.

         Each Class A  Certificate  represents  a certain  fractional  undivided
ownership  interest in the 1997-1 REMIC created and held pursuant to the Pooling
and Servicing Agreement described below,  subject to the limits and the priority
of distribution described therein. The 1997-1 REMIC consists of, with respect to
any Mortgage Loan as to which a Trust Balance is still owing to such REMIC,  (a)
the Trust  Balances of the Mortgage  Loans,  together  with (i) all  collections
thereon  and  proceeds  thereof  collected  after the  Cut-Off  Date (other than
Monthly  Payments due on each  Mortgage  Loan up to and  including  any Due Date
occurring on or prior to the Cut-Off Date), and (ii) all


                                      S-59
<PAGE>

mortgage  files  relating  thereto,  (b) such  assets  as from  time to time are
identified as REO Property and  collections  thereon and proceeds  thereof,  (c)
assets that are  deposited  in the  Certificate  Account,  including  amounts on
deposit in the Certificate  Account and invested in Permitted  Investments,  (d)
assets  that are  deposited  in the  Reserve  Account,  including  any letter of
credit,  (e) the Trustee's  rights with respect to the Mortgage  Loans under all
insurance  policies  required  to be  maintained  pursuant  to the  Pooling  and
Servicing  Agreement  and  any  insurance  proceeds,  (f)  Liquidation  Proceeds
(excluding any amounts  allocated to the  Additional  Balances) and (g) released
mortgaged  property proceeds  (excluding any amounts allocated to the Additional
Balances). The Trust Fund owns all the assets contained in the 1997-1 REMIC and,
in addition,  the Additional  Balances and all collections with respect thereto.
In  addition,  the  Depositor  has caused the  Certificate  Insurer to issue the
Certificate  Insurance  Policies under which it will  guarantee  payments to the
Class A Certificateholders as described herein.

Book-Entry Registration

     The  Class A  Certificates  will be  issued  only in  book-entry  form,  in
denominations  of $1,000  initial  principal  balance  with  integral  multiples
thereof,  except that one Class A-1  Certificate,  one Class A-2 Certificate and
one Class A-3 Certificate may be issued in a different amount.

     The  Class  A-1  Certificates  initially  will be  represented  by a single
physical  certificate,  the Class A-2 Certificates will initially be represented
by a single physical  certificate and the Class A-3 Certificates  will initially
be represented by a single  physical  certificate in each case registered in the
name  of  Cede,   as  nominee   of  DTC,   which   will  be  the   "Holder"   or
"Certificateholder"  of the Class A  Certificates  as such terms are used in the
Pooling and Servicing Agreement. No Beneficial Owner will be entitled to receive
a certificate  representing  such person's interest in the Class A Certificates,
except as set forth below under  "--Definitive  Certificates"  below. Unless and
until Definitive Class A Certificates are issued under the limited circumstances
described  herein,  all  references  to actions taken by  Certificateholders  or
holders shall,  in the case of Class A  Certificates,  refer to actions taken by
DTC  upon  instructions  from  its  Participants  (as  defined  below),  and all
references  herein  to  distributions,   notices,   reports  and  statements  to
Certificateholders or holders shall, in the case of Class A Certificates,  refer
to  distributions,  notices,  reports  and  statements  to DTC or  Cede,  as the
registered  holder  of the  Class  A  Certificates,  as the  case  may  be,  for
distribution to Beneficial Owners in accordance with DTC procedures.

     The Beneficial Owners may elect to hold their Class A Certificates  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   in  such  systems.   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, 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. Chase will act as depositary  for CEDEL and Morgan  Guaranty Trust
Company of New York 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.
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  Class A  Certificates  will be Cede,  as nominee of DTC.
Beneficial  Owners  will not be Owners as that term is used in the  Pooling  and
Servicing  Agreement.  Beneficial  Owners are only  permitted to exercise  their
rights indirectly through Participants and DTC.

     The  Beneficial  Owner's  ownership  of a  Book-Entry  Certificate  will be
recorded on the records of the brokerage firm, bank, thrift institution or other
financial  intermediary  (each, a "Financial  Intermediary")  that maintains the
Beneficial   Owner's   account  for  such  purpose.   In  turn,   the  Financial
Intermediary's  ownership of such 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).


                                      S-60

<PAGE>

     DTC is a limited  purpose  trust  company  organized  under the laws of the
State  of New  York,  a  member  of the  Federal  Reserve  System,  a  "clearing
corporation"  within  the  meaning of the New York UCC and a  "clearing  agency"
registered  pursuant to Section 17A of the  Securities  Exchange Act of 1934, as
amended. DTC was created to hold securities for its participating  organizations
("Participants")  and to facilitate  the clearance and  settlement of securities
transactions  between  Participants  through  electronic  book-entries,  thereby
eliminating the need for physical movement of certificates. Participants include
securities  brokers  and  dealers  (including  the  Underwriter),  banks,  trust
companies and clearing  corporations.  Indirect access to the DTC system also is
available to others such as banks,  brokers,  dealers and trust  companies  that
clear through or maintain a custodial  relationship  with a Participant,  either
directly or indirectly ("Indirect Participants").

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

     Beneficial  Owners that are not  Participants or Indirect  Participants but
desire to purchase,  sell or otherwise transfer ownership of, or other interests
in,  Book-Entry  Certificates  may do so only through  Participants and Indirect
Participants.  In addition,  Beneficial Owners will receive all distributions of
principal  and  interest  from the  Trustee,  or a paying agent on behalf of the
Trustee,  through DTC Participants.  DTC will forward such  distributions to its
Participants,  which  thereafter  will forward them to Indirect  Participants or
Beneficial Owners.  Beneficial Owners will not be recognized by the Trustee, the
Servicer or any paying agent as Certificateholders,  as such term is used in the
Pooling and  Servicing  Agreement  and  Beneficial  Owners will be  permitted to
exercise the rights of  Certificateholders  only indirectly  through DTC and its
Participants.

     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 --
REMIC Certificates" in the Prospectus.

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

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

     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

                                      S-61
<PAGE>

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

     Securities clearance accounts and cash accounts with the Euroclear operator
are governed by the Terms and  Conditions  Governing  Use of  Euroclear  and the
related Operating  Procedures of the Euroclear System and applicable Belgian law
(collectively,  the "Terms and  Conditions").  The Terms and  Conditions  govern
transfers of securities and cash within 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
Remittance  Date  by the  Trustee  to  Cede,  as  nominee  of DTC.  DTC  will be
responsible  for  crediting  the amount of such  payments to the accounts of the
applicable DTC Participants in accordance with DTC's normal procedures. Each DTC
Participant  will be responsible  for disbursing  such payment to the Beneficial
Owners of the Book-Entry  Certificates  that it represents and to each Financial
Intermediary for which it acts as agent.  Each such Financial  Intermediary will
be responsible for disbursing  funds to the Beneficial  Owners of the Book-Entry
Certificates that it represents.

     Under a book-entry format, Beneficial Owners of the Book-Entry Certificates
may experience some delay in their receipt of payments, since such payments will
be  forwarded  by the  Trustee to Cede,  as nominee of DTC.  Distributions  with
respect to Class A 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


                                      S-62
<PAGE>

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 Trustee 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.

     Because  DTC can only act on  behalf  of  Participants,  who in turn act on
behalf of Indirect  Participants  and certain banks, the ability of a Beneficial
Owner to pledge  Book-Entry  Certificates  to  persons or  entities  that do not
participate  in the  DTC  system,  or to  otherwise  act  with  respect  to such
Book-Entry  Certificates,  may  be  limited  due  to  the  lack  of  a  physical
certificate for such Book-Entry  Certificates.  In addition,  under a book-entry
format,  Beneficial  Owners may experience  delays in their receipt of payments,
since distributions will be made by the Trustee, to Cede, as nominee for DTC.

     DTC has advised the Depositor and the Servicer that it will take any action
permitted  to be taken by a  Certificateholder  under the Pooling and  Servicing
Agreement  only at the direction of one or more  Participants  to whose accounts
with DTC the Book-Entry Certificates are credited. Additionally. DTC has advised
the  Depositor  that it  will  take  such  actions  with  respect  to  specified
percentages  of  voting  rights  only  at the  direction  of and  on  behalf  of
Participants whose holdings of Book-Entry  Certificates  evidence such specified
percentages of voting rights.  DTC may take conflicting  actions with respect to
percentages of voting rights to the extent that  Participants  whose holdings of
Book-Entry  Certificates  evidence such  percentages of voting rights  authorize
divergent action.

     None of the Depositor, the Servicer, the Certificate Insurer 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.

     Although DTC, CEDEL and Euroclear  have agreed to the foregoing  procedures
in order to facilitate  transfers of Class A 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.

Definitive Certificates

     The Class A  Certificates,  which will be issued  initially  as  Book-Entry
Certificates,  will be  converted  to  Definitive  Certificates  and reissued to
Beneficial Owners or their nominees,  rather than to DTC or its nominee, only if
(a) the Depository or the Servicer advises the Trustee in writing that DTC is no
longer willing or able to discharge properly its  responsibilities as depository
with respect to the Book-Entry  Certificates  and the Depository or the Servicer
is unable to locate a qualified  successor  or (b) the  Trustee,  at its option,
elects to terminate the book-entry system through DTC.

     Upon the  occurrence of any event  described in the  immediately  preceding
paragraph,  DTC will be required to notify all  Participants of the availability
through  DTC  of   Definitive   Certificates.   Upon   delivery  of   Definitive
Certificates, the Trustee will reissue the Book-Entry Certificates as Definitive
Certificates to Beneficial  Owners.  Distributions of principal of, and interest
on, the Book-Entry  Certificates  will  thereafter be made by the Trustee,  or a
paying  agent on  behalf of the  Trustee,  directly  to  holders  of  Definitive
Certificates  in  accordance  with the  procedures  set forth in the Pooling and
Servicing Agreement.

     The Additional  Certificate  will be issued in definitive form on the Issue
Date in consideration of the sale of the Additional Balances that may, from time
to time, be added to the Mortgage Loans and to the Trust Fund.

                                      S-63
<PAGE>

     Definitive  Certificates  will  be  transferable  and  exchangeable  at the
offices of the Trustee or the certificate  registrar.  No service charge will be
imposed  for any  registration  of  transfer  or  exchange,  but the Trustee may
require payment by the Beneficial  Owner of a sum sufficient to cover any tax or
other governmental charge imposed in connection therewith.

Other Certificates

     In  addition  to the  Certificates,  the Trust  Fund  will  also  issue the
Additional Certificate which will represent the Seller's fluctuating interest in
the Additional  Balances.  The Additional Balances serving as collateral for the
Additional  Certificate  will not  serve  as  collateral  for the  Certificates.
Although principal payments on each Mortgage Loan with an Additional Balance are
allocated to the Trust Balance of such Mortgage Loan until such Trust Balance is
reduced to zero,  interest  payments on the  Mortgage  Loan and Net  Liquidation
Proceeds  in  respect  thereof  will  only be  available  to  Certificateholders
according to the proportion the Additional  Balance of such Mortgage Loan stands
in relation to the sum of the Trust Balance and the  Additional  Balance of such
Mortgage Loan. For the purposes of this  Prospectus  Supplement,  the Additional
Certificate will not be treated as a Certificate.

Assignment of Mortgage Loans

     Pursuant  to the  Purchase  and Sale  Agreement  between the Seller and the
Depositor, the Seller will sell, transfer, assign, set over and otherwise convey
the Mortgage Loans without recourse to the Depositor on the Issue Date. Pursuant
to the Pooling and  Servicing  Agreement,  the  Depositor  will sell,  transfer,
assign, set over and otherwise convey without recourse to the Trust in trust for
the benefit of the  Certificateholders  and the  Certificate  Insurer all right,
title and interest in and to each Mortgage Loan.  Each such transfer will convey
all right,  title and interest in and to (a)  principal due to the extent of the
Trust  Balance  and (b)  interest  accruing  thereon  after  the  Cut-Off  Date;
provided,  however, that the Seller will not convey, and the Seller reserves and
retains all its right,  title and interest in and to, (i)  principal  (including
principal  prepayments in full and  curtailments  (i.e.,  partial  prepayments))
received on each such  Mortgage  Loan on or prior to the  Cut-Off  Date and (ii)
interest  accrued on each Mortgage Loan on or prior to the Due Date  immediately
preceding the Cut-Off Date.

     In connection with such transfer and  assignment,  the Depositor will cause
to be  delivered  to the  Trustee  on the  Issue  Date the  following  documents
(collectively,  with respect to each  Mortgage  Loan,  the  "Trustee's  Mortgage
File") with respect to each Mortgage Loan:

     (a) The original  Mortgage  Note,  endorsed by the holder of record without
recourse  in the  following  form:  "Pay to the  order of  _____________________
without recourse" and signed in the name of the holder of record,  and if by the
Seller, by an authorized officer;

     (b) The original  Mortgage  with evidence of recording  indicated  thereon;
provided,  however,  that if  such  Mortgage  has not  been  returned  from  the
applicable recording office, then such recorded Mortgage shall be delivered when
so returned;

     (c)  An  assignment  of  the  original  Mortgage,   in  suitable  form  for
recordation  in the  jurisdiction  in which the  related  Mortgaged  Property is
located,  in the  name  of the  holder  of  record  of the  Mortgage  Loan by an
authorized  officer  (with  evidence  of  submission  for  recordation  of  such
assignment in the appropriate  real estate  recording  office for such Mortgaged
Property  to be  received  by the  Trustee  within 45 days of the  Issue  Date);
provided,  however,  that  assignments of mortgages  shall not be required to be
submitted for  recording  with respect to any Mortgage Loan which relates to the
Trustee's  Mortgage  File if the  Trustee,  each of the Rating  Agencies and the
Certificate  Insurer shall have received an opinion of counsel  satisfactory  to
the Trustee,  each of the Rating  Agencies and the  Certificate  Insurer stating
that, in such counsel's opinion, the failure to record such assignment shall not
have a materially  adverse effect on the security interest of the Trustee in the
Mortgage;  provided,  further, that any assignment not submitted for recordation
within 45 days of the Issue Date shall be recorded  upon the earlier to occur of
(i) receipt by the Trustee of the  Certificate  Insurer's  written  direction to
record such assignment, (ii) the occurrence of any


                                      S-64
<PAGE>

Event  of  Default,  as such  term  is  defined  in the  Pooling  and  Servicing
Agreement,  or  (iii)  a  bankruptcy  or  insolvency  proceeding  involving  the
Mortgagor is initiated or  foreclosure  proceedings  are  initiated  against the
Mortgaged  Property as a  consequence  of an event of default under the Mortgage
Loan; provided, further, that if the related Mortgage has not been returned from
the applicable recording office, then such assignment shall be delivered when so
returned  (and a blanket  assignment  with  respect  to such  Mortgage  shall be
delivered on the Issue Date);

     (d) Any intervening  assignments of the Mortgage with evidence of recording
thereon;

     (e) Any assumption,  modification,  consolidation or extension  agreements;
and

     (f) (1) The policy of title  insurance (or a commitment for title insurance
if the policy is being held by the title insurance  company pending  recordation
of the Mortgage) and the certificate of primary mortgage guaranty insurance,  if
any,  issued with respect to any Mortgage  Loan with a credit limit or Principal
Balance in excess of  $100,000  and any  Mortgage  Loan which is in a first lien
position; provided, however, that any Mortgage Loan originated between September
1, 1996 and  approximately  April 30,  1997,  with a credit  limit or  Principal
Balance of less than $25,000 and which does not have a second  mortgage ratio of
25% or more shall be exempt from this requirement.

     (2) The limited liability title assurance with respect to any Mortgage Loan
in a second lien  position  with a credit  limit or  Principal  Balance  between
$15,000 and  $100,000;  provided,  however,  that any Mortgage  Loan  originated
between September 1, 1996 and approximately  April 30, 1997, with a credit limit
or  Principal  Balance  of less than  $25,000  and which  does not have a second
mortgage ratio of 25% or more shall be exempt from this requirement.

     Pursuant to the  Pooling and  Servicing  Agreement,  the Trustee  agrees to
execute and deliver on or prior to the Issue Date an  acknowledgment  of receipt
of the Certificate  Insurance Policies and, for each Mortgage Loan, the original
Mortgage  Note,  item (a) above,  with respect to the  Mortgage  Loans (with any
exceptions noted). The Trustee agrees, for the benefit of the Certificateholders
and the Certificate  Insurer, to review (or cause to be reviewed) each Trustee's
Mortgage  File within 45 Business Days after the Issue Date (or, with respect to
any  Qualified  Substitute  Mortgage  Loan,  within 45  Business  Days after the
receipt by the Trustee thereof) and to deliver a certification  generally to the
effect that, as to each Mortgage Loan listed in the Mortgage Loan Schedule,  (a)
all  documents  required to be delivered to it pursuant to the Purchase and Sale
Agreement are in its possession,  (b) each such document has been reviewed by it
and has not been  mutilated,  damaged,  torn or  otherwise  physically  altered,
appears  regular on its face and relates to such Mortgage Loan, and (c) based on
its examination and only as to the foregoing documents,  certain information set
forth on the Mortgage  Loan Schedule  accurately  reflects the  information  set
forth in the Trustee's Mortgage File delivered on such date.

     If the Trustee or the  Certificate  Insurer during the process of reviewing
the  Trustee's  Mortgage  Files  finds  any  document  constituting  a part of a
Trustee's  Mortgage  File which is not  executed,  has not been  received  or is
unrelated to the Mortgage  Loans,  or that any Mortgage Loan does not conform to
the  requirements  above  or to the  description  thereof  as set  forth  in the
Mortgage Loan Schedule,  the Trustee or the Certificate  Insurer, as applicable,
shall  promptly  so  notify  the  Trustee,  the  Servicer,  the  Seller  and the
Certificate  Insurer. The Seller agrees to use reasonable efforts to cause to be
remedied  a  material  defect in a  document  constituting  part of a  Trustee's
Mortgage File of which it is so notified by the Trustee. If, however,  within 60
days after the Trustee's  notice to it respecting such defect the Seller has not
caused to be remedied the defect and the defect materially and adversely affects
the  interest of the Holders in the Trust  Balance of the  Mortgage  Loan or the
interests of the Certificate  Insurer,  the Seller will either (i) substitute in
lieu of such Mortgage Loan a Qualified Substitute Mortgage Loan and, if the then
outstanding principal balance of such Qualified Substitute Mortgage Loan is less
than the  applicable  Trust Balance of such Mortgage Loan as of the date of such
substitution plus accrued and unpaid interest  thereon,  deliver to the Servicer
as part of the related monthly remittance remitted by the Servicer the amount of
any  such  shortfall  (the  "Substitution  Adjustment")  or (ii)  purchase  such
Mortgage  Loan at a price  equal to the  outstanding  Principal  Balance of such
Mortgage  Loan as of the date of  purchase,  plus the greater of (x) all accrued
and unpaid interest  thereon or (y) 30 days' interest  thereon,  computed at the
related Mortgage Interest Rate, plus the amount of any unreimbursed


                                      S-65
<PAGE>

Servicing Advances made by the Servicer, which purchase price shall be deposited
in the Collection  Account or Trustee  Collection Account on the next succeeding
Determination Date after deducting  therefrom any amounts received in respect of
such repurchased Mortgage Loan or Loans and being held in the Collection Account
or Trustee Collection Account for future distribution to the extent such amounts
have not yet been applied to principal  or interest on such  Mortgage  Loan (see
"--Flow of Funds" below);  provided,  however,  that the Seller may not purchase
the Principal Balance of any Mortgage Loan that is not in default or as to which
no default is imminent  pursuant to clause (ii) preceding  unless the Seller has
theretofore  caused  to be  delivered  to the  Trustee  an  opinion  of  counsel
knowledgeable  in federal  income tax matters  which states that such a purchase
would not constitute a prohibited transaction under the Code.

     A  "Qualified  Substitute  Mortgage  Loan" is  defined in the  Pooling  and
Servicing  Agreement  as any  mortgage  loan or  mortgage  loans  which  will be
assigned  to the same Group as the deleted  Mortgage  Loan which (i) has or have
the same interest  rate index and a margin over such index and maximum  interest
rate at least equal to those  applicable to the deleted Mortgage Loan if a HELOC
and has or have an  interest  rate at  least  equal  to the  applicable  deleted
Mortgage  Loan  if a HEL,  (ii)  relates  or  relate  to a  detached  one-family
residence or to the same type of  residential  dwelling as the deleted  Mortgage
Loan and in each  case has or have the  same or a better  lien  priority  as the
deleted  Mortgage Loan with a Borrower  having the same or better  traditionally
ranked credit status and is an owner-occupied  Mortgaged Property, (iii) matures
or mature no later than (and not more than one year  earlier  than) the  deleted
Mortgage Loan, (iv) has or have a Loan-to-Value Ratio or Loan-to-Value Ratios at
the time of such  substitution  no higher  than the  Loan-to-Value  Ratio of the
deleted Mortgage Loan, (v) has or have a principal balance or principal balances
(after  application  of  all  payments  received  on or  prior  to the  date  of
substitution)(which  shall be the Trust Balance or Trust  Balances  thereof) not
substantially  less and not more than the Trust Balance of the deleted  Mortgage
Loan as of such date, (vi) satisfies or satisfy the criteria set forth from time
to time  in the  definition  of  "qualified  replacement  mortgage"  at  Section
860G(a)(4) of the Code (or any successor  statute thereto) and (vii) complies or
comply as of the date of substitution with each  representation and warranty set
forth in the Purchase and Sale Agreement.

Representations and Warranties of the Seller

     The  Seller  will  represent,  among  other  things,  with  respect to each
Mortgage Loan, as of the Issue Date, the following:

          (a) The  information  set forth in the  Mortgage  Loan  Schedule  with
     respect to each Mortgage Loan is true and correct;

          (b) All of the original or certified  documentation  constituting  the
     Trustee's Mortgage Files (including all material documents related thereto)
     has  been or will be  delivered  to the  Trustee  on the  Issue  Date or as
     otherwise provided in the Purchase and Sale Agreement;

          (c) Each  Mortgaged  Property  is  improved  by a  one-to  four-family
     residential  dwelling,  which does not include cooperatives or mobile homes
     other than permanently affixed,  double-wide manufactured housing units, as
     defined in the FNMA Selling Guide,  and does not constitute other than real
     property under state law;

          (d) Each Mortgage Note will provide for a schedule of Monthly Payments
     which are, if timely  paid,  sufficient  to fully  amortize  the  principal
     balance of such  Mortgage  Note on or before its  maturity  date and to pay
     interest at the applicable Mortgage Interest Rate;

          (e) Each Mortgage is a valid,  subsisting,  enforceable  and perfected
     first or second lien on the Mortgaged Property,  including all buildings on
     the Mortgaged  Property and all installations  and mechanical,  electrical,
     plumbing,  heating and air  conditioning  systems  located in or annexed to
     such buildings, and all additions, alterations and replacements made at any
     time with  respect to the  foregoing.  The lien of the  Mortgage is subject
     only to:

                                      S-66
<PAGE>

               (i) the lien of current real property taxes and  assessments  not
          yet due and payable;

               (ii)  covenants,  conditions  and  restrictions,  rights  of way,
          easements  and other  matters of the  public  record as of the date of
          recording   acceptable  to  prudent  mortgage   lending   institutions
          generally and specifically referred to in the lender's title insurance
          policy  delivered to the  originator of the Mortgage Loan and referred
          to or otherwise considered in the appraisal made for the originator of
          the Mortgage Loan; and

               (iii) 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 or the use,  enjoyment,  value
          or marketability of the related Mortgaged Property.

