PRUDENTIAL SECURITIES SECURED FINANCING CORP
424B5, 1997-12-23
ASSET-BACKED SECURITIES
Previous: SECURED INVESTMENT RESOURCES FUND LP III, 10-Q, 1997-12-23
Next: CITIBANK SOUTH DAKOTA N A, 8-K, 1997-12-23




PROSPECTUS SUPPLEMENT
(To Prospectus Dated June 10, 1997)

                     Emergent Home Equity Loan Trust 1997-4
                                  $148,500,000

                    $36,000,000 Class A-1 Variable Rate Notes
                  $22,000,000 Class A-2 6.470% Fixed Rate Notes
                  $20,000,000 Class A-3 6.505% Fixed Rate Notes
                  $29,000,000 Class A-4 6.700% Fixed Rate Notes
                  $26,500,000 Class A-5 7.080% Fixed Rate Notes
                  $15,000,000 Class A-6 6.685% Fixed Rate Notes

                              Emergent Group, Inc.
                             (Parent of Originator)
[LOGO OMITTED]                                                    [LOGO OMITTED]
                             Emergent Mortgage Corp.
                             (Servicer & Originator)

               Prudential Securities Secured Financing Corporation
                                   (Depositor)

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

     The  Emergent  Home  Equity Loan Asset  Backed  Securities,  Series  1997-4
(collectively,   the  "Securities")   will  consist  of  six  classes  of  Notes
(collectively  the "Notes" or the "Class A Notes") of Emergent  Home Equity Loan
Trust 1997-4 (the "Trust"),  designated as (i) the Class A-1 Variable Rate Notes
(the "Class A-1 Variable  Rate Notes" or the "Variable  Rate  Notes"),  (ii) the
Class A-2 6.470% Fixed Rate Notes (the "Class A-2 Fixed Rate Notes"),  (iii) the
Class A-3 6.505% Fixed Rate Notes (the "Class A-3 Fixed Rate  Notes"),  (iv) the
Class A-4 6.700%  Fixed Rate Notes (the "Class A-4 Fixed Rate  Notes"),  (v) the
Class A-5 7.080%  Fixed Rate Notes (the  "Class A-5 Fixed Rate  Notes")  and the
Class A-6  6.685%  Fixed Rate Notes  (the  "Class  A-6 Fixed  Rate  Notes"  and,
collectively  with the Class  A-2 Fixed  Rate  Notes,  the Class A-3 Fixed  Rate
Notes,  the Class A-4 Fixed Rate Notes and the Class A-5 Fixed Rate  Notes,  the
"Fixed   Rate   Notes"),   together   with   certificates   (collectively,   the
"Certificates")  representing  beneficial  ownership interests in the Trust. The
rights of the holders of the Certificates to receive  distributions with respect
to the Mortgage Loans  (defined  below) will be subordinate to the rights of the
holders of the Class A Notes to the extent  described  herein.  Only the Class A
Notes are offered hereby.

     Payments in respect of principal  and interest on the Class A Notes will be
made, to the extent described  herein, on the 15th day of each month or, if such
day is not a business day, on the next  succeeding  business  day,  beginning on
January 15, 1998 (each, a "Payment Date"). Interest payable with respect to each
Payment Date will accrue,  in the case of the  Variable  Rate Notes,  during the
period from and including each Payment Date (or, with respect to the January 15,
1998 Payment  Date,  the Closing  Date) to and  including  the day preceding the
current  Payment  Date,  and,  in the case of the Fixed Rate  Notes,  during the
calendar month immediately preceding the month in which the current Payment Date
shall occur.  Interest  will be  calculated,  in the case of the  Variable  Rate
Notes, on the basis of the actual number of days elapsed in the related Interest
Accrual Period (defined below) and a 360 day year, and, in the case of the Fixed
Rate Notes,  on the basis of a 360-day year  consisting of twelve 30-day months,
and will be based on the then  outstanding  applicable  Note  Principal  Balance
(defined  below) and the  applicable  Interest  Rate  (defined  below)  thereon,
subject to deferral as described herein based on certain interest shortfalls.

     On or  before  the  date  of  issuance  of the  Notes,  Financial  Security
Assurance Inc. (the "Insurer") will issue a Financial  Guaranty Insurance Policy
(the  "Policy")  relating to the Notes in favor of the  Indenture  Trustee.  The
Policy will  require the Insurer to make  certain  Insured  Payments (as defined
herein)  on the  Notes.  See  "Description  of the Notes --  Financial  Guaranty
Insurance Policy" herein.