     Any  security  interest  created in property  in addition to the  Mortgaged
Property is valid and  perfected  to the extent that such  security  interest is
created by the related  mortgage or deed of trust and may be perfected by filing
or  recording  solely in the office where the mortgage or deed of trust is filed
or recorded.  The Mortgaged  Property was not, as of the date of  origination of
the Mortgage Loan, subject to a mortgage,  deed of trust, deed to secure debt or
other  security  instrument  creating  a lien  subordinate  to the  lien  of the
Mortgage;

     (f)  Immediately  prior to the sale of the Mortgage  Loan to the  Depositor
under the applicable  Purchase and Sale  Agreement,  (i) the Seller was the sole
owner  and  holder  of each  Mortgage  Loan,  (ii)  each  Mortgage  Loan was not
otherwise  assigned  or  pledged,  (iii) the Seller had good,  indefeasible  and
marketable  title  thereto,  (iv) the Seller had full right to transfer and sell
the  Mortgage  Loan  therein  to the  Depositor  under  such  Purchase  and Sale
Agreement  free and clear of any  encumbrance,  equity  interest,  participation
interest,  lien, pledge,  charge, claim or security interest, and (v) the Seller
had full right and  authority  subject to no  interest or  participation  of, or
agreement  with,  any other party,  to sell and assign each Mortgage Loan to the
Depositor under such Purchase and Sale Agreement, and following the sale of each
Mortgage  Loan,  the Depositor will own such Mortgage Loan free and clear of any
encumbrance, equity interest, participation interest lien, pledge, charge, claim
or security interest;

     (g) Each Mortgage Note is payable on the 15th day of each month. No HEL has
a Mortgage  Interest Rate of less than 10.00%.  With respect to the HELOCs:  (i)
the Mortgage  Interest Rate and Monthly  Payment are adjusted in accordance with
the terms of the Mortgage Note;  (ii) all required  notices of interest rate and
payment amount adjustments have been sent to the Mortgagor on a timely basis and
the  computations  of such  adjustments  were  properly  calculated;  and  (iii)
installments  of interest  are subject to change due to the  adjustments  to the
Mortgage  Interest  Rate  on  each  Interest   Adjustment  Date,  with  interest
calculated and payable in arrears,  sufficient to amortize,  beginning after the
tenth anniversary  thereof, the Mortgage Loan fully by the stated maturity date.
Complete  amortization  of each HEL will occur over a term of ten years from the
date of origination and of each HELOC will generally occur over an original term
of twenty years from the date of origination and ten years from the commencement
of amortization.  Such amortization with respect to each HELOC shall commence in
the eleventh year of the original  stated term to maturity;  the first ten years
of payments on the HELOC are not required to include payments of principal.  All
Mortgage  Interest Rate adjustments with respect to each HELOC have been made in
strict  compliance  with  state and  federal  law and the  terms of the  related
Mortgage Note. Any interest  required to be paid pursuant to state and local law
has been properly paid and credited;

     (h)  Each  Mortgage  Loan  conforms,  and all  such  Mortgage  Loans in the
aggregate  conform,  to the  description  thereof  set forth in this  Prospectus
Supplement; and

     (i) All of the  Mortgage  Loans  were  originated  in  accordance  with the
related underwriting criteria set forth in this Prospectus Supplement.

     Pursuant to the Pooling and Servicing Agreement,  upon the discovery by any
of the Certificateholders,  the Servicer, the Seller, the Certificate Insurer or
the Trustee  that any of the  representations  and  warranties  contained in the
Purchase and Sale Agreement have been breached in any material respect as of the
Issue Date, with the result that the interests of the  Certificateholders in the
related Mortgage Loan or the interests of the Certificate Insurer were


                                      S-67
<PAGE>

materially and adversely affected  (notwithstanding that such representation and
warranty was made to the Seller's best  knowledge),  the party  discovering such
breach is required to give prompt  written notice to the others of such persons.
Subject to certain provisions of the Purchase and Sale Agreement, within 60 days
of the  earlier to occur of the  Seller's  discovery  or its  receipt of written
notice of any such breach,  the Seller will (a) promptly cure such breach in all
material  respects,  (b) remove each  Mortgage  Loan which has given rise to the
requirement for action by the Seller substitute one or more Qualified Substitute
Mortgage  Loans  and,  if the  outstanding  principal  amount of such  Qualified
Substitute  Mortgage Loans as of the date of such  substitution is less than the
outstanding  Trust  Balance,  plus  accrued and unpaid  interest  thereon of the
replaced  Mortgage Loans as of the date of  substitution,  deliver to the 1997-1
REMIC as part of the amounts  remitted by the Servicer on such  Remittance  Date
the amount of such  shortfall,  or (c) purchase  such  Mortgage  Loan at a price
equal to the Trust Balance of such Mortgage Loan as of the date of purchase plus
the  greater of (i) all accrued  and unpaid  interest  thereon and (ii) 30 days'
interest thereon computed at the Mortgage  Interest Rate, plus the amount of any
unreimbursed  Servicing Advances made by the Servicer, and deposit such purchase
price into the Trustee Collection  Account on the next succeeding  Determination
Date  after  deducting  therefrom  any  amounts  received  in  respect  of  such
repurchased  Mortgage  Loan or Loans and being  held in the  Trustee  Collection
Account or the  Certificate  Account for future  distribution to the extent such
amounts  have not yet been  applied to  principal  or interest on such  Mortgage
Loan;  provided  however,  that  any  substitution  of  one  or  more  Qualified
Substitute  Mortgage Loans pursuant to clause (b) preceding must be effected not
later than two years after the Issue Date unless the Trustee and the Certificate
Insurer  receive  an  opinion  of  counsel  that  such  substitution  would  not
constitute a prohibited  transaction for purposes of the REMIC provisions of the
Code and, provided, further, that the Seller may not purchase such Mortgage Loan
that is not in default or as to which no default is imminent  pursuant to clause
(c) preceding  unless the Seller has  theretofore  caused to be delivered to the
Trustee  and the  Certificate  Insurer an opinion  of counsel  knowledgeable  in
Federal income tax matters in form and substance  satisfactory to the Trustee to
the effect that such a purchase  would not  constitute a prohibited  transaction
for  purposes of the REMIC  provisions  of the Code or cause the 1997-1 REMIC to
fail to qualify as a REMIC at any time any  Certificates  are  outstanding.  The
obligation  of the Seller to cure such breach or to  substitute  or purchase any
Mortgage Loan  constitutes  the sole remedy  respecting a material breach of any
such representation or warranty to the  Certificateholders,  the Trustee and the
Certificate Insurer.

Payments on the Mortgage Loans

     The Pooling and Servicing  Agreement  provides  that the Servicer,  for the
benefit of the  Certificateholders,  shall  establish  and  maintain one or more
Collection  Accounts  (each,  a  "Collection  Account")  and  shall  maintain  a
Collection Account with the Trustee (the "Trustee Collection Account"), and that
each  Collection  Account will  generally be a trust account  maintained  with a
depository  institution  acceptable  to each Rating  Agency and the  Certificate
Insurer (any such account, an "Eligible  Account").  The Servicer shall have the
right to choose and relocate the Collection  Account at any time,  provided each
Collection Account shall otherwise comply with the requirements of the preceding
sentence and that there shall be a Trustee Collection  Account.  The Pooling and
Servicing  Agreement  permits the Servicer to direct any depository  institution
maintaining a Collection  Account to invest the funds in such Collection Account
in one or more  Permitted  Investments,  as defined above,  that mature,  unless
payable on demand,  no later than the Business Day  preceding  the date on which
the  Servicer is required  to transfer  any amounts  included in such funds from
such Collection  Account to the Trustee Collection Account or to the Certificate
Account,  or,  in the  case of  funds  held in the  Trustee  Collection  Account
invested in any such Permitted Investments,  from the Trustee Collection Account
to the Certificate Account described below.

     The  Servicer  is  obligated  to  deposit or cause to be  deposited  in the
Collection Account on a daily basis, amounts representing the following payments
received  and  collections  made by it after the  Cut-Off  Date  (other  than in
respect of Monthly  Payments on the Mortgage  Loans due on each Mortgage Loan up
to and including any Due Date  occurring on or prior to the Cut-Off  Date):  (i)
all payments on account of principal,  including Principal Prepayments; (ii) all
payments on account of interest on the  Mortgage  Loans,  (iii) all  Liquidation
Proceeds and all  Insurance  Proceeds to the extent such  proceeds are not to be
applied to the restoration of the related Mortgaged  Property or released to the
related  borrower  in  accordance  with the  express  requirements  of law or in
accordance with prudent and customary servicing practices; (iv) all net revenues
with respect to a Mortgaged  Property  held by the 1997-1  REMIC;  (v) all other
amounts  required to be  deposited  in the  Collection  Account  pursuant to the
Pooling

                                      S-68
<PAGE>

and  Servicing  Agreement;  and (vi) any  amounts  required to be  deposited  in
connection  with net losses  realized on  investments of funds in the Collection
Account.  The Pooling and Servicing  Agreement  further  provides that all funds
deposited  in any  Collection  Account  that are to be included in the  Servicer
Remittance Amount related to a particular  Remittance Date be transferred to the
Trustee  Collection  Account  not later than the close of  business on the third
Business Day prior to such Remittance Date.

     The  Trustee  will be  obligated  to set up an  account  (the  "Certificate
Account"),  which is required to be an Eligible Account, into which the Servicer
will deposit or cause to be deposited the Servicer Remittance Amount on the 14th
day of each month (the "Servicer Remittance Date").

     The "Servicer  Remittance  Amount" for a Servicer  Remittance  Date and the
indicated  Group  is  equal  to the sum of (i) all  unscheduled  collections  of
principal and interest on the related HELOCS in the case of Group I and the HELs
in the case of Group II (including Principal  Prepayments,  Net REO Proceeds and
Liquidation  Proceeds,  if any) collected by the Servicer during the related Due
Period and all scheduled  Monthly  Payments on the HELOCs in the case of Group I
and HELs in the case of Group II due on the related Due Date and  received on or
prior to the Business Day preceding  such  Servicer  Remittance  Date,  (ii) all
Periodic  Advances  made by the  Servicer  with  respect to  payments  due to be
received  on the HELOCs in the case of Group I and the HELs in the case of Group
II on the related Due Date and (iii) any other amounts  required to be placed in
a  Collection  Account by the  Servicer  in respect of the HELOCs in the case of
Group I and the  HELs in the  case of  Group  II  pursuant  to the  Pooling  and
Servicing Agreement but excluding the following:

     (a) amounts  received on particular  HELOCs in the case of Group I and HELs
in the case of Group II as late payments of principal or interest and respecting
which the Servicer has previously made an unreimbursed Periodic Advance;

     (b) the portion of Liquidation  Proceeds used to reimburse any unreimbursed
Periodic Advances made with respect to HELOCs in the case of Group I and HELs in
the case of Group II by the Servicer;

     (c) those portions of each payment of interest on a particular HELOC in the
case of Group I and HEL in the case of Group II which  represent  the  Servicing
Fee;

     (d) that  portion of  Liquidation  Proceeds  and REO  Proceeds  relating to
HELOCs in the case of Group I and HELs in the case of Group II which  represents
any unpaid  Servicing Fee or amounts  included in  Liquidation  Proceeds and REO
Proceeds  allocated to the Additional  Balances,  see "Allocation of Payments of
the Mortgage Loans Between the Trust Balances and the Additional Balances;"

     (e) all income from  Permitted  Investments  that is held in the Collection
Account for the account of the Servicer;

     (f) all amounts in respect of late fees,  assumption fees,  prepayment fees
and similar fees;

     (g) certain  other  amounts  which are  reimbursable  to the  Servicer,  as
provided in the Pooling and Servicing Agreement;

     (h) that portion of Net  Foreclosure  Profits with respect to HELOCs in the
case of Group I and HELs in the case of Group II  otherwise  due to the Servicer
as provided in the Pooling and Servicing Agreement; and

     (i) any amounts allocable to the Additional Balances not otherwise included
in (a)-(h) above.

     See  "Allocation  of  Payments  of the  Mortgage  Loans  Between  the Trust
Balances and the Additional Balances."


                                      S-69

<PAGE>

     On each Remittance Date, any amount remaining on deposit in the Certificate
Account  following the deposit of the Servicer  Remittance  Amounts in excess of
(i) the  amount of any  Insured  Payment,  the Class A-1  Certificate  Insurance
Premium  Amount,  the Group II  Certificate  Insurance  Premium  Amount  and any
Trustee  Fees then due the  Trustee;  (ii) the Class  A-1  Formula  Distribution
Amount and the Group II Formula Distribution Amount (calculated for this purpose
without regard to any required  withdrawal  from the Reserve  Account or portion
thereof included therein), (iii) any Reimbursement Amount (as defined herein) or
other  amount  owed to the  Certificate  Insurer  and (iv) the  Reserve  Account
Deposit (as defined  herein) for such  Remittance Date shall, in accordance with
the Pooling and Servicing Agreement, be distributed to the holder of the Class R
Certificate.  All  principal  payments  not  constituting  Liquidation  Proceeds
collected with respect to an Additional  Balance shall be made available to make
payments on the Certificates to the extent that any unpaid Trust Balance related
to such  Mortgage  Loan  remains  outstanding,  as  described in the Pooling and
Servicing Agreement.

Servicing Fees and Other Compensation and Payment of Expenses

     As  compensation  for its  activities  as  Servicer  under the  Pooling and
Servicing  Agreement,  the  Servicer  shall be  entitled  with  respect  to each
Mortgage Loan to the Servicing Fee, which shall be payable  monthly from amounts
on deposit in the Collection  Account.  The  "Servicing  Fee" shall be an amount
equal to interest at  one-twelfth  of the  Servicing  Fee Rate for such Mortgage
Loan on the scheduled  Principal Balance of such Mortgage Loan at the end of the
applicable  Due Period.  The  "Servicing Fee Rate" with respect to each Mortgage
Loan will be 1.00% per annum. In the case that Irwin Home Equity  Corporation is
no longer  acting as  Servicer,  the  Successor  Servicer  will be entitled to a
Servicing  Fee  calculated  at a  Servicing  Fee Rate of  1.00%  per  annum.  In
addition,  the Servicer  shall be entitled to receive,  as additional  servicing
compensation, to the extent permitted by applicable law and the related Mortgage
Notes, any late payment charges,  assumption fees or similar items. The Servicer
shall also be entitled to withdraw from the  Collection  Account any interest or
other income  earned on deposits  therein.  The Servicer  shall pay all expenses
incurred by it in connection with its servicing activities under the Pooling and
Servicing  Agreement and shall not be entitled to reimbursement  therefor except
as specifically provided in the Pooling and Servicing Agreement.

     The Servicer may recover Periodic Advances and Servicing  Advances from the
Collection  Account or the Trustee Collection Account to the extent permitted by
the Pooling and Servicing  Agreement and by the terms of the Mortgage  Loans or,
if not recovered  from the  Mortgagor on whose behalf such  Periodic  Advance or
Servicing  Advance was made, from late collections on the related Mortgage Loan,
including Liquidation Proceeds, released mortgaged property proceeds,  insurance
proceeds and such other  amounts as may be  collected  by the Servicer  from the
Mortgagor  or  otherwise  relating  to the  Mortgage  Loan,  or,  in the case of
Periodic  Advances,  from late  collections of interest on any Mortgage Loan. In
the event a Periodic  Advance or a Servicing  Advance  becomes a  Nonrecoverable
Advance,  the Servicer may be reimbursed  for such advance from the  Certificate
Account.

     The  Servicer  shall  not be  required  to make  any  Periodic  Advance  or
Servicing Advance which it determines would be a nonrecoverable Periodic Advance
or nonrecoverable  Servicing Advance (a  "Nonrecoverable  Advance").  A Periodic
Advance or Servicing Advance is  "nonrecoverable"  if in the good faith judgment
of the Servicer,  such Periodic  Advance or Servicing  Advance is not ultimately
recoverable.

Reserve Account

     The  Reserve  Account.  On  the  Issue  Date,  an  amount  required  by the
Certificate  Insurer,  or a letter of credit evidencing the availability of such
amount,  will be deposited into the Reserve Account. On each Subsequent Transfer
Date,  the  Seller  will  transfer  an  additional  amount  as  required  by the
Certificate  Insurer to the Reserve  Account  from the  Pre-Funding  Account (or
provide  a  letter  of  credit  in form  and  substance,  and  from a  provider,
acceptable to the Certificate  Insurer  evidencing the availability of an amount
which, when aggregated with such transferred  amount, will meet the requirements
of the Certificate Insurer).  With respect to the Certificates,  the Pooling and
Servicing  Agreement  generally  provides  separately with respect to each Group
that, subject to certain floors and triggers, the Required Reserve Account Level
may be  reduced.  In  addition,  certain  triggers or  conditions  may cause the
Required  Reserve  Account  Level to be  increased.  The Pooling  and  Servicing
Agreement requires that, on each Remittance

                                      S-70
<PAGE>

Date,  amounts on deposit in the Reserve  Account will be withdrawn (or drawings
under a letter of credit  will be made) to make any  necessary  payments  of the
Class A-1 Credit Enhancement Distribution Amount and Group II Credit Enhancement
Distribution  Amount.  Withdrawals  from the Reserve  Account (or  drawings on a
letter of credit) will be  replenished  (or  reimbursed)  from  Reserve  Account
Deposits.  Subject to certain  limitations  and  requirements  described  in the
Pooling and Servicing  Agreement,  distributions may be made to the owner of the
Residual  Certificate  only from  amounts on deposit in the  Reserve  Account in
excess of the Required  Reserve Account Level or from funds remaining on deposit
in the  Certificate  Account after the making of any Reserve  Account  Deposits.
Amounts  on  deposit  in the  Reserve  Account  will be  invested  in  Permitted
Investments. See "--Flow of Funds" below.

     The Pooling and Servicing  Agreement  provides that on any Remittance Date,
all  amounts  collected  on account of  principal  (other  than any such  amount
allocable to the Holders of the Class R  Certificates  in respect of a reduction
of the Required  Reserve  Account  Level)  during the related Due Period will be
distributed to the Holders of the Class A Certificates on such Remittance  Date.
If any Mortgage  Loan became a Liquidated  Mortgage Loan during such Due Period,
the  Liquidation   Proceeds  net  of  certain   liquidation   expenses  and  any
unreimbursed  Periodic  Advances  made  by the  Servicer  with  respect  to such
Mortgage Loan (such proceeds,  the "Net Liquidation  Proceeds")  related to such
Mortgage  Loan and  allocated to principal may be less than the Trust Balance of
the related Mortgage Loan; the amount of any such insufficiency is a "Liquidated
Loan Loss." In addition,  the Pooling and Servicing  Agreement provides that the
Trust Balance of any Mortgage  Loan after it becomes a Liquidated  Mortgage Loan
shall  equal  zero.  However,  recoveries  of  any  amounts  attributable  to  a
Liquidated  Mortgage  Loan  will be  considered  an  unscheduled  collection  of
principal on the Remittance Date immediately following such recovery.

     The Certificate  Insurance  Policies.  The Pooling and Servicing  Agreement
requires  the Trustee to make a claim for an Insured  Payment  under the related
Certificate  Insurance Policy not later than the third Business Day prior to any
Remittance  Date as to which the Trustee has determined  that an Insured Payment
with respect to either the Class A-1  Certificates or the Class A-2 Certificates
or the  Class  A-3  Certificates  will be  necessary.  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 each  Remittance  Date, the Trustee shall  distribute,  to the extent of
funds on deposit in the Certificate  Account and Insured  Payments on deposit in
the Certificate Account as follows:

          (a) to the  Certificate  Insurer,  the  Certificate  Insurance  Policy
     Premium Amount;

          (b) to the  Trustee,  an amount  equal to the Trustee Fees then due to
     it:

          (c)  from  amounts  then  on  deposit  in  the   Certificate   Account
     constituted by the Group I Available  Amount (plus any Insured Payments and
     amounts  withdrawn  from  the  Reserve  Fund  relating  to  the  Class  A-1
     Certificates),  to the Class A-1  Certificateholders an amount equal to the
     Class A-1 Interest  Distribution Amount and from amounts then on deposit in
     the Certificate  Account constituted by the Group II Available Amount (plus
     any Insured  Payments and amounts  withdrawn from the Reserve Fund relating
     to the Class A-2  Certificates or the Class A-3  Certificates) to the Class
     A-2   Certificateholders   an  amount  equal  to  the  Class  A-2  Interest
     Distribution Amount and to the Class A-3 Certificateholders an amount equal
     to the Class A-3 Interest Distribution Amount;

          (d)  from  amounts  then  on  deposit  in  the   Certificate   Account
     constituted by the Group I Available  Amount (plus any Insured Payments and
     amounts  withdrawn  from  the  Reserve  Fund  relating  to  the  Class  A-1
     Certificates),  to the Class A-1  Certificateholders an amount equal to the
     Principal  Distribution  Amount  for Group I until the Class A-1  Principal
     Balance has been  reduced to zero and from  amounts  then on deposit in the
     Certificate  Account constituted by the Group II Available Amount (plus any
     Insured  Payments and amounts  withdrawn  from the Reserve Fund relating to
     the Class A-2 Certificates or the Class A-3 Certificates), to the Class A-2
     Certificateholders an amount equal to the Principal Distribution Amount for


                                      S-71
<PAGE>

     Group II until the Class A-2 Principal Balance has been reduced to zero and
     thereafter  to the Class A-3  Certificateholders  and  amount  equal to the
     Principal  Distribution  Amount for Group II until the Class A-3  Principal
     Balance has been reduced to zero;

          (e) from amounts then on deposit in the Certificate Account (excluding
     any  Insured  Payments)  to the  Certificate  Insurer the lesser of (x) the
     excess of (i) such amount  over (ii) the amount of any Insured  Payment for
     such Remittance  Date and (y) the amount of all Insured  Payments and other
     payments  made  by the  Certificate  Insurer  pursuant  to the  Certificate
     Insurance  Policies  which have not been  previously  repaid  together with
     interest  thereon  at the  rate  set  forth  in the  Certificate  Insurance
     Agreement (the "Reimbursement Amount") as of such Remittance Date;

          (f) an amount equal to the lesser of (i) any amount then  remaining in
     the  Certificate  Account after the  applications  described in clauses (a)
     through  (e) above and (ii) the  amount  necessary  to bring the  amount on
     deposit in the Reserve Account to the Required  Reserve Account Level (such
     lesser amount,  the "Reserve  Account  Deposit")  shall be deposited in the
     Reserve Account; and

          (g) following the making by the Trustee of all allocations,  transfers
     and  disbursements  described  above,  from  amounts then on deposit in the
     Certificate  Account,  the Trustee  shall  distribute to the Holders of the
     Class R Certificates, the amount remaining on such Remittance Date, if any.

Notwithstanding  the foregoing,  the aggregate amount on all Remittance Dates to
the Holders of the Class A Certificates on account of principal shall not exceed
the Original Class A Principal  Balance.  Any amounts  payable to the Additional
Certificates shall be determined by the applicable Supplement to the Pooling and
Servicing Agreement

Calculation of LIBOR

     The Class A-1 Certificates will initially bear a pass-through rate equal to
the lesser of (i) LIBOR on the basis of the offered rates of the Reference Banks
for one-month U.S.  dollar  deposits,  as such rates appear on the Reuter Screen
LIBO Page,  as of 11:00 a.m.  (London  time) on the second to last  business day
preceding  the Issue Date plus  0.21% and (ii) the  Weighted  Average  Rate Cap.
Thereafter,  for each  Remittance  Date,  on the second to the last business day
preceding the prior Remittance Date (each such date, an "Interest  Determination
Date"),  the Trustee will determine LIBOR for the succeeding  Accrual Period for
the Class A-1  Certificates  (such "Accrual  Period" to begin on the 15th day of
the month  preceding the month in which the  Remittance  Date occurs and ends on
the day before such  Remittance  Date) on the basis of the offered  rates of the
Reference Banks for one-month U.S. dollar deposits,  as such rates appear on the
Reuter  Screen  LIBO  Page,  as of 11:00  a.m.  (London  time) on such  Interest
Determination Date. As used in this section, "business day" means a day on which
banks are open for dealing in foreign  currency  and  exchange in London and New
York City; "Reuter Screen LIBO Page" means the display designated as page "LIBO"
on the Reuter Monitor Money Rates Service (or such other page as may replace the
LIBO page on that service for the purpose of displaying London interbank offered
rates of major banks); and "Reference Banks" means leading banks selected by the
Trustee and engaged in transactions in Eurodollar  deposits in the international
Eurocurrency  market (i) with an established  place of business in London,  (ii)
whose  quotations  appear  on the  Reuter  Screen  LIBO  Page  on  the  Interest
Determination Date in question,  (iii) which have been designated as such by the
Trustee and (iv) not  controlling,  controlled by, or under common control with,
the Depositor or any Seller.

     On each Interest  Determination  Date, LIBOR for the related Accrual Period
for the Class A-1 Certificates will be established by the Trustee as follows:

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


                                      S-72
<PAGE>

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

     The  establishment  of LIBOR  on each  Interest  Determination  Date by the
Trustee and the Trustee's  calculation of the rate of interest applicable to the
Class A-1  Certificates  for the related Accrual Period shall (in the absence of
manifest error) be final and binding.

Weighted Average Rate Cap

     In the event that LIBOR exceeds the Prime Rate or the Prime Rate  increases
to a level that  subjects the Mortgage  Interest  Rate for a Mortgage  Loan to a
statutory maximum interest rate applicable to such Mortgage Loan, it is possible
that the Weighted Average Net Mortgage Interest Rate on the Mortgage Loans for a
related Due Period will be less than the amount of interest  described in clause
(a) of the  section  of the  Summary of the Terms of the  Certificates  entitled
"Interest,  Class A-1 Pass-Through Rate." Therefore,  the Class A-1 Pass-Through
Rate is, on each Remittance Date, subject to the Weighted Average Rate Cap which
is an annual rate equal to the weighted average Net Mortgage  Interest Rate and,
beginning  on the 13th  Remittance  Date,  the  weighted  average  Net  Mortgage
Interest Rate for HELOCs minus 0.50%.

Report to Certificateholders

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

                         SERVICING OF THE MORTGAGE LOANS

The Servicer

     Irwin Home Equity  Corporation will act as the Servicer of the 1997-1 REMIC
and the Trust Fund. See "Irwin Home Equity Corporation."

Collection and Other Servicing Procedures; Mortgage Loan Modifications

     The Servicer will be obligated under the Pooling and Servicing Agreement to
service and administer the Mortgage Loans, on behalf of the 1997-1 REMIC, solely
in the best interests of and for the benefit of the  Certificateholders  and the
Certificate  Insurer in  accordance  with the terms of the Pooling and Servicing
Agreement,  and will have full power and  authority  to do any and all things in
connection with such servicing and administration which it may deem necessary or
desirable. The Servicer may perform any of its obligations under the Pooling and
Servicing  Agreement through one or more subservicers.  Notwithstanding any such
subservicing  arrangement,  the Servicer  will remain  liable for its  servicing
duties and  obligations  under the Pooling  and  Servicing  Agreement  as if the
Servicer alone were servicing the Mortgage Loans. The Servicer will be obligated
under the Pooling and Servicing  Agreement to make reasonable efforts to collect
all payments called for under the terms and provisions of


                                      S-73
<PAGE>

the Mortgage Notes and will be obligated, consistent with the other terms of the
Pooling and  Servicing  Agreement,  to follow such  collection  procedures as it
would normally follow with respect to mortgage loans  comparable to the Mortgage
Loans and which are  required to  generally  conform to the  mortgage  servicing
practices of prudent mortgage lending  institutions which service mortgage loans
of  the  same  type  as  the  Mortgage  Loans  for  their  own  account  in  the
jurisdictions in which the related Mortgaged Properties are located.  Consistent
with the above, the Servicer will be permitted, in its discretion,  to (i) waive
any late payment  charge or other charge in connection  with any Mortgage  Loan,
and (ii)  arrange a  schedule,  running  for no more than 180 days after the due
date of any installment due under the related Mortgage Note, for the liquidation
of delinquent items.

Realization Upon or Sale of Defaulted Mortgage Loans

     Except as described  below, the Servicer will be required to foreclose upon
or otherwise comparably convert the ownership of properties securing such of the
Mortgage  Loans  as come  into  and  continue  in  default  and as to  which  no
satisfactory  arrangements can be made for collection of delinquent payments. In
connection  with such  foreclosure  or other  conversion,  the Servicer  will be
required  to follow  such  procedures  as it  follows  with  respect  to similar
mortgage  loans held in its own  portfolio.  However,  the Servicer shall not be
required  to  expend  its own funds in  connection  with any  foreclosure  or to
restore any damaged property unless it shall determine that (i) such foreclosure
and/or  restoration  will increase the proceeds of  liquidation  of the Mortgage
Loan to  Certificateholders  after reimbursement to itself for such expenses and
(ii) such  expenses  shall be  recoverable  to it through  liquidation  proceeds
(respecting  which it shall  reimburse  itself  for  such  expense  prior to the
deposit in the Collection Account of such proceeds).

     The Servicer will be permitted to foreclose against the Mortgaged  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 any other person, may proceed for the deficiency.

     In  the  event  that  title  to  any  Mortgaged  Property  is  acquired  in
foreclosure or by deed in lieu of  foreclosure,  the deed or certificate of sale
will be required to be issued to the  Trustee,  or to the  Servicer on behalf of
the Trustee, the Certificate Insurer and the Certificateholders. Notwithstanding
any such  acquisition of title and  cancellation  of the related  Mortgage Loan,
such  Mortgage  Loan is required to be  considered to be a Mortgage Loan held in
the 1997-1 REMIC until such time as the related  Mortgaged  Property is sold and
such  Mortgage  Loan becomes a Liquidated  Mortgage  Loan.  Consistent  with the
foregoing,  for  purposes of all  calculations  under the Pooling and  Servicing
Agreement, so long as such Mortgage Loan is an outstanding Mortgage Loan:

          (i) It will be assumed  that,  notwithstanding  that the  indebtedness
     evidenced by the related  Mortgage  Note shall have been  discharged,  such
     Mortgage Note and the related  amortization  schedule in effect at the time
     of any such  acquisition  of title  (after  giving  effect to any  previous
     partial  prepayments  and  before any  adjustment  thereto by reason of any
     bankruptcy  or similar  proceeding or any  moratorium or similar  waiver or
     grace period) remain in effect, except that such schedule shall be adjusted
     to reflect the  application  of proceeds  received in any month pursuant to
     the succeeding clause.

          (ii) Net proceeds  (after  payment of Servicer's  expenses  related to
     disposition)  from such  property  received in any month shall be deemed to
     have been received  first in payment of the accrued  interest that remained
     unpaid  on the  date  that  title to the  related  Mortgaged  Property  was
     acquired by the 1997-1 REMIC, with the excess thereof, if any, being deemed
     to have been received in respect of the delinquent  principal  installments
     that  remained  unpaid on such date.  Thereafter,  net  proceeds  from such
     property  received  in  any  month  shall  be  applied  to the  payment  of
     installments of principal and accrued interest on such Mortgage Loan deemed
     to be due and payable in  accordance  with the terms of such  Mortgage Note
     and such amortization schedule. If such net proceeds exceed the then unpaid
     REO  amortization,  the  excess  shall be  treated  as a partial  principal
     prepayment received in respect of such Mortgage Loan.

          (iii) Only that portion of such net  proceeds on such a Mortgage  Loan
     allocable to interest that bears the same  relationship to the total amount
     of net proceeds allocable to interest as the rate at which the


                                      S-74
<PAGE>

     Servicing  Fee is determined  bears to the Mortgage  Interest Rate borne by
     such  Mortgage  Loan shall be allocated to the  Servicing  Fee with respect
     thereto.

     In the event that the 1997-1  REMIC  acquires  any  Mortgaged  Property  as
aforesaid  or otherwise in  connection  with a default or imminent  default on a
Mortgage Loan, such Mortgaged  Property will be required to be disposed of by or
on behalf of the 1997-1  REMIC  within two years  after its  acquisition  by the
1997-1  REMIC  unless (a) the Trustee  and the  Certificate  Insurer  shall have
received  an opinion of  counsel  to the effect  that the  holding by the 1997-1
REMIC of such Mortgaged  Property  subsequent to two years after its acquisition
(and  specifying the period beyond such two-year  period for which the Mortgaged
Property  may be held) will not cause the 1997-1  REMIC to be subject to the tax
on prohibited transactions imposed by Code Section 860F(a)(1), otherwise subject
the Trust Fund or the 1997-1  REMIC to tax or cause the 1997-1  REMIC to fail to
qualify as a REMIC at any time that any Certificates are outstanding, or (b) the
Trustee (at the  Servicer's  expense) or the  Servicer  shall have  applied for,
prior to the expiration of such two-year  period,  an extension of such two-year
period in the manner  contemplated by Code Section 856(e)(3),  in which case the
two-year  period shall be extended by the applicable  period.  The Servicer will
also be required to ensure that the Mortgaged  Property is  administered so that
it  constitutes  "foreclosure  property"  within  the  meaning  of Code  Section
860G(a)(8)  at all times,  that the sale of such property does not result in the
receipt by the 1997-1 REMIC of any income from non-permitted assets as described
in Code  Section  860F(a)(2)(B),  and that the 1997-1  REMIC does not derive any
"net  income  from  foreclosure  property"  within the  meaning of Code  Section
860G(c)(2), with respect to such property.

     In lieu of foreclosing upon any defaulted  Mortgage Loan, the Servicer may,
in its  discretion,  permit  the  assumption  of such  Mortgage  Loan if, in the
Servicer's  judgment,  such  default is unlikely to be cured and if the assuming
borrower  satisfies  the  Servicer's  underwriting  guidelines  with  respect to
mortgage loans owned by the Servicer.  In connection  with any such  assumption,
the Mortgage  Interest  Rate of the related  Mortgage Note and the payment terms
will not be  permitted  to be changed.  Any fee  collected  by the  Servicer for
entering  into an  assumption  agreement  will be  retained  by the  Servicer as
servicing   compensation.   Alternatively,   the  Servicer  may   encourage  the
refinancing of any defaulted Mortgage Loan by the Mortgagor.

     Notwithstanding the foregoing, prior to instituting foreclosure proceedings
or  accepting  a  deed-in-lieu  of  foreclosure  with  respect to any  Mortgaged
Property,  the  Servicer  shall  make,  or cause to be made,  inspection  of the
Mortgaged Property in accordance with accepted servicing  procedures,  and, with
respect to environmental hazards, substantially comparable to such procedures as
are required by the provisions of the Federal  National  Mortgage  Association's
Selling and Servicing Guide applicable to  single-family  homes and in effect on
the date hereof.  The Servicer shall be entitled to rely upon the results of any
such inspection made by others. In cases where the inspection  reveals that such
Mortgaged  Property is  potentially  contaminated  with or affected by hazardous
wastes or hazardous substances,  the Servicer shall promptly give written notice
of  such  fact  to the  Certificate  Insurer,  the  Trustee  and  each  Class  A
Certificateholder.  The Servicer shall not commence  foreclosure  proceedings or
accept a  deed-in-lieu  of  foreclosure  for any Mortgaged  Property  where such
inspection reveals potential  contamination by hazardous waste without obtaining
the consent of the Certificate Insurer.

Servicing and Other Compensation and Payment of Expenses

     In addition  to the  Servicing  Fee,  the  Servicer  is entitled  under the
Pooling and Servicing Agreement to retain additional  servicing  compensation in
the form of assumption and other  administrative  fees,  release fees, bad check
charges,  any  other   servicing-related  fees,  Net  Liquidation  Proceeds  not
otherwise  required to be deposited in the Certificate  Account  pursuant to the
Pooling and  Servicing  Agreement,  earnings paid on Permitted  Investments  and
amounts held on deposit as investment  earnings on a Collection Account shall be
retained  by or  remitted  to the  Servicer  to the  extent not  required  to be
remitted to the Trustee for deposit in the  Certificate  Account.  The  Servicer
shall be required to pay all  expenses  incurred  by it in  connection  with its
servicing  activities under the Pooling and Servicing Agreement and shall not be
entitled to reimbursement therefor except as specifically provided for therein.


                                      S-75
<PAGE>

Enforcement of Due-on-Sale Clauses

     When a  Mortgaged  Property  has  been or is about  to be  conveyed  by the
Mortgagor, the Servicer shall, to the extent it has knowledge of such conveyance
or prospective conveyance, exercise its rights to accelerate the maturity of the
related  Mortgage Loan under any  "due-on-sale"  clause contained in the related
Mortgage  or Mortgage  Note;  provided,  however,  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. In such event,  the
Servicer may enter into an assumption and modification agreement with the person
to whom such  property  has been or is about to be  conveyed,  pursuant to which
such person  becomes  liable under the Mortgage Note and,  unless  prohibited by
applicable law or the Mortgage or Mortgage  Note,  the Mortgagor  remains liable
thereon.  The  Servicer  is also  authorized,  with the  prior  approval  of the
Certificate  Insurer except as provided in the Pooling and Servicing  Agreement,
to enter into a substitution of liability  agreement with such person,  pursuant
to which the original  Mortgagor is released  from  liability and such person is
substituted as Mortgagor and becomes liable under the Mortgage Note.

Maintenance of Insurance Policies and Errors and Omissions and Fidelity Coverage

     The Servicer is required to cause to be maintained for each Mortgage Loan a
fire and hazard insurance policy with extended coverage on the related Mortgaged
Property  in an amount  which is not less than the full  insurable  value of the
Mortgaged  Property  securing such Mortgage Loan or the unpaid principal balance
of such Mortgage Loan,  whichever is less. The Servicer will also be required to
maintain  or cause to be  maintained  fire and hazard  insurance  with  extended
coverage on each property acquired by the 1997-1 REMIC by foreclosure or by deed
in lieu of foreclosure in an amount which is at least equal to the lesser of (i)
the full insurable value of the  improvements  which are a part of such property
and (ii) the  principal  balance owing on such Mortgage Loan at the time of such
foreclosure  or grant in lieu of foreclosure  plus accrued  interest and related
liquidation  expenses;  provided,  however,  that such insurance may not be less
than the minimum amount required to fully compensate for any loss or damage on a
replacement  cost basis.  Any cost incurred by the Servicer in  maintaining  any
such  insurance  shall not,  for the  purpose of  calculating  distributions  to
Certificateholders,  be added to the unpaid  principal  balance  of the  related
Mortgage Loan,  notwithstanding  that the terms of such Mortgage Loan so permit.
No earthquake or other additional insurance other than flood insurance is, under
the Pooling and  Servicing  Agreement,  to be required of any Mortgagor or to be
maintained  by the  Servicer  other than  pursuant  to the terms of the  related
Mortgage Note or Mortgage and pursuant to such  applicable  laws and regulations
as shall at any time be in force and as shall require such additional insurance.

     If the  Mortgaged  Property  was  located at the time of  origination  in a
federally  designated  special flood hazard area, the Servicer will be obligated
to cause to be  maintained  flood  insurance  in  respect  thereof to the extent
available. Such flood insurance shall be in an amount equal to the lesser of (i)
the  unpaid  principal  balance  of the  related  Mortgage  Loan,  (ii) the full
insurable value, and (iii) the maximum amount of such insurance  required by the
terms of the related  Mortgage  Note or  Mortgage  and as is  available  for the
related property under the national flood insurance  program  (assuming that the
area in which such property is located is participating  in such program).  If a
Mortgaged  Property  was, at  origination  of the related  Mortgage  Loan,  in a
federally  designated  special flood hazard area, the Servicer will obtain flood
insurance  in respect  thereof  providing  substantially  the same  coverage  as
described in the preceding sentence.

     Alternatively,  the  Servicer  may obtain,  at its own  expense,  a blanket
insurance  policy with an insurer insuring against fire and hazard losses on all
of the Mortgage Loans,  which policy may contain a deductible  clause,  in which
case the  Servicer  shall,  in the  event  that (i)  there  shall  not have been
maintained on the related Mortgaged  Property a policy otherwise  complying with
the  provisions  described  above,  and (ii)  there  shall have been one or more
losses  which would have been  covered by such a policy had it been  maintained,
deposit into the Certificate Account from its own funds the amount not otherwise
payable under the blanket policy because of such deductible clause.


                                      S-76

<PAGE>

     The  Servicer  will  also be  required  under  the  Pooling  and  Servicing
Agreement  to maintain in force (i) a policy or policies of  insurance  covering
errors and omissions in the  performance of its obligations as Servicer and (ii)
a fidelity  bond in  respect of its  officers,  employees  or agents.  Each such
policy or policies and bond will,  together,  be  substantially  comparable to a
policy or policies and bond otherwise  complying with the  requirements  of FNMA
for persons performing servicing for mortgage loans purchased by FNMA.

     No pool insurance policy, special hazard insurance policy,  bankruptcy bond
or repurchase bond will be maintained  with respect to the Mortgage  Loans,  nor
will any Mortgage Loan be insured by any government or government agency.

Servicer Reports

     The  Servicer  is  required  to deliver  to the  Certificate  Insurer,  the
Trustee, Standard & Poor's and Moody's, not later than the last day of the fifth
month following the end of the Servicer's  fiscal year an Officers'  Certificate
stating that (i) the Servicer has fully  complied with the servicing  provisions
of the Pooling and Servicing  Agreement,  (ii) a review of the activities of the
Servicer during the preceding  fiscal year and of performance  under the Pooling
and Servicing  Agreement  has been made under such  officers'  supervision,  and
(iii)  to the  best of such  officers'  knowledge,  based  on such  review,  the
Servicer  has  fulfilled  all its  obligations  under the Pooling and  Servicing
Agreement for such year,  or, if there has been a default in the  fulfillment of
any such obligation, specifying each such default known to such officers and the
nature and status  thereof  including  the steps being taken by the  Servicer to
remedy such default. The first such Officers'  Certificate shall be delivered by
the Servicer in 1998.

     Not later  than the last day of the fifth  month  following  the end of the
Servicer's fiscal year, the Servicer, at its expense, is required to cause to be
delivered to the Certificate Insurer, the Trustee, Standard & Poor's and Moody's
from a firm of independent  certified  public  accountants  (who may also render
other  services to the  Servicer)  a statement  to the effect that such firm has
examined certain documents and records relating to the servicing of the Mortgage
Loans during the  preceding  calendar year (or such longer period from the Issue
Date to the end of the following  calendar  year) and that, on the basis of such
examination  conducted  substantially  in  compliance  with the  Uniform  Single
Attestation Program for Mortgage Bankers,  such firm is of the opinion that such
servicing has been conducted in compliance  with the Uniform Single  Attestation
Program  for  Mortgage  Bankers  and that  such  examination  has  disclosed  no
exceptions or errors that, in the opinion of such firm, are material, except for
such exceptions as shall be set forth in such statement.

Removal and Resignation of Servicer

     The  Trustee,  only at the  direction  of the  Certificate  Insurer  or the
majority Certificateholders, with the consent of the Certificate Insurer (in the
case of any  direction  of the  majority  Certificateholders),  may  remove  the
Servicer upon the occurrence and continuation  beyond the applicable cure period
of an event described below:

          (a) any  failure by the  Servicer  to remit to the Trustee any payment
     required  to be made by the  Servicer  under the terms of the  Pooling  and
     Servicing  Agreement  which  continues  unremedied  beyond any grace period
     permitted by the Certificate Insurer;

          (b) the failure by the Servicer to make any required Servicing Advance
     which failure  continues  unremedied for a period of 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 or to the Servicer and
     the Trustee by any Certificateholder or the Certificate Insurer;

          (c) any failure on the part of the Servicer duly to observe or perform
     in any material  respect any other of the  covenants or  agreements  on the
     part of the Servicer contained in the Pooling and Servicing  Agreement,  or
     the breach of any  representation and warranty set forth in the Pooling and
     Servicing  Agreement,  which  continues  unremedied for a period of 30 days
     after the date on which written notice of such failure or breach, requiring
     the same to be remedied, shall have been given to the Servicer by the


                                      S-77


<PAGE>

     Depositor  or the  Trustee,  or to the  Servicer  and  the  Trustee  by any
     Certificateholder or the Certificate Insurer;

          (d) a decree or order of a court or agency  or  supervisory  authority
     having  jurisdiction  in an  involuntary  case under any  present or future
     federal  or  state  bankruptcy,  insolvency  or  similar  law  or  for  the
     appointment of a conservator  or receiver or liquidator in any  insolvency,
     readjustment  of debt,  marshalling  of assets and  liabilities  or similar
     proceedings,  or for the winding-up or  liquidation  of its affairs,  shall
     have been entered  against the Servicer and such decree or order shall have
     remained in force, undischarged or unstayed for a period of 60 days;

          (e) the Servicer shall consent to the  appointment of a conservator or
     receiver or liquidator in any insolvency, readjustment of debt, marshalling
     of assets and  liabilities  or similar  proceedings  of or  relating to the
     Servicer or of or relating to all or  substantially  all of the  Servicer's
     property;

          (f) the Servicer shall admit in writing its inability to pay its debts
     as they become due,  file a petition to take  advantage  of any  applicable
     insolvency or reorganization statute, make an assignment for the benefit of
     its creditors, or voluntarily suspend payment of its obligations; or

          (g) the  delinquency  or loss  experience  of the  Mortgage  Loan pool
     exceeds certain levels specified in the Pooling and Servicing 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 by mutual consent of the Servicer,  Irwin (if Irwin is not the Servicer),
the  Certificate  Insurer and the Trustee,  or 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 without the incurrence,  in the
reasonable judgment of the Certificate Insurer, of unreasonable expense. 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.

     Upon removal or resignation  of the Servicer,  the Trustee has agreed to be
the Successor  Servicer (the "Successor  Servicer").  The Trustee,  as Successor
Servicer, will be obligated to make Periodic Advances and Servicing Advances and
certain other  advances  unless it determines  reasonably and in good faith that
such advances would not be recoverable. If, however, the Trustee is unwilling or
unable to act as Successor Servicer, or if the majority Certificateholders (with
the consent of the Certificate  Insurer) or the Certificate Insurer so requests,
the Trustee  shall  appoint,  or petition a court of competent  jurisdiction  to
appoint,  in  accordance  with  the  provisions  of the  Pooling  and  Servicing
Agreement and subject to the approval of the Certificate Insurer any established
mortgage loan servicing institution acceptable to the Certificate Insurer having
a net  worth of not less  than  $15,000,000  as the  Successor  Servicer  in the
assumption of all or any part of the responsibilities,  duties or liabilities of
the Servicer.

     The Trustee and any other  Successor  Servicer in such capacity is entitled
to the same  reimbursement  for  advances  and no more  than the same  servicing
compensation  as the  Servicer.  See  "--Servicing  and Other  Compensation  and
Payment of Expenses" above.

Termination; Purchase of Mortgage Loans

     The 1997-1 REMIC will terminate  upon notice to the Trustee of either:  (a)
the later of the  distribution  to  Certificateholders  of the final  payment or
collection with respect to the last Mortgage Loan (or Periodic  Advances of same
by the  Servicer),  or the  disposition  of all funds  with  respect to the last


Mortgage  Loan and the  remittance  of all  funds  due  under  the  Pooling  and
Servicing  Agreement  and the  payment  of all  amounts  due and  payable to the
Certificate  Insurer and the Trustee or (b) mutual consent of the Servicer,  the
Certificate Insurer and all Certificateholders in writing.


                                      S-78
<PAGE>

     The  Servicer or Seller may, at its option and at its sole cost and expense
(and  if such  option  is not  exercised  by the  Servicer  or the  Seller,  the
Certificate  Insurer may, in accordance  with the  provisions of the Pooling and
Servicing Agreement, at its option and at its sole cost and expense),  terminate
the related Group on any date on which the aggregate Class A-1 Principal Balance
or the sum of the  Class A-2  Principal  Balance  and the  Class  A-3  Principal
Balance,  respectively, is less than 10% of the aggregate initial Trust Balances
of the Mortgage Loans in the related Group plus the amount of the Original Group
I Pre-Funded  Amount or Original  Group II Pre-Funded  Amount,  as applicable by
purchasing,  on the next succeeding  Remittance Date, all of the property of the
REMIC  relating  to such Group at a price equal to the sum of (a) the greater of
(i) 100% of the Trust Balance of each related outstanding Mortgage Loan and each
related  REO  Property  and (ii) the fair  market  value  (disregarding  accrued
interest) of the Mortgage Loans and REO Properties, determined as the average of
three  written  bids (copies of which are to be delivered to the Trustee and the
Certificate  Insurer by the  Servicer  and the  reasonable  cost of which may be
deducted from the final purchase  price) made by nationally  recognized  dealers
and  based on a  valuation  process  which  would  be used to  value  comparable
mortgage  loans and REO  property,  (b) the greater of (i)  aggregate  amount of
accrued and unpaid interest on the Trust Balances of the related  Mortgage Loans
through the related Due Period and (ii) 30 days' accrued  interest  thereon at a
rate equal to the Mortgage Interest Rate, in each case net of the Servicing Fee,
and (c) any  unreimbursed  amounts  due to the  Certificate  Insurer  under  the
Pooling and Servicing Agreement or the Certificate Insurance Agreement.  No such
termination is permitted  without the prior written  consent of the  Certificate
Insurer if it would result in a draw on either Certificate Insurance Policy.

Amendment

     The Pooling and Servicing Agreement may be amended from time to time by the
Depositor,  the  Servicer and the Trustee by written  agreement,  upon the prior
written consent of the Certificate  Insurer (which consent shall not be withheld
if, in the  opinion of counsel  addressed  to the  Trustee  and the  Certificate
Insurer,   failure  to  amend  would  adversely  affect  the  interests  of  the
Certificateholders  unless such consent would adversely  affect the interests of
the   Certificate   Insurer),   without   notice   to,  or   consent   of,   the
Certificateholders,  to  cure  any  ambiguity,  to  correct  or  supplement  any
provisions  herein, to comply with any changes in the Code, or to make any other
provisions  with respect to matters or questions  arising  under the Pooling and
Servicing  Agreement which shall not be inconsistent  with the provisions of the
Pooling  and  Servicing  Agreement,  provided  that such  action  shall not,  as
evidenced by an opinion of counsel delivered to, but not obtained at the expense
of, the Trustee,  adversely  affect in any material respect the interests of any
Certificateholder   of  any   outstanding   Class  (or  100%  of  the  Class  of
Certificateholders  so affected shall have  consented);  and provided,  further,
that no such  amendment  shall  reduce in any manner the amount of, or delay the
timing  of,  payments  received  on  Mortgage  Loans  which are  required  to be
distributed  on any  Certificate  without  the  consent  of the  Holder  of such
Certificate,  or change  the  rights or  obligations  of any other  party to the
Pooling and Servicing Agreement without the consent of such party.