                                   FSA [LOGO]

PROCEEDS  OF THE  ASSETS  COMPRISING  THE TRUST  PROPERTY  (DEFINED  BELOW)  AND
PROCEEDS  FROM THE POLICY ARE THE SOLE  SOURCE OF PAYMENTS ON THE CLASS A NOTES.
THE  CLASS  A  NOTES  DO NOT  REPRESENT  AN  OBLIGATION  OF OR  INTEREST  IN THE
DEPOSITOR,  THE ORIGINATOR,  THE  CONTRIBUTOR,  THE SPONSOR,  THE SERVICER,  THE
INDENTURE  TRUSTEE,  THE OWNER  TRUSTEE OR ANY OF THEIR  RESPECTIVE  AFFILIATES.
NEITHER  THE CLASS A NOTES NOR THE  UNDERLYING  MORTGAGE  LOANS ARE  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.

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

PROSPECTIVE INVESTORS SHOULD CONSIDER THE FACTORS SET FORTH UNDER "RISK FACTORS"
BEGINNING ON PAGE S-20 OF THIS PROSPECTUS SUPPLEMENT.

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

     The Class A Notes will be purchased by Prudential  Securities  Incorporated
(the  "Underwriter") 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 from the sale of the Class A Notes will
be  approximately  $147,980,250,  before  deducting  expenses  estimated  to  be
approximately $600,000 in the aggregate, and before adding accrued interest. See
"Use of Proceeds" herein.

     The Class A Notes are offered by the  Underwriter  when,  as and if issued,
subject to delivery by the Trust 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 Notes will be  available  for delivery
through the facilities of The Depository Trust Company, CEDEL S.A. and Euroclear
on or about December 23, 1997.

                       Prudential Securities Incorporated

           The date of this Prospectus Supplement is December 4, 1997

<PAGE>

     The Trust is a business trust formed under the Delaware  Business Trust Act
pursuant  to a Trust  Agreement  dated  as of  November  26,  1997  (the  "Trust
Agreement") between Emergent Residual Holding Corp., as Sponsor,  and Wilmington
Trust Company, as Owner Trustee (the "Owner Trustee").

     The Notes are limited recourse debt obligations of the Trust payable solely
from Trust  Property  and the  Policy.  The  property  of the Trust (the  "Trust
Property")  consists  primarily of a segregated  pool (the  "Mortgage  Pool") of
closed end,  fixed rate home equity loans  secured by mortgages on single family
residences  (which  may be  attached,  detached,  part of a  two-to-four  family
dwelling,  a condominium unit,  townhouse or unit in a planned unit development)
and manufactured housing (the "Mortgage Loans"). The Mortgage Loans were or will
be originated or acquired by Emergent  Mortgage Corp. (the  "Originator") in the
ordinary  course of its business.  The  Originator  will  contribute  all of its
right,  title and  interest in and to the  Mortgage  Loans to Emergent  Mortgage
Holdings Corporation (the "Contributor")  pursuant to a "Contribution  Agreement
and  Assignment"  dated as of  December  1, 1997  between  the  Originator,  the
Contributor and Emergent Group, Inc. The Contributor will then contribute all of
its  right,  title and  interest  in and to the  Mortgage  Loans and any  rights
against the Originator  under the  Contribution  Agreement and Assignment to the
Sponsor  pursuant  to a  "Contribution  Agreement  and  Assignment"  dated as of
December 1, 1997 between the Contributor,  the Sponsor and Emergent Group,  Inc.
The Sponsor  will then sell all of its right,  title and  interest in and to the
Mortgage  Loans and any rights  against the  Originator  and/or the  Contributor
under the  relevant  Contribution  Agreement  and  Assignment  to the  Depositor
pursuant to an  "Unaffiliated  Seller's  Agreement" dated as of December 1, 1997
between the Sponsor and the Depositor.  The Depositor will transfer the Mortgage
Loans and its rights  against  the  Originator,  Contributor  and Sponsor to the
Trust pursuant to a "Sale and Servicing Agreement," dated as of December 1, 1997
(the "Sale and Servicing Agreement"),  among the Trust, the Depositor,  Emergent
Mortgage Corp., as Servicer, and First Union National Bank, as Indenture Trustee
(the "Indenture  Trustee").  The Notes will be issued by the Trust,  and will be
secured by the Mortgage Loans and entitled to the benefits of the Policy,  under
an Indenture  dated as of December 1, 1997  between the Trust and the  Indenture
Trustee (the "Indenture").

     The yield to  maturity on the Class A Notes will be  sensitive  to the rate
and  timing  of  principal  payments   (including   prepayments,   defaults  and
repurchases) on the Mortgage Loans. The Mortgage Loans may be prepaid in full or
in part at any time,  generally  without  penalty.  See  "Summary of  Prospectus
Supplement   --  Special   Prepayment   Considerations",   "--   Special   Yield
Considerations" and "Yield on the Notes" herein.