     The Pooling and Servicing Agreement may be amended from time to time by the
Depositor,  the  Servicer  and the Trustee  with the consent of the  Certificate
Insurer  (which  consent  shall not be  withheld  if, in the  opinion of counsel
addressed  to the Trustee and the  Certificate  Insurer,  failure to amend would
adversely  affect the  interests of the  Certificateholders  unless such consent
would  adversely  affect the  interests  of the  Certificate  Insurer),  and the
Holders of the majority of the  Percentage  Interest in the Class A Certificates
for the  purpose  of adding  any  provisions  to or  changing  in any  manner or
eliminating any of the provisions of the Pooling and Servicing  Agreement or any
Supplement  or of modifying  in any manner the rights of the Holders;  provided,
however,  that no such  amendment  shall  be made  unless  the  Trustee  and the
Certificate  Insurer receives an opinion of counsel, at the expense of the party
requesting the change,  that such change will not adversely affect the status of
the  1997-1  REMIC as a REMIC or cause a tax to be  imposed on the Trust Fund or
the 1997-1 REMIC, and provided  further,  that no such amendment shall reduce in
any manner the amount of, or delay the timing of, payments  received on Mortgage
Loans  which are  required  to be  distributed  on any  Certificate  without the
consent of the Holder of such  Certificate  or reduce  the  percentage  for each
Class the Holders of which are required to consent to any such amendment without
the  consent  of the  Holders  of 100% of each  Class of  Certificates  affected
thereby.

     The Purchase and Sale Agreement contains substantially similar restrictions
regarding amendment.


                                      S-79
<PAGE>

                                   THE TRUSTEE

     The Chase  Manhattan Bank, a New York banking  corporation,  has been named
Trustee pursuant to the Pooling and Servicing Agreement.  The Trustee will serve
initially as the  custodian of the  Trustee's  Mortgage  Files.  The Pooling and
Servicing  Agreement  provides  that the Trustee shall be entitled to a fee (the
"Trustee Fee") in respect of its services as Trustee.

     The Trustee shall at all times be a banking association organized and doing
business under the laws of any State or the United States of America  subject to
suspension or examination by federal or state  authority,  authorized under such
laws to exercise  corporate trust powers,  having a combined capital and surplus
of at least $50,000,000,  whose long-term  deposits,  if any, are rated at least
"BBB" by Standard & Poor's and Baa2 by Moody's,  or such lower  rating as may be
approved in writing by the Certificate Insurer and reasonably  acceptable to the
Certificate  Insurer as evidenced in writing.  If at any time the Trustee  shall
cease to be  eligible  in  accordance  with  the  provisions  described  in this
paragraph,  it shall  resign  immediately  in the  manner  and  with the  effect
specified in the Pooling and Servicing Agreement.

     Any  resignation  or removal of the Trustee and  appointment of a successor
trustee shall become effective upon the acceptance of appointment by a successor
trustee acceptable to the Certificate Insurer.

     The Trustee, or any trustee or trustees hereafter appointed,  may resign at
any time in the manner set forth in the Pooling and  Servicing  Agreement.  Upon
receiving notice of resignation, the Servicer shall promptly appoint a successor
trustee or trustees meeting the eligibility  requirements set forth above in the
manner set forth in the Pooling  and  Servicing  Agreement.  The  Servicer  will
deliver a copy of the  instrument  used to  appoint a  successor  trustee to the
Certificateholders,   the  Certificate  Insurer  and  the  Depositor,  and  upon
acceptance of appointment by a successor  trustee in the manner  provided in the
Pooling and Servicing  Agreement,  the Servicer will give notice  thereof to the
Certificateholders.  If no successor  trustee shall have been appointed and have
accepted  appointment  within  30  days  after  the  giving  of such  notice  of
resignation,   the  resigning  trustee  may  petition  any  court  of  competent
jurisdiction  for  the  appointment  of a  successor  trustee.  Such  court  may
thereupon,  after such  notice,  if any,  as it may deem  proper and  prescribe,
appoint a successor trustee.

     If the Trustee fails to perform in accordance with the terms of the Pooling
and   Servicing   Agreement,   the   Certificate   Insurer   or   the   majority
Certificateholders  with the consent of the Certificate  Insurer, may remove the
Trustee under the  conditions  set forth in the Pooling and Servicing  Agreement
and appoint a successor trustee in the manner set forth therein.

     At any time,  for the  purpose of  meeting  any legal  requirements  of any
jurisdiction in which any part of the Trust Fund or the 1997-1 REMIC or property
securing  the same may at the time be  located,  the  Servicer  and the  Trustee
acting  jointly  shall  have  the  power  and  shall  execute  and  deliver  all
instruments  to appoint  one or more  persons  approved by the Trustee to act as
co-trustee  or  co-trustees,  jointly with the Trustee,  or separate  trustee or
separate  trustees,  of all or any part of the Trust Fund,  including the 1997-1
REMIC,  and to vest in such person or persons,  in such capacity,  such title to
the Trust Fund or the 1997-1  REMIC,  or any part thereof,  and,  subject to the
provisions  of  the  Pooling  and  Servicing  Agreement,  such  powers,  duties,
obligations,  rights and trusts as the  Servicer  and the Trustee  may  consider
necessary or desirable.

                       THE CERTIFICATE INSURANCE POLICIES
                           AND THE CERTIFICATE INSURER

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

     The Certificate Insurer, in consideration of the payment of the premium and
subject  to  the  terms  of  the   Certificate   Insurance   Policies,   thereby
unconditionally and irrevocably guarantees to any Owner (as defined below)


                                      S-80
<PAGE>

that an amount equal to each full and complete  Insured Payment will be received
by the Trustee, or its successors,  as trustee for the Owners (the "Trustee") on
behalf of the Owners  from the  Certificate  Insurer,  for  distribution  by the
Trustee  to each  Owner  of each  Owner's  proportionate  share  of the  Insured
Payment. The Certificate  Insurer's  obligation under the Certificate  Insurance
Policies with respect to a particular Insured Payment shall be discharged to the
extent  funds  equal to the  applicable  Insured  Payment  are  received  by the
Trustee,  whether or not such funds are properly applied by the Trustee. Insured
Payments shall be made only at the time set forth in the  Certificate  Insurance
Policies and no accelerated  Insured  Payments  shall be made  regardless of any
acceleration  of the Class A  Certificates,  unless such  acceleration is at the
sole option of the Certificate Insurer.

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

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

     The  Certificate  Insurer  will pay any  other  amount  payable  under  the
Certificate  Insurance Policy no later than 12:00 noon New York City time on the
later of (i) the  Remittance  Date on which  the  related  Class A  Distribution
Amount is due or (ii) the second Business Day following receipt in New York, New
York on a Business Day by State Street Bank and Trust  Company,  N.A., as Fiscal
Agent for the Certificate Insurer or any successor fiscal agent appointed by the
Certificate  Insurer  (the  "Fiscal  Agent") of a Notice (as  described  below);
provided that if such Notice is received  after 12:00 noon New York City time on
such Business  Day, it will be deemed to be received on the  following  Business
Day. If any such Notice received by the Fiscal Agent is not in proper form or is
otherwise  insufficient  for the purpose of making a claim under the Certificate
Insurance  Policies  it shall be deemed not to have been  received by the Fiscal
Agent for purposes of this paragraph,  and the Certificate Insurer or the Fiscal
Agent,  as the case may be, shall promptly so advise the Trustee and the Trustee
may submit an amended Notice.

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

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

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

          "Agreement" means the Pooling and Servicing Agreement,  without regard
     to any amendment or supplement,  unless the Certificate  Insurer shall have
     consented thereto.


                                      S-81

<PAGE>

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

          "Deficiency  Amount" means, as of each Remittance Date the excess,  if
     any, of the Class A-1 Credit  Enhancement  Distribution  Amount or Group II
     Credit Enhancement  Distribution Amount, as applicable,  over any remaining
     amounts  on deposit  in and  available  to be  withdrawn  from the  Reserve
     Account (or available to be drawn under a letter of credit).

          "Insured Payment" means (i) as of each Remittance Date, the Deficiency
     Amount and (ii) any Preference Amount.

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

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

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

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

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

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

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

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

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

     The Certificate Insurer is the principal operating subsidiary of MBIA Inc.,
a New York Stock Exchange listed company.  MBIA Inc. is not obligated to pay the
debts of or claims against the Certificate  Insurer.  The Certificate Insurer is
domiciled in the State of New York and licensed to do business in and is subject
to  regulation  under the laws of all 50 states,  the District of Columbia,  the
Commonwealth of Puerto Rico, the  Commonwealth of the Northern  Mariana Islands,
the  Virgin  Islands  of the  United  States  and the  Territory  of  Guam.  The
Certificate


                                      S-82

<PAGE>

Insurer has two European  branches,  one in the Republic of France and the other
in the  Kingdom  of  Spain.  New  York  has  laws  prescribing  minimum  capital
requirements,  limiting classes and  concentrations of investments and requiring
the approval of policy rates and forms.  State laws also  regulate the amount of
both the  aggregate  and  individual  risks that may be insured,  the payment of
dividends by the Certificate Insurer,  changes in control and transactions among
affiliates.  Additionally,  the  Certificate  Insurer is  required  to  maintain
contingency  reserves  on its  liabilities  in certain  amounts  and for certain
periods of time.

     The consolidated  financial statements of the Certificate Insurer, a wholly
owned  subsidiary of MBIA Inc., and its subsidiaries as of December 31, 1996 and
December 31, 1995 and for each of the three years in the period  ended  December
31, 1996, prepared in accordance with generally accepted accounting  principles,
included  in the  Annual  Report on Form 10-K of MBIA  Inc.  for the year  ended
December 31, 1996, and the consolidated  financial statements of the Certificate
Insurer and its  subsidiaries  for the three months ended March 31, 1997 and for
the periods  ending March 31, 1997 and March 31, 1996  included in the Quarterly
Report on Form 10-Q of MBIA Inc. for the period ending March 31, 1997 are hereby
incorporated by reference into this Prospectus Supplement and shall be deemed to
be a  part  hereof.  Any  statement  contained  in a  document  incorporated  by
reference herein shall be modified or superseded for purposes of this Prospectus
Supplement  to the  extent  that a  statement  contained  herein or in any other
subsequently  filed  document  which also is  incorporated  herein by  reference
modifies or supersedes such  statement.  Any statement so modified or superseded
shall not be deemed,  except as so modified or superseded,  to constitute a part
of this Prospectus Supplement.

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

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

                                                             SAP
                                                             ---
                                          December 31, 1996       March 31, 1997
                                              (Audited)             (Unaudited)
                                                        (In Millions)

Admitted Assets........................         $4,476                $4,598

Liabilities ...........................          3,009                 3,067

Capital and Surplus....................          1,467                 1,531

                                                            GAAP
                                                            ----
                                          December 31, 1996       March 31, 1997
                                              (Audited)             (Unaudited)
                                                        (In Millions)

Assets.................................         $5,066                $5,110

Liabilities ...........................          2,262                 2,262

Shareholder's Equity...................          2,804                 2,848


                                      S-83

<PAGE>

     Copies of the financial  statements of the Certificate Insurer incorporated
by  reference  herein  and copies of the  Certificate  Insurer's  1996  year-end
audited financial  statements  prepared in accordance with statutory  accounting
practices are available,  without  charge,  from the  Certificate  Insurer.  The
address of the Certificate  Insurer is 113 King Street,  Armonk, New York 10504.
The telephone number of the Certificate Insurer is (914) 273-4545.

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

     Moody's Investors Service, Inc. ("Moody's") rates the claims paying ability
of the Certificate Insurer "Aaa."

     Standard  &  Poor's  Ratings  Services,   a  division  of  The  McGraw-Hill
Companies,  Inc.  ("Standard & Poor's"),  rates the claims paying ability of the
Certificate Insurer "AAA."

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

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

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

                    CERTAIN FEDERAL INCOME TAX CONSIDERATIONS

     An election  will be made to treat the 1997-1  REMIC as a REMIC for federal
income tax purposes.  Dewey  Ballantine,  special tax counsel to the  Depositor,
will  deliver  its  opinion  that,  assuming  compliance  with the  Pooling  and
Servicing  Agreement,  the 1997-1  REMIC will be treated as a REMIC for  Federal
income tax purposes.  The Class A Certificates will be designated as the regular
interests in the 1997-1 REMIC,  and the Class R Certificates  will be designated
as the  residual  interest in the 1997-1  REMIC.  The Class R  Certificates  are
"Residual Certificates" for purposes of the Prospectus.

     The  Certificates  will be treated as "qualifying  real property loans" for
mutual savings banks and domestic  building and loan  associations,  "regular or
residual interests in a REMIC" for domestic building and loan associations,  and
"real estate assets" for real estate investment  trusts, to the extent described
in the Prospectus.

     The Class A Certificates  generally will be treated as debt instruments for
federal income tax purposes.  Beneficial owners (or registered  holders,  in the
case of Definitive Certificates) of the Class A Certificates will be required to
report  income on such  Certificates  in accordance  with the accrual  method of
accounting.

     The Class A  Certificates  will not be issued with original  issue discount
for Federal income tax purposes.  The  Prepayment  Assumption (as defined in the
Prospectus)  that is to be used in  determining  the rate of accrual of original
issue discount and whether the original issue discount is considered de minimis,
and that may be used by a holder of a Class A Certificate  to amortize  premium,
will  be   calculated   using  26%  CPR.   See  "Certain   Federal   Income  Tax
Consequences--Federal  Income Tax Consequences for REMIC  Certificates--Taxation
of Regular


                                      S-84
<PAGE>

Certificates" in the Prospectus. No representation is made as to the actual rate
at which the Mortgage Loans will prepay

     The 1997-1 REMIC may be treated as a  "single-class  REMIC." If so, Class A
Certificateholders who are individuals, trusts, estates or pass-through entities
may be required to recognize  certain  amounts of income in addition to interest
and discount  income.  Under  temporary  Treasury  regulations,  each owner of a
regular or  residual  interest  in a  single-class  REMIC is  allocated  (i) the
owner's  proportionate  share of the REMIC's allocable  investment  expenses and
(ii) a corresponding amount of additional income. A deduction for the amounts of
allocable  investment  expenses will be allowed the owners of such  certificates
only to the extent such amounts exceed 2 percent of such owner's  adjusted gross
income. In addition, a non-corporate owner may not be able to deduct any portion
of such expenses in computing  such owner's  alternative  minimum tax liability.
Class A Certificateholders  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.  See also
"Certain Federal Income Tax  Consequences--  Federal Income Tax Consequences for
REMIC  Certificates--Treatment of Certain Items of REMIC Income and Expenses" in
the Prospectus.

     The Class A Certificates  will qualify as regular interests under the REMIC
rules  because  they will  receive  interest  at a  variable  rate  subject to a
"funds-available cap." The funds-available cap will limit the amount of interest
to be paid on the Class A Certificates to the aggregate payments of interest and
principal  concurrently  made on the  underlying  mortgage loans (net of certain
fees and other amounts).  The Class A Certificates  will be issued with original
issue  discount  because  under  certain  circumstances  all or a portion of the
interest that has accrued at the variable rate may not be paid currently.

                              ERISA CONSIDERATIONS

     The Employee  Retirement Income Security Act of 1974, as amended ("ERISA"),
and the Code impose  certain  restrictions  on (a)  employee  benefit  plans (as
defined in Section 3(3) of ERISA),  (b) plans described in section 4975(e)(1) of
the Code,  including  individual  retirement  accounts or Keogh  plans,  (c) any
entities  whose  underlying  assets  include  plan  assets by reason of a plan's
investment  in such  entities  (each a "Plan") and (d) persons who have  certain
specified  relationships  to such Plans  ("Parties-in-Interest"  under ERISA and
"Disqualified Persons" under the Code). Moreover,  based on the reasoning of the
United  States  Supreme  Court in John Hancock Life Ins. Co. v. Harris Trust and
Sav. Bank, 114 S. Ct. 517 (1993), an insurance  company's general account may be
deemed to include  assets of the Plans  investing in the general  account (e.g.,
through the purchase of an annuity contract), and the insurance company might be
treated as a Party-in-Interest  or Disqualified Person with respect to a Plan by
virtue of such investment.  ERISA also imposes certain duties on persons who are
fiduciaries of Plans subject to ERISA and prohibits certain transactions between
a Plan and  Parties-in-Interest  or  Disqualified  Persons  with respect to such
Plans.

     On  June  6,  1990,  the  DOL  issued  to  the  Underwriter  an  individual
administrative  exemption,  Prohibited Transaction Exemption 90-32, 55 Fed. Reg.
23147 (the  "Exemption"),  from certain of the prohibited  transaction  rules of
ERISA with  respect to the initial  purchase,  the  holding  and the  subsequent
resale by an ERISA Plan of  certificates  in  pass-through  trusts that meet the
conditions and requirements of the Exemption.  Among the conditions that must be
satisfied for the Exemption to apply are the following:

          1. The  acquisition of the Class A Certificates  by a Plan is on terms
     (including  the price for the  Class A  Certificates)  that are at least as
     favorable to the Plan as they would be in an arm's length  transaction with
     an unrelated party;

          2. The  rights and  interests  evidenced  by the Class A  Certificates
     acquired  by the Plan are not  subordinated  to the  rights  and  interests
     evidenced by other certificates of the Trust;


                                      S-85

<PAGE>

          3. The  Class A  Certificates  acquired  by the Plan have  received  a
     rating at the time of such  acquisition that is in one of the three highest
     generic rating  categories from either Standard & Poor's,  Moody's,  Duff &
     Phelps Inc. ("D&P") or Fitch Investor Service, Inc. ("Fitch");

          4. The sum of all payments made to the  Underwriter in connection with
     the  distribution  of the  Class A  Certificates  represents  not more than
     reasonable compensation for underwriting the Class A Certificates.  The sum
     of all payments  made to and retained by the Servicer  represents  not more
     than  reasonable   compensation  for  the  Servicer's  services  under  the
     Agreement  and  reimbursement  of the  Servicer's  reasonable  expenses  in
     connection therewith;

          5.  The  Trustee  is  not an  affiliate  of any  other  member  of the
     Restricted Group (as defined below);

     and

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

The Trust Fund also must meet the following requirements:

          a. The corpus of the Trust Fund must  consist  solely of assets of the
     type which have been included in other investment pools;

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

          c.  certificates  evidencing  interests in such other investment pools
     must have been  purchased  by  investors  other than plans for at least one
     year prior to any Plan's acquisition of Class A Certificates.

     In order for the  Exemption  to apply to certain  self-dealing/conflict  of
interest prohibited transactions that may occur when a Plan fiduciary causes the
Plan to acquire  Class A  Certificates.  the  Exemption  requires,  among  other
matters,  that: (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  Fund is  acquired  by persons  independent  of the  Restricted  Group (as
defined  below);  (ii) such  fiduciary  (or its  affiliate)  is an obligor  with
respect  to 5  percent  or less of the  fair  market  value  of the  obligations
contained in the Trust; (iii) the Plan's investment in Class A Certificates does
not exceed twenty-five  percent (25%) of all of the certificates  outstanding at
the time of the acquisition and (iv) immediately after the acquisition,  no more
than  twenty-five  percent  (25%) of the  assets  of the Plan  are  invested  in
certificates  representing an interest in one or more trusts  containing  assets
sold or serviced by the same entity.

     The Exemption does not apply to certain prohibited transactions in the case
of Plans sponsored by the Underwriter,  the Trustee,  the Servicer,  any obligor
with respect to the Mortgage  Loans  constituting  more than five percent of the
aggregate  unamortized  principal balance of the assets in the Trust, any entity
deemed to be a  "sponsor"  of the  Trust  Fund as such  term is  defined  in the
exemption, or any affiliate of any such party (the "Restricted Group").

     Subject  to the  foregoing,  the  Depositor  believes  that  following  the
reduction of the  Pre-Funded  Amount for the related Group to zero the Exemption
will apply to the  acquisition  and holding of the Class A Certificates by Plans
and that all conditions of such exemption other than those within the control of
the investors have been met.

     Before  purchasing  a Class A  Certificate,  a  fiduciary  of an ERISA Plan
should make its own determination as to the availability of the exemptive relief
provided in the  Exemption,  and whether the conditions of the Exemption will be
applicable  to  the  Class  A  Certificates.  Any  fiduciary  of an  ERISA  Plan
considering whether to purchase a


                                      S-86

<PAGE>

Class A Certificate should also carefully review with its own legal advisors the
applicability  of the fiduciary  duty and prohibited  transaction  provisions of
ERISA  and the  Code to  such  investment.  See  "ERISA  Considerations"  in the
Prospectus.

     A governmental  plan as defined in Section 3(32) of ERISA is not subject to
ERISA, or Code Section 4975. However, such a governmental plan may be subject to
a federal,  state, or local law, which is, to a material extent,  similar to the
provisions  of ERISA or Code  Section  4975  ("Similar  Law").  A fiduciary of a
governmental  plan should make its own  determination as to the need for and the
availability of any exemptive relief under Similar Law.

     The sale of Certificates to an ERISA Plan is in no respect a representation
by the  Depositor or the  Underwriter  that this  investment  meets all relevant
legal  requirements  with respect to investments by ERISA Plans generally or any
particular  ERISA Plan, or that this  investment is appropriate  for ERISA Plans
generally or any particular ERISA Plan.

                                LEGAL INVESTMENT

     The Class A Certificates will not constitute  "mortgage related securities"
for purposes of the Secondary Mortgage Market Enhancement Act of 1984 ("SMMEA").
The  Other   Certificates   representing   interests  in  other  mortgage  loans
transferred  to the Trust Fund after the Cut-Off Date may or may not  constitute
such  "mortgage  related  securities."   Prospective  purchasers  of  the  Other
Certificates  should  consult their own legal,  tax and  accounting  advisors in
determining  the  suitability  of and  consequence  to  them  of  the  purchase,
ownership and disposition of any Other  Certificates  determined to be "mortgage
related securities."

     Additionally, institutions subject to the jurisdiction of the Office of the
Comptroller  of the  Currency,  the Board of  Governors  of the Federal  Reserve
System,  the  Federal  Deposit  Insurance  Corporation,  the  Office  of  Thrift
Supervision,  the  National  Credit  Union  Administration  or state  banking or
insurance  authorities should review applicable rules,  supervisory policies and
guidelines of these agencies  before  purchasing any of the Class A Certificates
or Other Certificates, since such Class A Certificates or Other Certificates may
be  deemed  to be  unsuitable  investments  under  one or more of  these  rules,
policies and guidelines and certain  restrictions may apply to such investments.
It should also be noted that certain states have enacted legislation limiting to
varying  extents  the  ability of certain  entities  (in  particular,  insurance
companies) to invest in mortgage  related  securities.  Investors should consult
with their own legal  advisors  in  determining  whether  and to what extent the
Class A Certificates and Other  Certificates  constitute  legal  investments for
such investors. See "Legal Investment" in the Prospectus.

                              PLAN OF DISTRIBUTION

     Subject to the terms and conditions of the Underwriting  Agreement dated as
of June 6,  1997  (the  "Underwriting  Agreement")  between  the  Depositor  and
Prudential Securities Incorporated (the "Underwriter"), the Depositor has agreed
to sell to the  Underwriter  and the Underwriter has agreed to purchase from the
Depositor the Class A Certificates.

     The  Depositor is obligated to sell,  and the  Underwriter  is obligated to
purchase, all of the Class A Certificates offered hereby if any are purchased.

     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
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


                                      S-87

<PAGE>

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.

     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.

     The Underwriting  Agreement  provides that the Depositor will indemnify the
Underwriter  or  contribute  to  losses  arising  out  of  certain  liabilities,
including liabilities under the Act.

     Prudential Securities Incorporated is an affiliate of the Depositor.

                                     RATINGS

     It is a condition to the original issuance of the Class A Certificates that
they will  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.   Explanations  of  the
significance  of such ratings may be obtained from Moody's  Investors  Services,
Inc., 99 Church  Street,  New York,  New York 10007 and Standard & Poor's Rating
Group,  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.

                                REPORT OF EXPERTS

     The  consolidated  financial  statements of MBIA Insurance  Corporation and
Subsidiaries as of December 31, 1996 and 1995 and for each of the three years in
the  period  ended  December  31,  1996  incorporated  by  reference  into  this
Prospectus Supplement have been audited by Coopers & Lybrand L.L.P., independent
accountants,  as set forth in their  report  thereon  incorporated  by reference
herein in reliance upon the authority of such firm as experts in accounting  and
auditing.

                                  LEGAL MATTERS

     Certain legal matters in connection  with the Class A Certificates  will be
passed upon for Irwin Home Equity Corporation by Matthew F. Souza, Esq., General
Counsel to Irwin Financial Corporation 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 Policies will be passed upon
for the Certificate Insurer by Kutak Rock, Omaha, Nebraska.


                                      S-88

<PAGE>

                         INDEX OF SIGNIFICANT PROSPECTUS
                             SUPPLEMENT DEFINITIONS

Term                                                                        Page
- ----                                                                        ----
1996-1 REMIC ......................................................            1
Accrual Period ....................................................        10-12
Additional Balances ...............................................            4
Additional Certificate ............................................           53
Available Amount ..................................................           70
Available Funds Excess ............................................           72
Beneficial Owner ..................................................            5
Book-Entry Certificates ...........................................            5
Business Day ......................................................            4
Cede ..............................................................            5
CEDEL Participants ................................................           61
Certificate Account ...............................................           69
Certificate Insurance Policies ....................................           19
Certificate Insurance Policy ......................................     1, 5, 13
Certificate Insurer ............................................... 1, 4, 13, 19
Certificateholder .................................................            5
Certificates ......................................................         1, 3
Civil Relief Act ..................................................           21
Class A Certificates ..............................................         1, 3
Class A Distribution Amount .......................................           16
Class A Formula Distribution Amount ...............................           15
Class A Interest Distribution Amount ..............................        10-12
Class A Pass-Through Rate .........................................       11, 26
Class A Principal Balance .........................................       12, 13
Class A Principal Distribution Amount .............................           13
Class A-1 Certificate Insurance Policy Premium Amount .............           11
Class A-1 Formula Distribution Amount .............................           15
Class A-2 Certificate Insurance Premium Amount ....................           15
Class A-2 Certificates ............................................            3
Class R Certificates ..............................................         1, 3
Collection Account ................................................           68
Combined Loan-to-Value Ratio ......................................           27
Compensating Interest .............................................           21
Cooperative .......................................................           62
Credit Enhancement Distribution Amount ............................           15
Cut-Off Date ......................................................           27
Debt Service Reduction ............................................           21
Deficient Valuation ...............................................           21
Definitive Certificate ............................................           60
Depositor .........................................................            3
Determination Date ................................................           20
DTC ...............................................................            5
Due Date ..........................................................            7
Due Period ........................................................           13
Eligible Account ..................................................           68
Eligible Investment ...............................................           59
ERISA .............................................................           23
Euroclear Operator ................................................           62


                                      S-89

<PAGE>

Term                                                                        Page
- ----                                                                        ----
Euroclear Participants ............................................           62
European Depositaries .............................................           60
Exemption .........................................................       23, 85
Financial Intermediary ............................................           60
Fiscal Agent ......................................................           81
Gross Margin ......................................................        9, 28
Group I Available Amount ..........................................           15
HELOCs ............................................................            1
HELs ..............................................................            1
Holder ............................................................            5
IFC ...............................................................           52
Indirect Participants .............................................           61
Insured Payment ...................................................           19
Interest Adjustment Date ..........................................            9
Interest Determination Date .......................................           72
Irwin .............................................................        3, 52
Issue Date ........................................................            4
LIBOR .............................................................        1, 72
Lifetime Rate Caps ................................................        9, 28
Lifetime Rate Floors ..............................................        9, 28
Liquidated Loan Loss ..............................................           16
Liquidated Mortgage Loan ..........................................           16
Loan Agreement ....................................................        4, 27
Moody's ...........................................................           24
Mortgage Interest Rate ............................................            9
Mortgage Loans ....................................................            1
Mortgage Note .....................................................            9
Mortgage Pool .....................................................            4
Mortgaged Properties ..............................................    4, 27, 28
Mortgages .........................................................       27, 28
Net Liquidation Proceeds ..........................................           71
Net Mortgage Interest Rate ........................................           11
Original Class A Principal Balance ................................       12, 13
Original Pre-Funded Amount ........................................            7
Participants ......................................................       60, 61
Periodic Advance ..................................................           20
Plan ..............................................................           85
Pooling and Servicing Agreement ...................................            3
Pre-Funding Account ...............................................            2
Pre-Funding Period ................................................            8
Prepayment Assumption .............................................           55
Prepayment Interest Shortfall .....................................           21
Principal Balance .................................................           12
Purchase and Sale Agreement .......................................           52
Qualified Substitute Mortgage Loan ................................           66
Reimbursement Amount ..............................................           72
Relevant Depositary ...............................................           60
REMIC .............................................................        2, 23
REMIC 1995-2 ......................................................            1
Remittance Date ...................................................     2, 4, 12
                                                                                

                                      S-90

<PAGE>                                                                          
                                                                                
Term                                                                        Page
- ----                                                                        ----
Residual Certificates .............................................           84
Restricted Group ..................................................           86
Rules .............................................................           61
SAP ...............................................................           83
Seller ............................................................            3
Servicer ..........................................................            3
Servicer Remittance Amount ........................................           69
Servicer Remittance Date ..........................................           69
Servicing Advances ................................................           21
Servicing Fee .....................................................           21
Similar Law .......................................................           87
SMMEA .............................................................           87
Standard & Poor's .................................................           24
Subsequent Cut-Off Date ...........................................            8
Subsequent Mortgage Loans .........................................            2
Subsequent Transfer Date ..........................................            8
Substitution Adjustment ...........................................           65
Successor Servicer ................................................           78
Terms and Conditions ..............................................           62
Title of Securities ...............................................            3
Trust .............................................................         1, 3
Trust Balance .....................................................        4, 16
Trust Fund ........................................................            1
Trustee ...........................................................    3, 23, 81
Trustee Collection Account ........................................           68
Trustee Fee .......................................................           80
Trustee's Mortgage File ...........................................           64
Underwriter .......................................................        1, 87
Underwriting Agreement ............................................           87
Weighted average life .............................................           55
Weighted Average Rate Cap .........................................   11, 26, 73
                                                                   
                                                                           
                                      S-91
<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 June 10, 1997
<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") or, on
or after September 1, 1997, as a Financial Asset Securitization Investment Trust
("FASIT") 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").  Series of  Certificates  for
which a FASIT  election  has been  made  will  include  one or more  Classes  or
Subclasses which constitute  "regular  interests"  ("FASIT Regular  Securities")
and/or "high-yield  interests" ("FASIT High-Yield  Securities") and one Class or
Subclass with respect to each FASIT which  constitutes the "ownership  interest"
therein (the "FASIT  Ownership  Interest").  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
                                  
                                        5


<PAGE>

                                   REMIC.  In 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

                                        8


<PAGE>

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

Credit Enhancement

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

                                        9


<PAGE>

                                   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

                                       10


<PAGE>

                                   one of the two 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."

Certain Federal Income
Tax Consequences ...............   Securities  of each   series  offered  hereby
                                   will,   for   federal  income  tax  purposes,
                                   constitute   either (i)  interests  ("Grantor
                                   Trust  Securities")   in a Trust treated as a
                                   grantor trust under  applicable provisions of
                                   the Code, (ii)  "regular  interests"  ("REMIC
                                   Regular Securities") or "residual interests"
                                   ("REMIC  Residual   Securities")  in a  Trust
                                   treated   as  a  REMIC   (or,    in   certain
                                   instances,  containing   one or more REMIC's)
                                   under  Sections  860A   through  860G  of the
                                   Code,  (iii) debt   issued by a Trust  ("Debt
                                   Securities"), (iv) interests in a Trust which
                                   is  treated as a   partnership  ("Partnership
                                   Interests"),  or,  on or after  September  1,
                                   1997,    (v)  "regular   interests"   ("FASIT
                                   Regular  Securities"), "high-yield interests"
                                   ("FASIT   High-Yield   Securities")    or  an
                                   ownership  interest  in a Trust  treated as a
                                   FASIT   (or,   in    certain    circumstances
                                   containing one or  more FASITs under Sections
                                   860H through 860L  of the Code.

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

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

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

                                       11
<PAGE>

                                  RISK FACTORS

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

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

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

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

                                       12


<PAGE>

Risks of the Mortgage Loans

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

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

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

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

                                       13


<PAGE>

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

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

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

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

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

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

                                       14


<PAGE>

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

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

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

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

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

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

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

         Since  transactions in Certificates  will, in most cases, be able to be
effected only through DTC, direct or indirect  participants in DTC's  book-entry

                                       15


<PAGE>

system ("Direct or Indirect  Participants")  and certain banks, the ability 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

                                       18


<PAGE>

exceed 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

                                       19


<PAGE>

does 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

                                       21


<PAGE>

origination  and (y) the sale price for 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

                                       22


<PAGE>

Retained 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,

                                       24


<PAGE>

and the  Unaffiliated  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

                                       26


<PAGE>

date of such transfer, no Mortgage Loan 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

                                       27


<PAGE>

Contract Rate not less than (and not more than 1% greater than) the 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

                                       28


<PAGE>

Agreement  for  each  Series  of  Certificates  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: James Fadel.

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

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

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

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

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

                                       29


<PAGE>

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

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

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

Percentage Certificates

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

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

                                       30


<PAGE>

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

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

Multi-Class Certificates

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

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

Forward Commitments; Pre-Funding

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

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

                                       31


<PAGE>

of one or more 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

                                       32


<PAGE>


     Loans and Contracts -- 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

                                       35


<PAGE>

Certificates,  until such 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,
     
                                       36


<PAGE>

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

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

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

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

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

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

     As indicated above, in the event that the Pool  Distribution  Amount on any
Distribution  Date is not  sufficient to make the full  distribution  of current

                                       37


<PAGE>

interest to the holders of Senior Certificates entitled to payments 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

                                       38


<PAGE>

     distributed  on the related  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  MultiClass
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  MultiClass  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  MultiClass
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  MultiClass  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

                                       41


<PAGE>

determines,  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

                                       44


<PAGE>

REMIC, no more 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

                                       46


<PAGE>

amount of delinquent  installments  in respect of such Special  Hazard  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

                                       48


<PAGE>

Rate or  Contract  Rate at the  time of such  calculation  and the  then  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

                                       49


<PAGE>

prices and Interest  Rates because (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

                                       50


<PAGE>

history  of the  related  Mortgaged  Property,  tax  laws,  prevailing  economic
conditions and the  availability  of credit for commercial  real estate projects
generally.

     Some of the Mortgage Loans included in the Trust Fund may, in the event one
or more are required to be repurchased or otherwise removed from the Trust Fund,
require the payment of a release premium.

     Prepayments  on  mortgage  loans  are  commonly   measured  relative  to  a
prepayment  standard or model.  The Prospectus  Supplement for each Series which
includes  more than one  Class or  Subclass  of  Multi-Class  Certificates  will
describe one or more such prepayment standards or models and will contain tables
setting  forth the weighted  average life of each such Class or Subclass and the
percentage  of the  original  aggregate  Stated  Amount  of each  such  Class or
Subclass  that would be  outstanding  on specified  Distribution  Dates for such
Series based on the assumptions stated in such Prospectus Supplement,  including
assumptions  that  prepayments  on the Mortgage  Loans or Contracts  are made at
rates  corresponding to various  percentages of the prepayment standard or model
specified in the related Prospectus Supplement.

     There is,  however,  no assurance that  prepayment of the Mortgage Loans or
Contracts  underlying a Series of Certificates  will conform to any level of the
prepayment standard or model specified in the related Prospectus  Supplement.  A
number of economic,  geographic,  social and other factors may affect prepayment
experience.  These factors may include homeowner mobility,  economic conditions,
changes in mortgagor's or obligor's housing needs, job transfers,  unemployment,
mortgagor's or obligor's net equity in the properties  securing the mortgages or
contracts,  servicing decisions,  enforceability of due-on-sale clauses , market
interest rates,  the magnitude of related taxes,  and the  availability of funds
for  refinancing.  In  general,  however,  if  prevailing  interest  rates  fall
significantly  below the Mortgage  Rates or Contract Rates on the Mortgage Loans
or Contracts  underlying a Series of Certificates,  the prepayment rates of such
Mortgage  Loans or Contracts  are likely to be higher than if  prevailing  rates
remain at or above the  rates  borne by such  Mortgage  Loans or  Contracts.  It
should be noted that  Certificates  of a Series may  evidence  an  interest in a
Trust Fund with different  Mortgage Rates or Contract  Rates.  Accordingly,  the
prepayment  experience of such Certificates will to some extent be a function of
the mix of Mortgage  Rates or Contract Rates of the Mortgage Loans or Contracts.
In addition,  the terms of the Pooling and Servicing  Agreement will require the
Servicer to enforce any due-on-sale clause to the extent specified therein.  See
"Servicing of the Mortgage  Loans and Contracts --  Enforcement  of  Due-on-Sale
Clauses;  Realization Upon Defaulted  Mortgage Loans and Contracts" and "Certain
Legal Aspects of the Mortgage Loans and Contracts -- Due-On-Sale  Clauses" for a
description  of certain  provisions of each Pooling and Servicing  Agreement and
certain  legal  developments  that may affect the  prepayment  experience on the
Mortgage Loans or Contracts.

     A lower rate of principal  prepayments  than  anticipated  would negatively
affect the total return to investors  in any  Certificates  of a Series that are
offered at a discount to their principal amount or, if applicable,  their parity
price,  and a  higher  rate of  principal  prepayments  than  anticipated  would
negatively  affect the total return to investors in the Certificates of a Series
that are offered at a premium to their principal amount or, if applicable, their
parity price.  Parity price is the price at which a  Certificate  will yield its
coupon,  after giving  effect to any payment  delay.  In addition,  the yield to
investors in a Class of Certificates which bears interest at a variable Interest
Rate or at a variable Pass-Through Rate, will also be affected by changes in the
index on which any such variable Interest Rate, or variable Pass-Through Rate is
based.  Changes  in the index  may not  correlate  with  changes  in  prevailing
mortgage  interest rates or financing rates for  manufactured  housing,  and the
effect,  if any, thereof on the yield of the  Certificates  will be discussed in
the related  Prospectus  Supplement.  The yield on certain types of Certificates
may be particularly  sensitive to prepayment rates, and further information with
respect  to  yield  on such  Certificates  will be  included  in the  applicable
Prospectus Supplement.

     At the request of the mortgagor or obligor,  the Servicer may refinance the
Mortgage Loans or Contracts in any Trust Fund by accepting  prepayments  thereon
and making new loans  secured by a Mortgage  on the same  property or a security
interest in the same  Manufactured  Home. Upon such  refinancing,  the new loans
will not be included in the Trust  Fund.  A mortgagor  or obligor may be legally
entitled  to  require  the  Servicer  to  allow  such a  refinancing.  Any  such
refinancing  will have the same  effect as a  prepayment  in full of the related
Mortgage Loan or Contract.

                                       51


<PAGE>

     The Depositor may be obligated and the applicable  Unaffiliated Seller will
be obligated, under certain circumstances, to repurchase certain of the Mortgage
Loans or  Contracts.  In  addition,  the  terms of  certain  insurance  policies
relating to the Mortgage Loans or Contracts may permit the applicable insurer to
purchase  delinquent  Mortgage  Loans or  Contracts.  The  proceeds  of any such
repurchase  will be  deposited  in the  related  Certificate  Account  and  such
repurchase  will have the same  effect as a  prepayment  in full of the  related
Mortgage  Loan or Contract.  See "The Trust Funds --  Assignment of the Mortgage
Loans and Contracts." In addition,  if so specified in the applicable Prospectus
Supplement, the Servicer will have the option to purchase all, but not less than
all,  of the  Mortgage  Loans or  Contracts  in any Trust Fund under the limited
conditions  specified  in  such  Prospectus   Supplement.   For  any  Series  of
Certificates for which an election has been made to treat the Trust Fund (or one
or more segregated pools of assets therein) as a REMIC, any such purchase may be
effected only pursuant to a "qualified  liquidation," as defined in Code Section
86OF(a)(4)(A). See "The Pooling and Servicing Agreement -- Termination; Purchase
or other Disposition of Mortgage Loans and Contracts."

                                 USE OF PROCEEDS

     Unless  otherwise  specified  in  the  applicable  Prospectus   Supplement,
substantially  all of  the  net  proceeds  from  the  sale  of  each  Series  of
Certificates  will be used by the  Depositor  for the  purchase of the  Mortgage
Loans  or  Contracts  represented  by the  Certificates  of  such  Series  or to
reimburse  amounts  previously  used to  effect  such a  purchase,  the costs of
carrying  the  related  Mortgage  Loans  or  Contracts  until  the  sale  of the
Certificates  and other  expenses  connected  with pooling the related  Mortgage
Loans or Contracts and issuing the Certificates.

                                  THE DEPOSITOR

     Prudential Securities Secured Financing Corporation,  formerly known as P-B
Secured Financing  Corporation (the "Depositor"),  was incorporated in the State
of  Delaware  on August 26,  1988 as a  wholly-owned,  limited  purpose  finance
subsidiary  of  Prudential   Securities  Group  Inc.  (a  wholly-owned  indirect
subsidiary of The  Prudential  Insurance  Company of America).  The  Depositor's
principal  executive offices are located at 199 Water Street, New York, New York
10292. Its telephone number is (212) 214-7835.

     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

                                       52


<PAGE>

Supplement,  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

                                       53


<PAGE>

Unaffiliated  Sellers 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

                                       54


<PAGE>


the Servicer under the related Pooling and Servicing 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

                                       62


<PAGE>

restoration  of any  Mortgaged  Property  or  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

                                       63


<PAGE>

responsibility  for  servicing the Mortgage  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

                                       65


<PAGE>

to 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

                                       66


<PAGE>

Certificateholders  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

                                       69


<PAGE>

court will look to the notice  given the debtor and the  method,  manner,  time,
place and terms of the foreclosure. Generally, a sale conducted according to the
usual practice of banks selling similar collateral will be considered reasonably
conducted.

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

                                       72


<PAGE>

Mexico,  Utah and  Washington.  Under 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

                                       74


<PAGE>

where the home is located. These filings must be made in the real estate records
office  of the  county  where  the  home is  located.  Substantially  all of the
Contracts contain provisions prohibiting the borrower from permanently attaching
the Manufactured Home to its site. So long as the borrower does not violate this
agreement,  a security interest in the Manufactured Home will be governed by the
certificate of title laws or the UCC, and the notation of the security  interest
on the  certificate of title or the filing of a UCC financing  statement will be
effective to maintain the priority of the security  interest in the Manufactured
Home.  If,  however,  a Manufactured  Home is permanently  attached to its site,
other parties could obtain an interest in the  Manufactured  Home which is prior
to the security  interest  originally  retained by the  Unaffiliated  Seller and
transferred to the Depositor. With respect to a Series of Certificates and if so
described in the related Prospectus Supplement,  the Servicer may be required to
perfect a security  interest  in the  Manufactured  Home under  applicable  real
estate  laws.  The  Servicer  will  represent  that at the  date of the  initial
issuance of the related  Certificates it has obtained a perfected first priority
security  interest by proper notation or delivery of the required  documents and
fees with respect to substantially  all of the  Manufactured  Homes securing the
Contracts.

     The Depositor will cause the security  interests in the Manufactured  Homes
to be  assigned  to the  Trustee  on  behalf of the  Certificateholders.  Unless
otherwise specified in the related Prospectus Supplement,  neither the Depositor
nor the Trustee will amend the  certificates of title to identify the Trustee or
the Trust Fund as the new  secured  party,  and neither  the  Depositor  nor the
Servicer will deliver the  certificates  of title to the Trustee or note thereon
the interest of the  Trustee.  Accordingly,  the  Servicer (or the  Unaffiliated
Seller) which continue to be named as the secured party on the  certificates  of
title relating to the Manufactured  Homes. In many states, such assignment is an
effective  conveyance of such security  interest  without  amendment of any lien
noted on the related  certificate of title and the new secured party succeeds to
the  Depositor's  rights as the secured  party.  However,  in some states  there
exists a risk that, in the absence of an amendment to the  certificate of title,
such assignment of the security  interest in the Manufactured  Home might not be
effective or perfected or that,  in the absence of such  notation or delivery to
the Trustee,  the assignment of the security  interest in the Manufactured  Home
might not be effective  against  creditors of the Servicer (or the  Unaffiliated
Seller) or a trustee in bankruptcy of the Servicer (or the Unaffiliated Seller).

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

     In the event  that the  owner of a  Manufactured  Home  moves it to a state
other than the state in which such  Manufactured  Home  initially is registered,
under  the  laws  of  most  states  the  perfected   security  interest  in  the
Manufactured  Home would  continue  for four months  after such  relocation  and
thereafter until the owner  re-registers the Manufactured Home in such state. If
the  owner  were to  relocate  a  Manufactured  Home to  another  state  and not
re-register the  Manufactured  Home in such state, and if steps are not taken to
re-perfect the Trustee's  security interest in such state, the security interest
in the  Manufactured  Home would  cease to be  perfected.  A majority  of states
generally  require  surrender  of  a  certificate  of  title  to  re-register  a
Manufactured  Home;  accordingly,  the Trustee must  surrender  possession if it
holds  the  certificate  of title to such  Manufactured  Home or, in the case of
Manufactured  Homes registered in states which provide for notation of lien, the
Servicer  would  receive  notice of surrender  if the  security  interest in the
Manufactured Home is noted on the certificate of title. Accordingly, the Trustee
would  have  the  opportunity  to  re-perfect  its  security   interest  in  the
Manufactured  Home in the state of relocation.  In states which do not require a
certificate of title for  registration of a manufactured  home,  re-registration
could defeat  perfection.  In the ordinary course of servicing the  manufactured
housing  conditional  sales  contracts,  the Servicer takes steps to effect such
re-perfection  upon receipt of notice of  registration  or information  from the
obligor  as to  relocation.  Similarly,  when an  obligor  under a  manufactured
housing  conditional  sales contract sells a manufactured  home, the Trustee (or
its  custodian)  must  surrender  possession of the  certificate of title or the
Servicer  will  receive  notice  as a  result  of its  lien  noted  thereon  and
accordingly  will have an  opportunity  to require  satisfaction  of the related

                                       75


<PAGE>

manufactured  housing  conditional  sales  contract  before 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

                                       78


<PAGE>

CERCLA's secured-creditor  exemption. The court held that a lender need not have
involved itself in the day-to-day  operations of the facility or participated in
decisions  relating  to  hazardous  waste to be  liable  under  CERCLA;  rather,
liability could attach to a lender if its involvement with the management of the
facility  is broad  enough to  support  the  inference  that the  lender had the
capacity to influence the  borrower's  treatment of hazardous  waste.  The court
added that a lender's  capacity to influence  such  decisions  could be inferred
from the extent of its  involvement in the facility's  financial  management.  A
subsequent  decision by the United States Court of Appeals for the Ninth Circuit
in In re Bergsoe Metal Corp.,  disagreeing  with the Fleet Factors  court,  held
that a secured  lender had no liability  absent "some actual  management  of the
facility"  on the part of the  lender.  On April 29,  1992,  the  United  States
Environmental Protection Agency (the "EPA") issued a final rule interpreting and
delineating  CERCLA's  secured-creditor  exemption.  The  final  rule  defines a
specific the range of permissible  actions that may be undertaken by a holder of
a contaminated  facility  without  exceeding the bounds of the  secured-creditor
exemption.  Issuance of this rule by the EPA under CERCLA would not  necessarily
affect the  potential  for  liability  in actions by either a state or a private
party under  CERCLA or in actions  under  other  federal or state laws which may
impose   liability  on  "owners  or  operators"  but  do  not   incorporate  the
second-creditor exemption.

     If a lender is or becomes liable for clean-up costs, it may bring an action
for  contribution  against  the  current  owners  or  operators,  the  owners or
operators  at the time of  on-site  disposal  activity  or any  other  party who
contributed  to the  environmental  hazard,  but such persons or entities may be
bankrupt or  otherwise  judgment  proof.  Furthermore,  such action  against the
borrower  may be  adversely  affected  by the  limitations  on  recourse  in the
documents   in  the  Mortgage   Document   File.   Similarly,   in  some  states
anti-deficiency  legislation  and other statues  requiring the lender to exhaust
its security before bringing a personal action against the borrower-trustor (see
"Anti-  Deficiency  Legislation  and Other  Limitations  on Lenders"  below) may
curtail the lender's  ability to recover  from its  borrower  the  environmental
clean-up and other related costs and liabilities by the lender.

Soldiers' and Sailors' Civil Relief Act

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

Type of Mortgaged Property

     The lender may be subject to additional  risk  depending  upon the type and
use of the Mortgaged Property in question.  For instance,  Mortgaged  Properties
which are hospitals,  nursing homes or  convalescent  homes may present  special
risks to lenders in large part due to significant governmental regulation of the
operation,  maintenance,  control and  financing  of health  care  institutions.
Mortgages  on  Mortgaged  Properties  which  are owned by the  Borrower  under a
condominium form of ownership are subject to the declaration,  by-laws and other
rules and regulations of the condominium association. Mortgaged Properties which
are  hotels or motels may  present  additional  risk to the lender in that:  (i)
hotels and motels are typically  operated pursuant to franchise,  management and
operating  agreements  which may be  terminable  by the  operator;  and (ii) the
transferability  of the  hotel's  operating,  liquor and other  licenses  to the
entity  acquiring the hotel either through purchase or foreclosure is subject to
the vagaries of local law requirements.  In addition, Mortgaged Properties which
are  multifamily  residential  properties  may be subject to rent control  laws,
which could impact the future cash flows of such properties.  Finally, Mortgaged
Properties which are financed in the installment sales contract method may leave

                                       79


<PAGE>

the holder of the note 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

                                       80


<PAGE>

prior to  commencement  of the  bankruptcy  proceeding,  (ii) to the extent such
rents are used by the borrower to maintain the mortgaged property,  or for other
court  authorized  expenses,  or (iii) to the  extent  other  collateral  may be
substituted for the rents.

     To the extent a  mortgagor's  ability to make payment on a mortgage loan is
dependent on payments under a lease of the related property, such ability may be
impaired by the  commencement  of a bankruptcy  proceeding  relating to a lessee
under such lease. Under the federal bankruptcy laws, the filing of a petition in
bankruptcy by or on behalf of a lessee  results in a stay in bankruptcy  against
the  commencement  or  continuation  of any state court  proceeding for past due
rent, for  accelerated  rent,  for damages or for a summary  eviction order with
respect to a default  under the lease that  occurred  prior to the filing of the
lessee's petition.

     In addition,  federal  bankruptcy law generally  provides that a trustee or
debtor in possession in a bankruptcy or reorganization case under the Bankruptcy
Code may, subject to approval of the court (a) assume the lease and retain it or
assign it to a third party or (b) reject the lease. If the lease is assumed, the
trustee or debtor in  possession  (or  assignee,  if  applicable)  must cure any
defaults  under the lease,  compensate the lessor for its losses and provide the
lessor with  "adequate  assurance" of future  performance.  Such remedies may be
insufficient,  however,  as the lessor may be forced to continue under the lease
with a lessee that is a poor credit  risk or an  unfamiliar  tenant if the lease
was  assigned,  and any  assurances  provided  to the lessor  may,  in fact,  be
inadequate. Furthermore, there is likely to be a period of time between the date
upon  which a lessee  files a  bankruptcy  petition  and the date upon which the
lease is assumed or rejected. Although the lessee is obligated to make all lease
payments  currently with respect to the  post-petition  period,  there is a risk
that  such  payments  will  not  be  made  due to the  lessee's  poor  financial
condition.  If the lease is rejected, the lessor will be treated as an unsecured
creditor with respect to its claim for damages for  termination of the lease and
the mortgagor must relet the mortgage property before the flow of lease payments
will recommence.  In addition,  pursuant to Section  502(b)(6) of the Bankruptcy
Code, a lessor's damages for lease rejection are limited by a formula.

     In a  bankruptcy  or similar  proceeding,  action may be taken  seeking the
recovery as a  preferential  transfer to the Trust Fund of any payments  made by
the  mortgagor  under the related  Mortgage  Loan.  Moreover,  some recent court
decisions  suggest that even a non-collusive,  regularly  conducted  foreclosure
sale may be challenged in a bankruptcy proceeding as a "fraudulent  conveyance,"
regardless of the parties'  intent,  if a bankruptcy  court  determines that the
mortgaged  property  has been sold for less than  fair  consideration  while the
mortgagor was insolvent and within one year (or within any longer state statutes
of  limitations  if the  trustee in  bankruptcy  elects to proceed  under  state
fraudulent conveyance law) of the filing of bankruptcy.

                     CERTAIN FEDERAL INCOME TAX CONSEQUENCES

General

     The following is a general discussion of the material  anticipated  federal
income tax consequences to investors of the purchase,  ownership and disposition
of  the  Securities   offered  hereby.   The  discussion  is  based  upon  laws,
regulations,  rulings and decisions  now in effect,  all of which are subject to
change.  The  discussion  below 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 Securities. For purposes of this
discussion, references to a "Securityholder" or a "Holder" are to the beneficial
owner of a Security.

     The following  discussion  addresses securities of three general types: (i)
securities ("Grantor Trust Securities") representing interests in a Trust Estate
(a "Grantor  Trust Estate") which the Sponsor will covenant not to elect to have
treated as a real estate mortgage  investment  conduit (REMIC);  (ii) securities
("REMIC  Securities")  representing  interests in a Trust  Estate,  or a portion
thereof,  which the Sponsor  will  covenant to elect to have  treated as a REMIC
under  sections  860A  through 860G of the  Internal  Revenue  Code of 1986,  as
amended (the "Code"); and (iii) securities ("Debt Securities") 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


                                       81
<PAGE>

partnership  interests or interests  in a FASIT.  Such a discussion  will be set
forth in the related  Prospectus  Supplement  for any Trust  issuing  Securities
characterized  as partnership  interests or interests in a FASIT. The Prospectus
Supplement for each series of Securities will indicate  whether a REMIC or FASIT
election  (or  elections)  will be made for the related  Trust  Estate and, if a
REMIC or FASIT election is to be made, will identify all "regular interests" and
"residual  interests"  in the  REMIC  or all  "regular  interests,"  "high-yield
interests" or "ownership interest" in the FASIT.  Pursuant to the Small Business
Job Protection Act of 1996, enacted on August 20, 1996 (the "1996 Act"), a FASIT
election can be made on or after September 1, 1997.

Grantor Trust Securities

     With  respect  to each  series of Grantor  Trust  Securities,  special  tax
counsel to the  Sponsor,  will  deliver its opinion to the Sponsor  that (unless
otherwise  limited in the related  Prospectus  Supplement)  the related  Grantor
Trust Estate will be classified  as a grantor trust and not as a partnership  or
an association taxable as a corporation.  Accordingly,  each Holder of a Grantor
Trust  Security  will  generally  be treated as the owner of an  interest in the
Mortgage Loans included in the Grant or Trust Estate.

     For  purposes  of  the  following  discussion,  a  Grantor  Trust  Security
representing an undivided  equitable  ownership interest in the principal of the
Mortgage  Loans  constituting  the related  Grantor Trust Estate,  together with
interest thereon at a pass-through rate, will be referred to as a "Grantor Trust
Fractional Interest Security." A Grantor Trust Security  representing  ownership
of all or a portion of the  difference  between  interest  paid on the  Mortgage
Loans  constituting  the related  Grantor  Trust Estate and interest paid to the
Holders of Grantor Trust Fractional  Interest  Securities issued with respect to
such  Grantor  Trust  Estate  will be  referred  to as a  "Grantor  Trust  Strip
Security."

     Special Tax Attributes

     Unless otherwise disclosed in a related Prospectus Supplement,  special tax
counsel to the Sponsor, will deliver its opinion to the Sponsor that (a) Grantor
Trust Fractional  Interest Securities will represent interests in (i) "loans . .
 .  secured  by an  interest  in real  property"  within  the  meaning of section
7701(a)(19)(C)(v)   of  the  Code;   and  (ii)   "obligations   (including   any
participation  or certificate of beneficial  ownership  therein) which . . . are
principally  secured by an  interest  in real  property"  within the  meaning of
section  860G(a)(3)(A) of the Code; and (b) interest on Grantor Trust Fractional
Interest  Securities  will be  considered  "interest on  obligations  secured by
mortgages on real property or on interests in real property"  within the meaning
of section  856(c)(3)(B)  of the Code.  In  addition,  the  Grantor  Trust Strip
Securities will be "obligations  (including any  participation or certificate of
beneficial  ownership therein) . . . principally  secured by an interest in real
property" within the meaning of section 860G(a)(3)(A) of the Code.

     The 1996 Act repeals the bad debt reserve  method of accounting  for mutual
savings  banks  and  domestic  building  and  loan  associations  for tax  years
beginning after December 31, 1995. As a result, section 593(d) of the Code is no
longer applicable to treat the Certificates as "qualifying real property loans."

     Taxation of Holders of Grantor Trust Securities

     Holders of Grantor Trust Fractional Interest  Securities  generally will be
required to report on their federal income tax returns their  respective  shares
of the income from the Mortgage Loans (including amounts used to pay reasonable


                                       82
<PAGE>

servicing  fees and other expenses but excluding  amounts  payable to Holders of
any  corresponding   Gran  or  Trust  Strip  Securities)  and,  subject  to  the
limitations described below, will be entitled to deduct their shares of any such
reasonable  servicing fees and other  expenses.  If a Holder  acquires a Grantor
Trust  Fractional  Interest  Security  for  an  amount  that  differs  from  its
outstanding principal amount, the amount includible in income on a Grantor Trust
Fractional   Interest   Security   may  differ   from  the  amount  of  interest
distributable thereon. See "Discount and Premium," below.  Individuals holding a
Grantor  Trust  Fractional   Interest   Security  directly  or  through  certain
pass-through  entities will be allowed a deduction for such reasonable servicing
fees and  expenses  only to the  extent  that  the  aggregate  of such  Holder's
miscellaneous  itemized  deductions  exceeds 2% of such Holder's  adjusted gross
income.  Further,  Holders (other than corporations)  subject to the alternative
minimum tax may not deduct  miscellaneous  itemized  deductions  in  determining
alternative minimum taxable income.

     Holders of Grantor  Trust Strip  Securities  generally  will be required to
treat such  Securities  as "stripped  coupons"  under  section 1286 of the Code.
Accordingly,  such a Holder  will be  required  to treat the excess of the total
amount of payments on such a Security  over the amount paid for such Security as
original  issue  discount and to include  such  discount in income as it accrues
over the life of such Security. See "--Discount and Premium," below.

     Grantor Trust  Fractional  Interest  Securities  may also be subject to the
coupon stripping rules if a class of Grantor Trust Strip Securities is issued as
part of the same series of Securities.  The  consequences  of the application of
the coupon stripping rules would appear to be that any discount arising upon the
purchase of such a Security (and perhaps all stated  interest  thereon) would be
classified as original issue  discount and includible in the Holder's  income as
it accrues (regardless of the Holder's method of accounting), as described below
under  "--Discount  and  Premium."  The coupon  stripping  rules will not apply,
however,  if (i) the  pass-through  rate is no more than 100 basis  points lower
than the gross rate of interest  payable on the  underlying  Mortgage  Loans and
(ii) the difference  between the outstanding  principal  balance on the Security
and the  amount  paid for such  Security  is less than  0.25% of such  principal
balance times the weighted average remaining maturity of the Security.

     Sales of Grantor Trust Securities

     Any gain or loss  recognized on the sale of a Grantor Trust Security (equal
to the difference between the amount realized on the sale and the adjusted basis
of such Grantor  Trust  Security)  will be capital  gain or loss,  except to the
extent of accrued and  unrecognized  market  discount,  which will be treated as
ordinary  income,  and in the case of banks  and  other  financial  institutions
except as provided  under section  582(c) of the Code.  The adjusted  basis of a
Grantor Trust  Security will generally  equal its cost,  increased by any income
reported by the seller  (including  original issue discount and market  discount
income) and reduced (but not below zero) by any previously  reported losses, any
amortized premium and by any distributions of principal.

     Grantor Trust Reporting

     The  Trustee  will  furnish to each  Holder of a Grantor  Trust  Fractional
Interest Security with each distribution a statement setting forth the amount of
such distribu ion allocable to principal on the underlying Mortgage Loans and to
interest  thereon  at the  related  Pass-Through  Rate.  In  addition,  within a
reasonable  time  after  the end of each  calendar  year,  based on  information
provided by the Master Servicer,  the Trustee will furnish to each Holder during
such year such  customary  factual  information  as the  Master  Servicer  deems
necessary or desirable to enable Holders of Grantor Trust  Securities to prepare
their tax  returns  and will  furnish  comparable  information  to the  Internal
Revenue Service (the "IRS") as and when required to do so by law.


                                       83
<PAGE>

REMIC Securities

     If provided in a related Prospectus Supplement, an election will be made to
treat a Trust  Estate  as a  REMIC  under  the  Code.  Qualification  as a REMIC
requires ongoing compliance with certain conditions. With respect to each series
of  Securities  for which such an election  is made,  special tax counsel to the
Sponsor,  will deliver its opinion to the Sponsor that (unless otherwise limited
in the related Prospectus Supplement),  assuming compliance with the Pooling and
Servicing  Agreement,  the Trust  Estate  will be treated as a REMIC for federal
income tax purposes.  A Trust Estate for which a REMIC  election is made will be
referred  to herein as a "REMIC  Trust."  The  Securities  of each class will be
designated  as "regular  interests"  in the REMIC  Trust  except that a separate
class will be  designated  as the  "residual  interest" in the REMIC Trust.  The
Prospectus   Supplement  for  each  series  of  Securities  will  state  whether
Securities  of each class will  constitute a regular  interest (a REMIC  Regular
Security) or a residual interest (a REMIC Residual Security).

     A REMIC Trust will not be subject to federal income tax except with respect
to income from prohibited  transactions and in certain other instances described
below.  See "- Taxes on a REMIC  Trust."  Generally,  the total  income from the
Mortgage Loans in a REMIC Trust will be taxable to the Holders of the Securities
of that series, as described below.

     Regulations  issued by the Treasury  Department  (the "REMIC  Regulations")
provide some guidance  regarding the federal income tax consequences  associated
with the purchase,  ownership and disposition of REMIC Securities. While certain
material  provisions of the REMIC  Regulations  are discussed  below,  investors
should consult their own tax advisors regarding the possible  application of the
REMIC Regulations in their specific circumstances.

Special Tax Attributes

     REMIC Regular Securities and REMIC Residual  Securities will be "regular or
residual interests in a REMIC" within the meaning of section  7701(a)(19)(C)(xi)
of the Code and "real estate assets" within the meaning of section  856(c)(5)(A)
of the Code.  If at any time during a calendar  year less than 95% of the assets
of a REMIC Trust consist of "qualified mortgages" (within the meaning of section
860G(a)(3)  of the Code) then the portion of the REMIC  Regular  Securities  and
REMIC Residual Securities that are qualifying assets under those sections during
such  calendar  year may be limited  to the  portion of the assets of such REMIC
Trust  that are  qualified  mortgages.  Similarly,  income on the REMIC  Regular
Securities  and REMIC  Residual  Securities  will be  treated  as  "interest  on
obligations secured by mortgages on real property" within the meaning of section
856(c)(3)(B)  of the Code,  subject to the same  limitation  as set forth in the
preceding  sentence.  For purposes of applying  this  limitation,  a REMIC Trust
should be treated as owning the assets  represented by the qualified  mortgages.
The assets of the Trust Estate will include,  in addition to the Mortgage Loans,
payments on the Mortgage  Loans held pending  distribution  on the REMIC Regular
Securities and REMIC Residual  Securities and any  reinvestment  income thereon.
REMIC  Regular  Securities  and REMIC  Residual  Securities  held by a financial
institution to which section 585, 586 or 593 of the Code applies will be treated
as evidences  of  indebtedness  for  purposes of section  582(c)(1) of the Code.
REMIC Regular Securities will also be qualified  mortgages with respect to other
REMICs.


                                       84
<PAGE>

     The 1996 Act repeals the bad debt reserve  method of accounting  for mutual
savings  banks  and  domestic  building  and  loan  associations  for tax  years
beginning after December 31, 1995. As a result, section 593(d) of the Code is no
longer applicable to treat the Certificates as "qualifying real property loans."

     Taxation of Holders of REMIC Regular Securities

     Except as indicated below in this federal income tax discussion,  the REMIC
Regular  Securities  will be treated  for  federal  income tax  purposes as debt
instruments issued by the REMIC Trust on the date such Securities are first sold
to the public  (the  "Settlement  Date") and not as  ownership  inter sts in the
REMIC Trust or its assets.  Holders of REMIC Regular  Securities  that otherwise
report  income  under a cash  method of  accounting  will be  required to report
income with respect to such Securities  under an accrual method.  For additional
tax consequences relating to REMIC Regular Securities purchased at a discount or
with premium, see "--Discount and Premium," below.

     Taxation of Holders of REMIC Residual Securities

     Daily  Portions.  xcept as indicated  below,  a Holder of a REMIC  Residual
Security  for a REMIC  Trust  generally  will be  required  to report  its daily
portion of the taxable income or net loss of the REMIC Trust for each day during
a calendar quarter that the Holder owned such REMIC Residual Security.  For this
purpose,  the daily portion shall be determined by allocating to each day in the
calendar  quarter its ratable  portion of the taxable  income or net loss of the
REMIC Trust for such quarter and by allocating the amount so allocated among the
Residual Holders (on such day) in accordance with their percentage  interests on
such day.  Any amount  included in the gross  income or allowed as a loss of any
Residual  Holder by virtue of this paragraph will be treated as ordinary  income
or loss.

     The  requirement  that each Holder of a REMIC Residual  Security report its
daily portion of the taxable income or net loss of the REMIC Trust will continue
until there are no Securities of any class  outstanding,  even though the Holder
of the REMIC  Residual  Security  may have  received  full payment of the stated
interest and principal on its REMIC Residual Security.

     The Trustee will provide to Holders of REMIC  Residual  Securities  of each
series of  Securities  (i) such  information  as is  necessary to enable them to
prepare  their  federal  income tax returns and (ii) any reports  regarding  the
Securities of such series that may be required under the Code.

     Taxable Income or Net Loss of a REMIC Trust. The taxable income or net loss
of a REMIC Trust will be the income from the  qualified  mortgages  it holds and
any  reinvestment  earnings  less  deductions  allowed to the REMIC Trust.  Such
taxable  income or net loss for a given  calendar  quarter will be determined in
the same manner as for an  individual  having the  calendar  year as the taxable


                                       85
<PAGE>

year and using the accrual method of accounting, with certain modifications. The
first  modification is that a deduction will be allowed for accruals of interest
(including  any original  issue  discount,  but without regard to the investment
interest  limitation  in  section  163(d)  of the  Code)  on the  REMIC  Regular
Securities  (but not the REMIC Residual  Securities),  even though REMIC Regular
Securities are for non-tax  purposes  evidences of beneficial  ownership  rather
than indebtedness of a REMIC Trust. Second,  market discount or premium equal to
the  difference  between the total stated  principal  balances of the  qualified
mortgages and the basis to the REMIC Trust therein generally will be included in
income (in the case of discount) or  deductible  (in the case of premium) by the
REMIC Trust as it accrues under a constant yield method, taking into account the
"Prepayment  Assumption" (as defined in the Related Prospectus  Supplement,  see
"--Discount and Premium--Original  Issue Discount," below). The basis to a REMIC
Trust in the qualified mortgages is the aggregate of the issue prices of all the
REMIC Regular Securities and REMIC Residual Securities in the REMIC Trust on the
Settlement Date. If, however,  a substantial  amount of a class of REMIC Regular
Securities or REMIC Residual  Securities  has not been sold to the public,  then
the fair market  value of all the REMIC  Regular  Securities  or REMIC  Residual
Securities in that class as of the date of the Prospectus  Supplement  should be
substituted for the issue price.

     Third, no item of income, gain, loss or deduction allocable to a prohibited
transaction (see "--Taxes on a REMIC Trust--Prohibited Transactions" below) will
be taken into account.  Fourth,  a REMIC Trust generally may not deduct any item
that would not be allowed in calculating  the taxable income of a partnership by
virtue  of  section   703(a)(2)  of  the  Code.   Finally,   the  limitation  on
miscellaneous  itemized  deductions  imposed on individuals by section 67 of the
Code will not be applied at the REMIC Trust level to any  servicing and guaranty
fees.  (See,  however,   "--Pass-Through  of  Servicing  and  Guaranty  Fees  to
Individuals" below.) In addition, under the REMIC Regulations, any expenses that
are incurred in connection  with the formation of a REMIC Trust and the issuance
of the REMIC Regular Securities and REMIC Residual Securities are not treated as
expenses of the REMIC Trust for which a deduction is allowed.  If the deductions
allowed to a REMIC Trust  exceed its gross income for a calendar  quarter,  such
excess will be a net loss for the REMIC  Trust for that  calendar  quarter.  The
REMIC  Regulations  also provide that any gain or loss to a REMIC Trust from the
disposition  of  any  asset,   including  a  qualified  mortgage  or  "permitted
investment"  (as defined in section  860G(a)(5)  of the Code) will be treated as
ordinary gain or loss.

     A Holder of a REMIC Residual  Security may be required to recognize taxable
income without being entitled to receive a  corresponding  amount of cash.  This
could occur,  for example,  if the  qualified  mortgages  are  considered  to be
purchased  by the REMIC  Trust at a discount,  some or all of the REMIC  Regular
Securities are issued at a discount,  and the discount included as a result of a
prepayment on a Mortgage Loan that is used to pay principal on the REMIC Regular
Securities  exceeds the REMIC Trust's  deduction for  unaccrued  original  issue
discount relating to such REMIC Regular  Securities.  Taxable income may also be
greater in earlier years because  interest  expense  deductions,  expressed as a
percentage of the outstanding  principal amount of the REMIC Regular Securities,
may increase over time as the earlier  classes of REMIC Regular  Securities  are
paid,  whereas interest income with respect to any given Mortgage Loan expressed
as a percentage of the outstanding  principal amount of that Mortgage Loan, will
remain constant over time.

     Basis Rules and Distributions. A Holder of a REMIC Residual Security has an
initial basis in its Security  equal to the amount paid for such REMIC  Residual
Security.  Such  basis is  increased  by amounts  included  in the income of the
Holder and  decreased  by  distributions  and by any net loss taken into account
with respect to such REMIC Residual Security. A distribution on a REMIC Residual
Security to a Holder is not  included in gross  income to the extent it does not
exceed such Holder's basis in the REMIC Residual Security (adjusted as described
above) and, to the extent it exceeds the  adjusted  basis of the REMIC  Residual
Security, shall be treated as gain from the sale of the REMIC Residual Security.

     A Holder of a REMIC  Residual  Security is not allowed to take into account
any net loss for any  calendar  quarter to the extent such net loss exceeds such
Holder's  adjusted basis in its REMIC Residual  Security as of the close of such
calendar  quarter  (determined  without  regard  to such  net  loss).  Any  loss
disallowed by reason of this limitation may be carried  forward  indefinitely to
future calendar  quarters and, subject to the same limitation,  may be used only
to offset income from the REMIC Residual Security.


                                       86
<PAGE>

     Excess  Inclusions.  Any excess inclusions with respect to a REMIC Residual
Security are subject to certain special tax rules. With respect to a Holder of a
REMIC  Residual  Security,  the excess  inclusion  for any  calendar  quarter is
defined as the excess (if any) of the daily  portions of taxable income over the
sum of the "daily  accruals"  for each day during such  quarter  that such REMIC
Residual Security was held by such Holder.  The daily accruals are determined by
allocating  to each day during a calendar  quarter  its  ratable  portion of the
product of the  "adjusted  issue  price" of the REMIC  Residual  Security at the
beginning of the calendar  quarter and 120% of the "federal  long-term  rate" in
effect on the  Settlement  Date,  based on quarterly  compounding,  and properly
adjusted for the length of such quarter.  For this purpose,  the adjusted  issue
price of a REMIC Residual  Security as of the beginning of any calendar  quarter
is equal to the issue price of the REMIC  Residual  Security,  increased  by the
amount  of  daily   accruals  for  all  prior  quarters  and  decreased  by  any
distributions  made with  respect to such  REMIC  Residual  Security  before the
beginning of such quarter.  The issue price of a REMIC Residual  Security is the
initial  offering  price to the public  (excluding  bond houses and  brokers) at
which a  substantial  number  of the REMIC  Residual  Securities  was sold.  The
federal  long-term  rate is a blend of  current  yields on  Treasury  securities
having a maturity of more than nine years, computed and published monthly by the
IRS.

     In general,  Holders of REMIC  Residual  Securities  with excess  inclusion
income  cannot offset such income by losses from other  activities.  For Holders
that are subject to tax only on unrelated business taxable income (as defined in
section  511 of the  Code),  an excess  inclusion  of such  Holder is treated as
unrelated  business taxable income.  With respect to variable  contracts (within
the meaning of section 817 of the Code), a life insurance  company cannot adjust
its  reserve  to the  extent of any  excess  inclusion,  except as  provided  in
regulations. The REMIC Regulations indicate that if a Holder of a REMIC Residual
Security is a member of an  affiliated  group filing a  consolidated  income tax
return,  the taxable income of the affiliated  group cannot be less than the sum
of the excess inclusions  attributable to all residual  interests in REMICS held
by members of the  affiliated  group.  For a discussion  of the effect of excess
inclusions on certain foreign investors that own REMIC Residual Securities,  see
"--Foreign Investors" below.

     The Treasury  Department also has the authority to issue  regulations  that
would treat all  taxable  income of a REMIC  Trust as excess  inclusions  if the
REMIC Residual Security does not have "significant value." Although the Treasury
Department  did not exercise  this  authority in the REMIC  Regulations,  future
regulations may contain such a rule. If such a rule were adopted,  it is unclear
how significant value would be determined for these purposes. If no such rule is
applicable, excess inclusions should be calculated as discussed above.

     In the case of any REMIC Residual Securities that are held by a real estate
investment  trust,  the aggregate  excess  inclusions with respect to such REMIC
Residual  Securities  reduced (but not below zero) by the real estate investment
trust  taxable  income  (within  the meaning of section  857(b)(2)  of the Code,
excluding any net capital gain) will be allocated among the shareholders of such
trust in  proportion to the dividends  received by such  shareholders  from such
trust,  and any amount so allocated will be treated as an excess  inclusion with
respect to a REMIC  Residual  Security as if held directly by such  shareholder.
Similar rules will apply in the case of regulated investment  companies,  common
trust funds and certain cooperatives that hold a REMIC Residual Security.

     Pass-Through of Servicing and Guaranty Fees to  Individuals.  A Holder of a
REMIC  Residual  Security  who is an  individual  will be required to include in
income a share of any  servicing  and guaranty  fees. A deduction  for such fees
will be allowed to such  Holder  only to the extent  that such fees,  along with
certain of such Holder's other  miscellaneous  itemized  deductions exceed 2% of
such Holder's adjusted gross income.  In addition,  a Holder of a REMIC Residual
Security  may not be able to deduct any portion of such fees in  computing  such
Holder's  alternative minimum tax liability.  A Holder's share of such fees will
generally be determined by (i)  allocating  the amount of such expenses for each
calendar  quarter on a pro rata basis to each day in the calendar  quarter,  and
(ii)  allocating  the daily  amount  among the  Holders in  proportion  to their
respective holdings on such day.


                                       86
<PAGE>

     Taxes on a REMIC Trust

     Prohibited Transactions. The Code imposes a tax on a RE IC equal to 100% of
the net income derived from "prohibited  transactions." In general, a prohibited
transaction means the disposition of a qualified mortgage other than pursuant to
certain  specified  exceptions,  the receipt of investment  income from a source
other than a Mortgage Loan or certain other permitted  investments,  the receipt
of compensation for services,  or the disposition of an asset purchased with the
payments  on  the  qualified   mortgages  for   temporary   investment   pending
distribution on the regular and residual interests.

     Contributions to a REMIC after the Startup Day. The Code imposes a tax on a
REMIC equal to 100% of the value of any property  contributed to the REMIC after
the "startup day"  (generally the same as the Settlement  Date).  Exceptions are
provided  for cash  contributions  to a REMIC (i) during the three month  period
beginning on the startup day, (ii) made to a qualified  reserve fund by a Holder
of a  residual  interest,  (iii) in the  nature  of a  guarantee,  (iv)  made to
facilitate  a qualified  liquidation  or  clean-up  call,  and (v) as  otherwise
permitted by Treasury regulations.

     Net Income from  Foreclosure  Property.  The Code  imposes a tax on a REMIC
equal to the highest  corporate rate on "net income from foreclosure  property."
The terms  "foreclosure  property" (which includes  property acquired by deed in
lieu of foreclosure) and "net income from  foreclosure  property" are defined by
reference to the rules applicable to real estate investment  trusts.  Generally,
foreclosure  property  would be treated as such for a period of two years,  with
possible  extensions.  Net income from foreclosure property generally means gain
from the sale of  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.

     Sales of REMIC Securities

     General.  Except as provided below, if a Regular or REMIC Residual Security
is sold, the seller will recognize gain or loss equal to the difference  between
the amount  realized in the sale and its  adjusted  basis in the  Security.  The
adjusted basis of a REMIC Regular Security generally will equal the cost of such
Security to the  seller,  increased  by any  original  issue  discount or market
discount included in the seller's gross income with respect to such Security and
reduced by distributions on such Security  previously  received by the seller of
amounts  included in the stated  redemption price at maturity and by any premium
that has reduced the seller's interest income with respect to such Security. See
"--Discount  and Premium." The adjusted  basis of a REMIC  Residual  Security is
determined as described  above under  "--Taxation  of Holders of REMIC  Residual
Securities--Basis  Rules and Distributions." Except as provided in the following
paragraph  or under  section  582(c) of the Code,  any such gain or loss will be
capital  gain or loss,  provided  such  Security  is held as a  "capital  asset"
(generally,  property held for investment) within the meaning of section 1221 of
the Code.

     Gain from the sale of a REMIC  Regular  Security  that might  otherwise  be
capital  gain will be treated as  ordinary  income to the extent  that such gain
does not  exceed the  excess,  if any,  of (i) the  amount  that would have been
includible  in the income of the Holder of a REMIC  Regular  Security had income
accrued at a rate equal to 110% of the "applicable federal rate" (generally,  an
average of current  yields on  Treasury  securities)  as of the date of purchase
over (ii) the amount actually  includible in such Holder's income.  In addition,
gain  recognized  on such a sale by a Holder  of a REMIC  Regular  Security  who
purchased such a Security at a market discount would also be taxable as ordinary
income in an amount not  exceeding  the portion of such  discount  that  accrued
during the period such  Security was held by such Holder,  reduced by any market
discount  includible in income under the rules described below under "--Discount
and Premium."


                                       87
<PAGE>

     If a Holder of a REMIC Residual  Security sells its REMIC Residual Security
at a loss, the loss will not be recognized if, within six months before or after
the sale of the REMIC Residual Security,  such Holder purchases another residual
interest in any REMIC or any interest in a taxable  mortgage pool (as defined in
section 7701(i) of the Code) comparable to a residual  interest in a REMIC. Such
disallowed  loss would be allowed upon the sale of the other  residual  interest
(or comparable  interest) if the rule referred to in the preceding sentence does
not apply to that sale. While this rule may be modified by Treasury regulations,
no such regulations have yet been published.

     Transfers of REMIC Residual Securities. Section 860E(e) of the Code imposes
a substantial  tax,  payable by the  transferor  (or, if a transfer is through a
broker,  nominee, or other middleman as the transferee's agent,  payable by that
agent)  upon  any  transfer  of a  REMIC  Residual  Security  to a  disqualified
organization  and upon a pass-through  entity  (including  regulated  investment
companies,  real estate  investment  trusts,  common trust funds,  partnerships,
trusts, estates, certain cooperatives,  and nominees) that owns a REMIC Residual
Security  if such  pass-through  entity  has a  disqualified  organization  as a
recordholder.  For purposes of the preceding  sentence,  a transfer includes any
transfer of record or beneficial  ownership,  whether pursuant to a purchase,  a
default under a secured lending agreement or otherwise.

     The term "disqualified  organization" includes the United States, any state
or political  subdivision  thereof,  any foreign  government,  any international
organization,  or any agency or  instrumentality  of the  foregoing  (other than
certain  taxable  instrumentalities),  any cooperative  organization  furnishing
electric energy or providing telephone service to persons in rural areas, or any
organization  (other than a farmers'  cooperative)  that is exempt from  federal
income tax, unless such organization is subject to the tax on unrelated business
income.  Moreover,  an  entity  will not  qualify  as a REMIC  unless  there are
reasonable  arrangements  designed to ensure that (i) residual interests in such
entity are not held by disqualified organizations and (ii) information necessary
for  the  application  of the tax  described  herein  will  be  made  available.
Restrictions  on the transfer of a REMIC  Residual  Security  and certain  other
provisions  that are  intended to meet this  requirement  are  described  in the
Pooling and Servicing Agreement, and will be discussed more fully in the related
Prospectus  Supplement  relating to the offering of any REMIC Residual Security.
In addition,  a  pass-through  entity  (including a nominee)  that holds a REMIC
Residual  Security  may  be  subject  to  additional  taxes  if  a  disqualified
organization  is a  record-holder  therein.  A  transferor  of a REMIC  Residual
Security (or an agent of a transferee of a REMIC Residual Security,  as the case
may be) will be relieved of such tax liability if (i) the  transferee  furnishes
to the transferor (or the  transferee's  agent) an affidavit that the transferee
is not a disqualified organization, and (ii) the transferor (or the transferee's
agent) does not have actual knowledge that the affidavit is false at the time of
the transfer.  Similarly,  no such tax will be imposed on a pass-through  entity
for a period  with  respect  to an  interest  therein  owned  by a  disqualified
organization  if  (i)  the  record-holder  of  such  interest  furnishes  to the
pass-through entity an affidavit that it is not a disqualified organization, and
(ii) during such period,  the  pass-through  entity has no actual knowledge that
the affidavit is false.


                                       88
<PAGE>

     Under  the  REMIC  Regulations,  a  transfer  of  a  "noneconomic  residual
interest" to a U.S.  Person (as defined below in  "--Foreign  Investors--Grantor
Trust  Securities and REMIC Regular  Securities")  will be  disregarded  for all
federal tax purposes unless no significant  purpose of the transfer is to impede
the assessment or collection of tax. A REMIC Residual  Security would be treated
as  constituting  a noneconomic  residual  interest  unless,  at the time of the
transfer,  (i) the present  value of the expected  future  distributions  on the
REMIC Residual  Security is no less than the product of the present value of the
"anticipated  excess  inclusions"  with respect to such Security and the highest
corporate  rate of tax for the year in which the transfer  occurs,  and (ii) the
transferor  reasonably  expects that the transferee  will receive  distributions
from the applicable REMIC Trust in an amount sufficient to satisfy the liability
for  income  tax on any  "excess  inclusions"  at or after  the time  when  such
liability accrues.  Anticipated excess inclusions are the excess inclusions that
are  anticipated to be allocated to each calendar  quarter (or portion  thereof)
following the transfer of a REMIC Residual  Security,  determined as of the date
such Security is  transferred  and based on events that have occurred as of that
date  and on  the  Prepayment  Assumption.  See  "--Discount  and  Premium"  and
"--Taxation of Holders of REMIC Residual Securities-- Excess Inclusions."

     The REMIC  Regulations  provide  that a  significant  purpose to impede the
assessment  or  collection  of tax  exists  if, at the time of the  transfer,  a
transferor of a REMIC Residual Security has "improper  knowledge" (i.e.,  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  Trust).  A
transferor  is presumed not to have  improper  knowledge  if (i) the  transferor
conducts, at the time of a transfer, a reasonable investigation of the financial
condition  of  the  transferee  and,  as a  result  of  the  investigation,  the
transferor  finds that the  transferee has  historically  paid its debts as they
come due and finds no significant  evidence to indicate that the transferee will
not  continue  to pay its  debts as they  come due in the  future;  and (ii) the
transferee  makes  certain  representations  to the  transferor in the affidavit
relating to disqualified  organizations discussed above.  Transferors of a REMIC
Residual  Security  should  consult  with  their own tax  advisors  for  further
information regarding such transfers.

     Reporting   and  Other   Administrative   Matters.   For  purposes  of  the
administrative  provisions  of the Code,  each REMIC  Trust will be treated as a
partnership  and the  Holders of REMIC  Residual  Securities  will be treated as
partners. The Trustee will prepare, sign and file federal income tax returns for
each REMIC  Trust,  which  returns  are  subject to audit by the IRS.  Moreover,
within a reasonable  time after the end of each calendar  year, the Trustee will
furnish to each Holder that received a distribution during such year a statement
setting forth the portions of any such  distributions  that constitute  interest
distributions,  original  issue  discount,  and  such  other  information  as is
required by Treasury  regulations and, with respect to Holders of REMIC Residual
Securities in a REMIC Trust, information necessary to compute the daily portions
of the taxable income (or net loss) of such REMIC Trust for each day during such
year. The Trustee will also act as the tax matters partner for each REMIC Trust,
either  in its  capacity  as a  Holder  of a  REMIC  Residual  Security  or in a
fiduciary capacity.  Each Holder of a REMIC Residual Security, by the acceptance
of its  REMIC  Residual  Security,  agrees  that  the  Trustee  will  act as its
fiduciary in the  performance of any duties  required of it in the event that it
is the tax matters partner.

     Each Holder of a REMIC Residual  Security is required to treat items on its
return  consistently with the treatment on the return of the REMIC Trust, unless
the Holder either files a statement identifying the inconsistency or establishes
that the  inconsistency  resulted from incorrect  information  received from the
REMIC Trust. The IRS may assert a deficiency  resulting from a failure to comply
with  the  consistency   requirement   without   instituting  an  administrative
proceeding at the REMIC Trust level.  Unless otherwise  specified in the related
Prospectus  Supplement,  the Trustee does not intend to register any REMIC Trust
as a tax shelter pursuant to section 6111 of the Code.

     Termination

     In general,  no spec al tax consequences  will apply to a Holder of a REMIC
Regular  Security upon the  termination  of a REMIC Trust by virtue of the final
payment or  liquidation of the last Mortgage Loan remaining in the Trust Estate.
If a Holder of a REMIC Residual  Security's adjusted basis in its REMIC Residual
Security  at the  time  such  termination  occurs  exceeds  the  amount  of cash
distributed to such Holder in  liquidation of its interest,  although the matter
is not  entirely  free from doubt,  it would appear that the Holder of the REMIC
Residual Security is entitled to a loss equal to the amount of such excess.


                                       89
<PAGE>

Debt Securities

     General

     With respect to each series of Debt Securities,  special tax counsel to the
Sponsor,  will deliver its opinion to the Sponsor that (unless otherwise limited
in the related Prospectus  Supplement) the Securities will be classified as debt
of the Sponsor secured by the related Mortgage Loans.  Consequently,  the Debt S
curities will not be treated as ownership interests in the Mortgage Loans or the
Trust.  Holders will be required to report  income  received with respect to the
Debt  Securities  in  accordance  with their normal  method of  accounting.  For
additional tax consequences  relating to Debt Securities purchased at a discount
or with premium, see "--Discount and Premium," below.

     Special Tax Attributes

     As described  above,  Grantor Trust  Securities will possess certain specia
tax  attributes by virtue of their being  ownership  interests in the underlying
Mortgage Loans.  Similarly,  REMIC Securities will possess similar attributes by
virtue of the REMIC provisions of the Code. In general, Debt Securities will not
possess  such special tax  attributes.  Investors  to whom such  attributes  are
important  should  consult their own tax advisors  regarding  investment in Debt
Securities.

     Sale or Exchange

     If a Holder of a Debt Security sells or ex hanges such Security, the Holder
will recognize gain or loss equal to the difference,  if 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  "--Discount  and   Premium--Market
Discount," below), except for certain financial  institutions subject to section
582(c) of the Code,  any gain or loss on the sale or exchange of a Debt Security
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.

Discount and Premium

     A Security  purchased  for an amount other than its  outstanding  principal
amount will be subject to the rules governing  original issue  discount,  market
discount or premium. In addition, all Grantor Trust Strip Securities and certain
Grantor Trust Fractional  Interest Securities will be treated as having original
issue  discount by virtue of the coupon  stripping  rules in section 1286 of the
Code. In very general terms, (i) original issue discount is treated as a form of
interest and must be included in a Holder's income as it accrues  (regardless of
the Holder's regular method of accounting)  using a constant yield method;  (ii)
market discount is treated as ordinary income and must be included in a Holder's
income  as  principal  payments  are made on the  Security  (or upon a sale of a
Security);  and (iii) if a Holder so elects,  premium may be amortized  over the
life of the Security and offset against inclusions of interest income. These tax
consequences are discussed in greater detail below.

     Original Issue Discount

     In general,  a Security will be considered to be issued with original issue
discount  equal  to the  excess,  if any,  of its  "stated  redemption  price at
maturity"  over its "issue  price." The issue price of a Security is the initial
offering  price to the public  (excluding  bond  houses and  brokers) at which a
substantial number of the Securities was sold. The issue pri e also includes any
accrued  interest  attributable to the period between the beginning of the first
Remittance  Period  and the  Settlement  Date.  The stated  redemption  price at
maturity  of a  Security  that  has a  notional  principal  amount  or  receives
principal  only or that is or may be an Accrual  Security is equal to the sum of
all distributions to be made under such Security. The stated redemption price at
maturity of any other Security is its stated  principal  amount,  plus an amount
equal to the excess (if any) of the interest payable on the first Payment Date
over the interest  that accrues for the period from the  Settlement  Date to the
first Payment Date.


                                       90
<PAGE>

     Notwithstanding  the general  definition,  original  issue discount will be
treated as zero if such  discount  is less than  0.25% of the stated  redemption
price at maturity  multiplied by its weighted average life. The weighted average
life of a Security is  apparently  computed for this purpose as the sum, for all
distributions included in the stated redemption price at maturity of the amounts
determined by multiplying  (i) the number of complete  years  (rounding down for
partial  years)  from the  Settlement  Date  until  the date on which  each such
distribution is expected to be made under the assumption that the Mortgage Loans
prepay  at  the  rate  specified  in  the  related  Prospectus  Supplement  (the
"Prepayment  Assumption")  by (ii) a  fraction,  the  numerator  of which is the
amount  of such  distribution  and the  denominator  of which is the  Security's
stated  redemption  price at maturity.  If original issue discount is treated as
zero under this rule,  the actual  amount of  original  issue  discount  must be
allocated to the  principal  distributions  on the Security  and, when each such
distribution  is  received,  gain  equal  to  the  discount  allocated  to  such
distribution will be recognized.

     Section  1272(a)(6) of the Code contains  special  original  issue discount
rules directly applicable to REMIC Securities and Debt Securities and applicable
by analogy to Grantor Trust  Securities.  Investors in Grantor Trust  Securities
should be aware that there can be no assurance  that the rules  described  below
will be applied to such  Securities.  Under  these rules  (described  in greater
detail below),  (i) the amount and rate of accrual of original issue discount on
each series of Securities  will be based on (x) the Prepayment  Assumption,  and
(y) in the case of a  Security  calling  for a  variable  rate of  interest,  an
assumption  that the value of the index upon which such  variable  rate is based
remains  equal  to the  value  of that  rate on the  Settlement  Date,  and (ii)
adjustments will be made in the amount of discount accruing in each taxable year
in which the actual prepayment rate differs from the Prepayment Assumption.

     Section  1272(a)(6)(B)(iii)  of  the  Code  requires  that  the  prepayment
assumption used to calculate original issue discount be determined in the manner
prescribed  in Treasury  regulations.  To date,  no such  regulations  have been
promulgated.  The legislative  history of this Code provision indicates that the
assumed  prepayment  rate must be the rate used by the  parties in  pricing  the
particular  transaction.  The Sponsor anticipates that the Prepayment Assumption
for each series of Securities will be consistent with this standard. The Sponsor
makes no  representation,  however,  that the Mortgage  Loans for a given series
will prepay at the rate reflected in the  Prepayment  Assumption for that series
or at any  other  rate.  Each  investor  must  make its own  decision  as to the
appropriate  prepayment  assumption  to be used in  deciding  whether  or not to
purchase any of the Securities.

     Each  Securityholder  must  include  in gross  income the sum of the "daily
portions"  of original  issue  discount on its  Security for each day during its
taxable year on which it held such Security. For this purpose, in the case of an
original  Holder,  the  daily  portions  of  original  issue  discount  will  be
determined as follows.  A  calculation  will first be made of the portion of the
original issue  discount that accrued during each "accrual  period." The Trustee
will  supply,   at  the  time  and  in  the  manner  required  by  the  IRS,  to
Securityholders,  brokers and middlemen information with respect to the original
issue discount  accruing on the Securities.  Unless  otherwise  disclosed in the
related Prospectus  Supplement,  the Trustee will report original issue discount
based on accrual periods of one month,  each beginning on a payment date (or, in
the case of the first such period,  the  Settlement  Date) and ending on the day
before the next payment date.

     Under  section  1272(a)(6)  of the Code,  the  portion  of  original  issue
discount  treated as accruing for any accrual  period will equal the excess,  if
any, of (i) the sum of (A) the present values of all the distributions remaining
to be made on the Security,  if any, as of the end of the accrual period and (B)
the  distribution  made on such  Security  during the accrual  period of amounts
included in the stated  redemption  price at  maturity,  over (ii) the  adjusted
issue price of such Security at the beginning of the accrual period. The present
value of the remaining  distributions referred to in the preceding sentence will
be calculated based on (i) the yield to maturity of the Security,  calculated as
of the Settlement Date, giving effect to the Prepayment Assumption,  (ii) events
(including  actual  prepayments)  that  have  occurred  prior  to the end of the
accrual  period,  (iii)  the  Prepayment  Assumption,  and (iv) in the case of a
Security  calling for a variable rate of interest,  an assumption that the value
of the index upon  which such  variable  rate is based  remains  the same as its
value on the Settlement Date over the entire life of such Security. The adjusted
issue  price of a  Security  at any time  will  equal  the  issue  price of such
Security, increased by the aggregate amount of previously accrued original issue
discount  with  respect  to such  Security,  and  reduced  by the  amount of any
distributions  made on such Security as of that time of amounts  included in the
stated redemption price at maturity. The original issue discount accruing during
any accrual period will then be allocated  ratably to each day during the period
to determine the daily portion of original issue discount.


                                       91
<PAGE>

     In the case of Grantor Trust Strip Securities and certain REMIC Securities,
the  calculation  described in the  preceding  paragraph  may produce a negative
amount of original issue discount for one or more accrual periods. No definitive
guidance has been issued regarding the treatment of such negative  amounts.  The
legislative  history to section 1272(a)(6)  indicates that such negative amounts
may be used to offset  subsequent  positive  accruals  but may not offset  prior
accruals  and may not be allowed as a deduction  item in a taxable year in which
negative  accruals exceed positive  accruals.  Holders of such Securities should
consult  their  own tax  advisors  concerning  the  treatment  of such  negative
accruals.

     A subsequent purchaser of a Security that purchases such Security at a cost
less  than its  remaining  stated  redemption  price at  maturity  also  will be
required  to  include  in gross  income  for  each  day on  which it holds  such
Security,  the daily  portion of original  issue  discount  with respect to such
Security (but reduced,  if the cost of such Security to such  purchaser  exceeds
its adjusted  issue  price,  by an amount equal to the product of (i) such daily
portion and (ii) a constant fraction,  the numerator of which is such excess and
the  denominator  of which is the sum of the daily  portions of  original  issue
discount on such Security for all days on or after the day of purchase).

     Market Discount

     A Holder  that  purchases a Security  at a market  discount,  that is, at a
purchase price less than the remaining  stated  redemption  price at maturity of
such Security (or, in the case of a Security with original issue  discount,  its
adjusted issue price), will be required to allo ate each principal  distribution
first to accrued market discount on the Security,  and recognize ordinary income
to the extent such  distribution does not exceed the aggregate amount of accrued
market discount on such Security not previously included in income. With respect
to Securities that have unaccrued original issue discount,  such market discount
must be included in income in addition to any original issue discount.  A Holder
that incurs or continues indebtedness to acquire a Security at a market discount
may also be required to defer the  deduction of all or a portion of the interest
on such  indebtedness  until the  corresponding  amount of  market  discount  is
included in income.  In general  terms,  market  discount  on a Security  may be
treated  as  accruing  either  (i)  under a  constant  yield  method  or (ii) in
proportion to remaining accruals of original issue discount, if any, or if none,
in proportion  to remaining  distributions  of interest on the Security,  in any
case  taking into  account  the  Prepayment  Assumption.  The Trustee  will make
available,  as  required  by the  IRS,  to  Holders  of  Securities  information
necessary to compute the accrual of market discount.

     Notwithstanding  the above  rules,  market  discount on a Security  will be
considered  to be zero if such  discount  is less  than  0.25% of the  remaining
stated redemption price at maturity of such Security  multiplied by its weighted
average  remaining life.  Weighted  average  remaining life presumably  would be
calculated in a manner  similar to weighted  average  life,  taking into account
payments  (including  prepayments)  prior  to the  date  of  acquisition  of the
Security  by the  subsequent  purchaser.  If market  discount  on a Security  is
treated as zero under this rule,  the actual  amount of market  discount must be
allocated to the  remaining  principal  distributions  on the Security and, when
each such distribution is received, gain equal to the discount allocated to such
distribution will be recognized.

     Securities Purchased at a Premium

     A purchaser of a Security  that  purchases  such Security at a cost greater
than its  remaining  stated  redemption  price at maturity will be considered to
have  purchased  such  Security  (a  "Premium  Security")  at a premium.  Such a
purchaser  need not include in income any remaining  original issue discount and
may  elect,  under  section  171(c)(2)  of the Code,  to treat  such  premium as
"amortizable  bond  premium." If a Holder makes such an election,  the amount of
any  interest  payment  that must be included in such  Holder's  income for each
period  ending on a Payment  Date will be reduced by the  portion of the premium
allocable to such period based on the Premium Security's yield to maturity.  The
legislative  history  of the Tax  Reform Act of 1986  states  that such  premium
amortization  should be made under  principles  analogous to those governing the
accrual of market discount (as discussed above under  "--Market  Discount").  If
such  election is made by the Holder,  the election will also apply to all bonds
the  interest  on which is not  excludible  from gross  income  ("fully  taxable
bonds") held by the Holder at the  beginning of the first  taxable year to which
the election applies and to all such fully taxable bonds thereafter  acquired by
it, and is  irrevocable  without  the consent of the IRS. If such an election is
not made,  (i) such a Holder  must  include  the full  amount  of each  interest
payment in income as it accrues,  and (ii) the premium  must be allocated to the
principal distributions on the Premium Security and, when each such distribution
is received,  a loss equal to the premium allocated to such distribution will be
recognized.  Any tax benefit from the premium not previously  recognized will be
taken into account in computing gain or loss upon the sale or disposition of the
Premium Security.


                                       92
<PAGE>

     Some Securities may provide for only nominal  distributions of principal in
comparison to the distributions of interest thereon. It is possible that the IRS
or the Treasury Department may issue guidance excluding such Securities from the
rules  generally  applicable  to  debt  instruments  issued  at  a  premium.  In
particular,  it is  possible  that such a  Security  will be  treated  as having
original issue discount equal to the excess of the total payments to be received
thereon  over its issue price.  In such event,  section  1272(a)(6)  of the Code
would govern the accrual of such  original  issue  discount,  but a Holder would
recognize  substantially  the  same  income  in any  given  period  as  would be
recognized if an election were made under section  171(c)(2) of the Code. Unless
and  until  the  Treasury  Department  or the IRS  publishes  specific  guidance
relating to the tax treatment of such Securities, the Trustee intends to furnish
tax  information  to Holders of such  Securities  in  accordance  with the rules
described in the preceding paragraph.

     Special Election

     A Holder may elect to include in gross income al "interest" that accrues on
the Security by using a constant yield method. For purposes of the election, the
term "interest" includes stated interest,  acquisition discount,  original issue
discount, de minimis original issue discount, market discount, de minimis market
discount and unstated  interest as adjusted by any  amortizable  bond premium or
acquisition  premium.  A Holder should consult its own tax advisor regarding the
time and manner of making and the scope of the election  and the  implementation
of the constant yield method.

Backup Withholding

     Distributions  of  interest  and  principal,  as well as  distributions  of
proceeds from the sale of Securities,  may be subject to the "backup withholding
tax"  under  section  3406 of the  Code at a rate of 31% if  recipients  of such
distributions fail to furnish to the payor certain information,  including their
taxpayer  identification  numbers,  or otherwise  fail to establish an exemption
from such tax.  Any amounts  deducted  and  withheld  from a  distribution  to a
recipient would be allowed as a credit against such  recipient's  federal income
tax. Furthermore,  certain penalties may be imposed by the IRS on a recipient of
distributions  that is required to supply information but that does not do so in
the proper manner.

Foreign Investors

     Grantor Trust, REMIC Regular and Debt Securities

     Interest,  including  origin l issue  discount,  distributable  on  Grantor
Trust, REMIC Regular or Debt Securities received by a Holder who or which is not
a United States person,  as defined below (other than a foreign bank and certain
other  persons),  generally  will not be subject to the normal 30 percent United
States  withholding  tax (or lower  treaty  rate)  imposed  with respect to such
payments, provided that such Holder fulfills certain certification requirements.
Under such  requirements,  the Holder must certify,  under penalties of perjury,
that it is not a "United  States  person" and provide its name and  address.  If
income or gain with respect to a security is effectively connected with a United
States  trade or  business  carried  on by a Holder who or which is not a United
States  person,  the 30 percent  withholding  tax will not apply but such Holder
will  be  subject  to  United  States  federal  income  tax at  graduated  rates
applicable to United States persons.

     For this purpose, "United States person" means a person who or which is for
United  States  federal  income tax purposes 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 United States federal income tax,  regardless
of the source of its  income.  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 Grantor Trust,  REMIC Regular or
Debt Security.

     REMIC Residual Securities

     Amounts  distributed to a Holder of a REMIC Residual Security that is a not
a U.S. Person generally will be treated as interest f r purposes of applying the
30% (or lower treaty  rate)  withholding  tax on income that is not  effectively
connected with a U.S. trade or business.  Temporary Treasury Regulations clarify
that amounts not constituting  excess inclusions that are distributed on a REMIC
Residual Security to a Holder that is not a U.S. Person generally will be exempt
from U.S.  federal income and withholding tax, subject to the same conditions as
described above, but only to the extent that the obligations directly underlying
the REMIC Trust that issued the REMIC Residual Security (e.g., Mortgage Loans or
regular  interests in another REMIC) were issued after July 18, 1984. In no case
will any  portion  of REMIC  income  that  constitutes  an excess  inclusion  be
entitled to any exemption from the  withholding tax or a reduced treaty rate for
withholding.  See  "--REMIC  Securities--Taxation  of Holders of REMIC  Residual
Securities--Excess Inclusions."

     THE FEDERAL INCOME TAX DISCUSSIONS SET FORTH ABOVE ARE INCLUDED FOR GENERAL
INFORMATION  ONLY  AND  MAY  NOT BE  APPLICABLE  DEPENDING  UPON  AN  INVESTOR'S
PARTICULAR  TAX  SITUATION.  PROSPECTIVE  PURCHASERS  SHOULD  CONSULT  THEIR TAX
ADVISERS WITH RESPECT TO THE TAX CONSEQUENCES TO THEM OF THE PURCHASE, OWNERSHIP
AND DISPOSITION OF THE SECURITIES,  INCLUDING THE TAX CONSEQUENCES  UNDER STATE,
LOCAL, FOREIGN AND OTHER TAX LAWS AND THE POSSIBLE EFFECTS OF CHANGES IN FEDERAL
OR OTHER TAX LAWS.


                                       93
<PAGE>

                              ERISA CONSIDERATIONS

     The Employee  Retirement Income Security Act of 1974, as amended ("ERISA"),
and  Section  4975 of the Code impose  certain  requirements  on those  employee
benefit  plans to which  they  apply  ("Plans")  and on  those  persons  who are
fiduciaries with respect to such Plans. The following is a general discussion of
such  requirements,  and certain  applicable  exceptions  to and  administrative
exemptions from such requirements.

     Before  purchasing  any  Certificates,  a Plan fiduciary  should  determine
whether there exists any prohibition to such purchase under the  requirements of
ERISA,  whether  prohibited  transaction  exemptions  such  as PTE  83-1  or any
individual  administrative  exemption (as described  below)  applies,  including
whether the  appropriate  conditions  set forth therein would be met, or whether
any statutory prohibited transaction exemption is applicable, and further should
consult  the  applicable  Prospectus  Supplement  relating  to  such  Series  of
Certificates.

Certain Requirements Under ERISA

     General

     In accordance with ERISA's general fiduciary standards, before investing in
a Certificate a Plan fiduciary  should  determine  whether to do so is permitted
under the governing Plan  instruments and is appropriate for the Plan in view of
its overall  investment  policy and the composition and  diversification  of its
portfolio.  A Plan fiduciary should especially consider the ERISA requirement of
investment prudence and the sensitivity of the return on the Certificates to the
rate of principal  repayments  (including  prepayments) on the Mortgage Loans or
Contracts,  as discussed in the related Prospectus Supplement and in "Prepayment
and Yield Considerations" herein.

     Parties in  Interest/Disqualified  Persons.  Other provisions of ERISA (and
corresponding  provisions of the Code) prohibit certain  transactions  involving
the assets of a Plan and persons who have certain specified relationships to the
Plan  (so-called   "parties  in  interest"   within  the  meaning  of  ERISA  or
"disqualified  persons"  within the  meaning of the Code).  The  Depositor,  the
Servicer  (if  any) or the  Trustee  or  certain  affiliates  thereof  might  be
considered or might become "parties in interest" or "disqualified  persons" with
respect to a Plan. If so, the  acquisition or holding of  Certificates  by or on
behalf  of  such  Plan  could  be  considered  to  give  rise  to a  "prohibited
transaction"  within the meaning of ERISA and the Code unless an  administrative
exemption described below or some other exemption is available.

     Special caution should be exercised before the assets of a Plan are used to
purchase a  Certificate  if, with respect to such  assets,  the  Depositor,  the
Servicer  (if  any) or the  Trustee  or an  affiliate  thereof  either:  (a) has
investment  discretion  with  respect to the  investment  of such assets of such
Plan;  or (b) has  authority  or  responsibility  to give,  or  regularly  gives
investment  advice  with  respect to such  assets for a fee and  pursuant  to an
agreement or  understanding  that such advice will serve as a primary  basis for
investment  decisions  with  respect to such assets and that such advice will be
based on the particular investment needs of the Plan.


                                       94


<PAGE>

     Delegation of Fiduciary Duty

     Further,  if the assets  included in a Trust Fund were deemed to constitute
Plan assets, it is possible that a Plan's  investment in the Certificates  might
be deemed to  constitute a delegation,  under ERISA,  of the duty to manage Plan
assets by the  fiduciary  deciding  to invest in the  Certificates,  and certain
transactions  involved  in the  operation  of the Trust  Fund might be deemed to
constitute prohibited transactions under ERISA and the Code.

     The U.S.  Department  of  Labor  (the  "Department")  has  published  final
regulations (the "Regulations")  concerning whether or not a Plan's assets would
be deemed to include an interest in the underlying  assets of an entity (such as
a Trust Fund) for purposes of the reporting and disclosure and general fiduciary
responsibility  provisions of ERISA,  as well as for the prohibited  transaction
provisions  of ERISA and the Code,  if the Plan  acquires  an "equity  interest"
(such as a Certificate) in such entity.

     Certain  exceptions  are provided in the  Regulations  whereby an investing
Plan's assets would be deemed merely to include its interest in the Certificates
instead of being  deemed to include an  interest  in the assets of a Trust Fund.
However,  it cannot be  predicted  in  advance  nor can there be any  continuing
assurance whether such exceptions may be met. For example, one of the exceptions
in the  Regulations  states that the underlying  assets of an entity will not be
considered "plan assets" if,  immediately  after the most recent  acquisition of
any  equity  interest  in the  entity,  whether  or not  from the  issuer  or an
underwriter, less than 25% of the value of each class of equity interest is held
by "benefit plan investors," which are defined as Plans,  individual  retirement
accounts,  and  employee  benefit  plans  not  subject  to ERISA  (for  example,
governmental  plans),  but this  exception  is  tested  immediately  after  each
acquisition of an equity interest in the entity whether upon initial issuance or
in the secondary market.

Administrative Exemptions

     Individual    Administrative    Exemptions.    Several    underwriters   of
mortgage-backed  securities  have  applied  for and  obtained  ERISA  prohibited
transaction  exemptions  (each,  an  "Individual  Exemption")  which are in some
respects  broader than  Prohibited  Transaction  Class Exemption 83-1 (described
below). Such exemptions can only apply to mortgage-backed securities which among
other conditions, are sold in an offering with respect to which such underwriter
serves  as the sole or a  managing  underwriter,  or as a selling  or  placement
agent.  If such an  Individual  Exemption  might be  applicable  to a Series  of
Certificates,  the related Prospectus Supplement will refer to such possibility.
An  Individual  Exemption  does not apply to Plans  sponsored by the  Restricted
Group (as defined below) or the Trustee.

     Some of the conditions  that must be satisfied for an Individual  Exemption
to apply are the following:

          (1) The rights and interests evidenced by Certificates acquired by the
     Plan are not  subordinated  to the rights and interests  evidenced by other
     Certificates of the Trust Fund;

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

          (3) The  Trustee  is not an  affiliate  of any of the  Depositor,  the
     underwriter specified in the applicable Prospectus Supplement, the Servicer
     (if any),  any obligor with respect to Mortgage Loans included in the Trust
     Fund  constituting  more than five  percent  of the  aggregate  unamortized
     principal balance of the assets in the Trust Fund, or any affiliate of such
     parties (the "Restricted Group"); and

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


                                       95


<PAGE>

     If the  conditions  to an Individual  Exemption  are met,  whether or not a
Plan's  assets would be deemed to include an ownership  interest in the Mortgage
Loans  in  a  Mortgage  Pool,  the  acquisition,   holding  and  resale  of  the
Certificates by Plans would be exempt from the prohibited transaction provisions
of ERISA and the Code.

     Moreover,   an  Individual   Exemption  can  provide  relief  from  certain
self-dealing/conflict of interest prohibited transactions,  only if, among other
requirements,  (i) a Plan's  investment  in  Certificates  of any class does not
exceed twenty-five  percent of all of the Certificates of that Class outstanding
at the time of the  acquisition  and (ii)  immediately  after the acquisition no
more than  twenty-five  percent of the assets of the Plan with  respect to which
such person is a fiduciary are invested in Certificates representing an interest
in one or more trusts containing assets sold or served by the same person.

     PTE  83-1.   Prohibited   Transaction  Class  Exemption  83-1  for  Certain
Transactions  Involving  Mortgage Pool  Investment  Trusts ("PTE 83-1")  permits
certain  transactions  involving the creation,  maintenance  and  termination of
certain  residential  mortgage pools and the  acquisition and holding of certain
residential mortgage pool pass-through certificates by Plans, whether or not the
Plan's assets would be deemed to include an ownership  interest in the mortgages
in the mortgage pool, and whether or not such  transactions  would  otherwise be
prohibited under ERISA.

     The term "mortgage pool pass-through certificate" is defined in PTE 83-1 as
"a certificate  representing  a beneficial  undivided  fractional  interest in a
mortgage pool and entitling  the holder of such a  certificate  to  pass-through
payment of principal and interest from the pooled mortgage loans,  less any fees
retained by the pool  sponsor." It appears that,  for purposes of PTE 83-1,  the
term "mortgage pool pass-through  certificate" would include Certificates issued
in a single Class or in multiple  classes that  evidence a beneficial  undivided
fractional  interest  in a  mortgage  pool of one-  to  four-family  residential
mortgage loans and entitle the holder thereof to both a specified  percentage of
future interest payments (after permitted deductions) and a specified percentage
of future principal payments.

     However,  it appears  that PTE 83-1 does or might not apply to the purchase
and holding of (a) Certificates that evidence the beneficial ownership only of a
specified percentage of future interest payments (after permitted deductions) on
a Trust Fund or only of a specified percentage of future principal payments on a
Trust Fund, (b) Residual  Certificates,  (c) Certificates  evidencing  ownership
interests in a Trust Fund which  includes  Mortgage Loans secured by multifamily
residential properties or shares issued by cooperative housing corporations,  or
(d) Certificates which are subordinated to other classes of Certificates of such
Series. Accordingly,  unless exemptive relief other than PTE 83-1 applies, Plans
should not purchase any such Certificates.

     PTE 83-1 sets forth certain "general conditions" and "specific  conditions"
to its  applicability.  Section 11 of PTE 83-1 sets forth the following  general
conditions to the application of the exemption:  (i) the maintenance of a system
of insurance or other  protection for the pooled  mortgage loans or the property
securing such loans, and for indemnifying  certificateholders against reductions
in  pass-through  payments due to property  damage or defaults in loan payments;
(ii)  the  existence  of a pool  trustee  who is not an  affiliate  of the  pool
sponsor;  and  (iii) a  requirement  that  the sum of all  payments  made to and
retained by the pool  sponsor,  and all funds inuring to the benefit of the pool
sponsor as a result of the  administration  of the mortgage pool, must represent
not more than  adequate  consideration  for  selling  the  mortgage  loans  plus
reasonable  compensation for services  provided by the pool sponsor to the pool.
The  system of  insurance  or  protection  referred  to in clause (i) above must
provide such  protection and  indemnification  up to an amount not less than the
greater of 1% of the aggregate unpaid principal  balance of the pooled mortgages
or the unpaid  principal  balance of the largest mortgage in the pool. It should
be noted  that in  promulgating  PTE 83-1  (and a  predecessor  exemption),  the
Department did not have under its consideration  interests in pools of the exact
nature as some of the Certificates described herein.

  
                                       96


<PAGE>

Exempt Plans

     Employee benefit plans which are governmental  plans (as defined in Section
3(32) of ERISA), and certain church plans (as defined in Section 3(33) of ERISA)
are not subject to ERISA  requirements  and assets of such plans may be invested
in Senior  Certificates  without  regard to the ERISA  considerations  described
above, subject to the provisions of other applicable federal and state law.

Unrelated Business Taxable Income -- Residual Certificates

     The purchase of a Residual  Certificate by such plans, or by most varieties
of  ERISA  Plans,  may give  rise to  "unrelated  business  taxable  income"  as
described in Code Sections 511-515 and 860E.  Further,  prior to the purchase of
Residual  Certificates,  a prospective  transferee may be required to provide an
affidavit to a transferor  that it is not a  "Disqualified  Organization"  which
term  includes  certain  tax-exempt  entities  not subject to Code  Section 511,
including  certain  governmental  plans,  as discussed  herein under the caption
"Certain  Federal Income Tax  Consequences--Federal  Income Tax Consequences for
REMIC Certificates--Income Tax Consequences for REMIC  Certificates--Taxation of
Residual   Certificates--Tax-Related   Restrictions   on  Transfer  of  Residual
Certificates."

     Due to the complexity of these rules and the penalties imposed upon persons
involved in prohibited transactions, it is particularly important that potential
investors who are Plan fiduciaries  carefully  consider the  consequences  under
ERISA of their acquisition and ownership of Certificates.

     The sale of Certificates to a Plan is in no respect a representation by the
Depositor or the applicable  underwriter that this investment meets all relevant
legal  requirements  with  respect  to  investments  by  Plan  generally  or any
particular  Plan, or that this  investment is appropriate for Plans generally or
any particular Plan.

                                LEGAL INVESTMENT

     If specified in the related Prospectus Supplement,  the Certificates of one
or more classes offered  pursuant to this  Prospectus will constitute  "mortgage
related  securities" for purposes of the Secondary  Mortgage Market  Enhancement
Act of 1984, as amended  ("SMMEA"),  so long as they are rated in one of the two
highest  rating  categories by at least one  nationally  recognized  statistical
rating  organization.  As "mortgage related  securities," such Certificates will
constitute legal investments for persons,  trusts,  corporations,  partnerships,
associations,  business trusts and business entities (including, but not limited
to,   state-chartered   savings  banks,   commercial  banks,  savings  and  loan
associations and insurance  companies,  as well as trustees and state government
employee  retirement  systems) created pursuant to or existing under the laws of
the United States or of any state (including the District of Columbia and Puerto
Rico) whose  authorized  investments are subject to state regulation to the same
extent that,  under  applicable law,  obligations  issued by or guaranteed as to
principal  and  interest by the United  States or any agency or  instrumentality
thereof  constitute  legal  investments for such entities.  Pursuant to SMMEA, a
number of states  enacted  legislation,  on or before the October 3, 1991 cutoff
for such enactments, limiting to varying extents the ability of certain entities
(in particular, insurance companies) to invest in "mortgage related securities,"
in most cases by requiring  the affected  investors to rely solely upon existing
state  law,  and  not  SMMEA.  Accordingly,   the  investors  affected  by  such
legislation will be authorized to invest in the Certificates  only to the extent
provided in such legislation.

     SMMEA also amended the legal  investment  authority of federally  chartered
depository  institutions as follows:  federal savings and loan  associations and
federal  savings  banks may  invest in,  sell or  otherwise  deal with  mortgage
related  securities  without  limitation  as to the  percentage  of their assets
represented  thereby,  federal  credit  unions  may invest in  mortgage  related
securities,  and national  banks may purchase  mortgage  related  securities for
their own account  without  regard to the  limitations  generally  applicable to
investment  securities set forth in 12 U.S.C. ss. 24 (Seventh),  subject in each
case to such  regulations as the  applicable  federal  regulatory  authority may
prescribe.  In this  connection,  federal  credit unions should review  National
Credit  Union  Administration  (the "NCUA")  Letter to Credit  Unions No. 96, as
modified by Letter No. 108, which  includes  guidelines to assist federal credit
unions in making investment decisions for mortgage related securities.  The NCUA


                                       97


<PAGE>

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
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


                                       98


<PAGE>

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
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.


                                       99


<PAGE>

                             ADDITIONAL INFORMATION

     Copies of the Registration  Statement of which this Prospectus forms a part
and the  exhibits  thereto  are on  file at the  offices  of the  Commission  in
Washington,  D.C.  Copies may be obtained at rates  prescribed by the Commission
upon request to the Commission,  and may be inspected,  without  charge,  at the
offices of the Commission,  450 Fifth Street, N.W., Washington,  D.C. 20549. See
"Available Information."

     Copies of FHLMC's most recent  Offering  Circular  for FHLMC  Certificates,
FHLMCs Information  Statement and the most recent Supplement to such Information
Statement  and any quarterly  report made  available by FHLMC can be obtained by
writing or calling the Investor Inquiry Department at FHLMC at 8200 Jones Branch
Drive,  McLean  Virginia  22102 (outside  Washington,  D.C.  metropolitan  area,
telephone  800-336-FMPC;  within Washington,  D.C.  metropolitan area, telephone
703-759-8160). The Depositor has not and will not participate in the preparation
of FHLMC's Offering Circulars, Information Statements or Supplements.

     Copies of FNMA's most recent  Prospectus for FNMA  Certificates  and FNMA's
annual report and  quarterly  financial  statements  as well as other  financial
information are available from the Senior Vice President for Investor  Relations
of FNMA, 3900 Wisconsin Avenue, N.W., Washington, D.C. 20016 (202-752-7115). The
Depositor  has not  and  will  not  participate  in the  preparation  of  FNMA's
Prospectuses.


                                      100


<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, 106
Excess servicing  ...........................................................102
Extension protection..........................................................40
FASIT .........................................................................2
FASIT High-Yield Securities ................................................2,11
FASIT Ownership Interest ......................................................2
FASIT Regular Securities ...................................................2,11


                                      101


<PAGE>

FDIC..........................................................................55
FHLBB.........................................................................72
FIRREA........................................................................80
Fitch........................................................................107
Foreign persons..............................................................105
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........................................................................106
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
Registration Statement.........................................................3


                                      102


<PAGE>

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...................................................100
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
Thrift institutions...........................................................93
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


                                      103



<PAGE>

================================================================================

     No  dealer,  salesman  or  other  person  has been  authorized  to give any
information or to make any representations not contained in this Prospectus and,
if given or made, such information or representations must not be relied upon as
having been authorized by the Depositor 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 by anyone in any
jurisdiction  in which such an offer or  solicitation  is not  authorized  or in
which the person making such offer or  solicitation is not qualified to do so or
to anyone to whom it is unlawful to make any such offer or solicitation. Neither
the delivery of this Prospectus  Supplement and the 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

                                                                            Page
                                                                            ----
                              PROSPECTUS SUPPLEMENT

Summary Terms of the Certificates ................................          S-3
Risk Factors .....................................................          S-25
Description of the Mortgage Loans ................................          S-27
IHE Funding Corp. ................................................          S-52
Irwin Home Equity Corporation ....................................          S-52
Irwin Home Equity Corporation, as Servicer .......................          S-52
Allocations of Payments on the HELOCs
  Between the Trust Balances and
  the Additional Balances ........................................          S-53
Prepayment and Yield Considerations ..............................          S-54
Description of the Certificates ..................................          S-59
Servicing of the Mortgage Loans ..................................          S-73
The Trustee ......................................................          S-80
The Certificate Insurance Policies and
  the Certificate Insurer ........................................          S-80
Certain Federal Income Tax Considerations ........................          S-84
ERISA Considerations .............................................          S-85
Legal Investment .................................................          S-87
Plan of Distribution .............................................          S-87
Ratings ..........................................................          S-88
Report of Experts ................................................          S-88
Legal Matters ....................................................          S-88
Index of Significant Prospectus
  Supplement Definitions .........................................          S-89

                                   PROSPECTUS

Reports ..................................................................     3
Available Information ....................................................     3
Incorporation of Certain Information
  by Reference ...........................................................     3
Summary of Prospectus ....................................................     4
Risk Factors .............................................................    13
The Trust Funds ..........................................................    18
Description of the Certificates ..........................................    29
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 ......................................    64
Certain Legal Aspects of the Mortgage
  Loans and Contracts ....................................................    67
Certain Federal Income Tax Consequences ..................................    81
ERISA Considerations .....................................................    93
Legal Investment .........................................................    96
Plan of Distribution .....................................................    98
Legal Matters ............................................................    99
Rating ...................................................................    99
Additional Information ...................................................    99
Index of Significant Definitions .........................................   100

================================================================================


================================================================================

                          Irwin Home Equity Corporation
                                  Trust 1997-1

                                IHE Funding Corp.
                                    (Seller)

                          Irwin Home Equity Corporation
                                   (Servicer)

                                        &

                              Prudential Securities
                          Secured Financing Corporation
                                   (Depositor)

                                   $55,000,000
                             Class A-1 Certificates

                                   $32,000,000
                             Class A-2 Certificates

                                   $13,000,000
                             Class A-3 Certificates

                       Mortgage Pass-Through Certificates,
                                  Series 1997-1



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



                       Prudential Securities Incorporated



                                  June 6, 1997

================================================================================


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