     An election  will be made to treat the Trust as a "real  estate  investment
trust" ("REIT") for federal income tax purposes.  As described more fully herein
and in the Prospectus,  the Class A Notes will be treated as indebtedness of the
Trust  for  federal  income  tax  purposes.  See  "Certain  Federal  Income  Tax
Consequences" herein and in the Prospectus.

     Prior to their  issuance,  there has been no market  for the Class A Notes.
There is no assurance that a market for the Class A Notes will develop or, if it
does develop,  that it will provide the holders of the Class A Notes (the "Class
A  Noteholders")  with  liquidity  or will  continue for the life of the Class A
Notes. The Underwriter  intends,  but is not obligated,  to make a market in the
Class A Notes. See "Risk Factors" herein.

     As provided herein under "The Insurer -- Incorporation of Certain Documents
by Reference,"  the Originator will provide without charge to any person to whom
this  Prospectus  Supplement is delivered,  upon oral or written request of such
person,  a copy  of  any or all  financial  statements  incorporated  herein  by
reference.  Requests for such copies  should be directed as provided  under "The
Insurer -- Incorporation of Certain Documents by Reference" herein.

     The Class A Notes offered by this  Prospectus  Supplement are being offered
pursuant  to its  Prospectus  dated  June 10,  1997,  of which  this  Prospectus
Supplement  is a part and which  accompanies  this  Prospectus  Supplement.  The
Prospectus contains important  information  regarding this offering which is not
contained herein, and prospective investors are urged to read the Prospectus and
this  Prospectus  Supplement  in  full.  Sales of the  Class A Notes  may not be
consummated  unless the purchaser has received both this  Prospectus  Supplement
and the Prospectus.

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

     To the extent that any  statements  in this  Prospectus  Supplement  modify
statements  contained  in the  Prospectus,  the  statements  in this  Prospectus
Supplement shall control.

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

     On the Closing Date, the mortgage  loans  identified as of December 1, 1997
having  an  aggregate  Stated  Principal  Balance  of  $92,034,591.56,  will  be
transferred  to the Trust (such  mortgage  loans being referred to herein as the
"Initial  Mortgage  Loans").  Additional  closed end, fixed rate mortgage loans,
having an expected  aggregate Stated Principal Balance of  $20,465,408.44  and a
maximum aggregate Stated Principal Balance of  $57,965,408.44,  may be deposited
in the Trust on the Closing Date (such  mortgage  loans being referred to as the
"Additional  Mortgage Loans"). On the Closing Date, cash equal to the difference
between $150,000,000 and the sum of the Stated Principal Balances of the Initial
Mortgage Loans and the Additional  Mortgage Loans,  but not in excess of 33.333%
of the sum of the Stated  Principal  Balances of the Initial  Mortgage Loans and
the Additional Mortgage Loans (the "Pre-Funding  Limit"), will be deposited from
the proceeds of the sale of the Class A Notes into the  Pre-Funding  Account (as
defined  herein).  The Sale and Servicing  Agreement  provides  that  additional
mortgage loans,  having an aggregate Stated Principal  Balance not to exceed the
Pre-Funding Limit,  shall,  subject to availability and certain other conditions
described  herein, be purchased from time to time on or before February 28, 1998
from  funds  deposited  on the  Closing  Date in the  Pre-Funding  Account  (the
mortgage  loans so  purchased  being  referred  to as the  "Pre-Funded  Mortgage
Loans").  Funds so deposited in the Pre-Funding  Account and not so used will be
distributed  on the March 16, 1998 Payment  Date,  if less than  $100,000,  as a
principal  payment to Noteholders  then entitled to principal or, if $100,000 or
more, as a prepayment of principal of the Class A Notes,  pro rata, on the basis
of the  respective  Note Principal  Balances of the Notes of each Class.  In the
event the difference  between  $150,000,000  and the sum of the Stated Principal
Balances of the Initial  Mortgage  Loans and the  Additional  Mortgage  Loans is
greater than the Pre-Funding  Limit,  cash in an amount equal to the excess over
the Pre-Funding Limit shall be deposited on the Closing Date into the Redemption
Account (hereinafter defined). Amounts so deposited in the Redemption Account on
the Closing Date will be  distributed  on the first  Payment  Date, if less than
$100,000,  as a principal  payment to Noteholders then entitled to principal or,
if $100,000 or more,  as a prepayment  of  principal  of the Class A Notes,  pro
rata, on the basis of the  respective  Note  Principal  Balances of the Notes of
each Class.

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

     IN  CONNECTION   WITH  THIS  OFFERING,   THE   UNDERWRITER  MAY  ENGAGE  IN
TRANSACTIONS THAT STABILIZE,  MAINTAIN OR AFFECT THE MARKET PRICE OF THE CLASS A
NOTES,  INCLUDING  PURCHASES OF CLASS A NOTES TO STABILIZE  THE MARKET PRICE AND
THE  IMPOSITION OF BIDS.  FOR A  DESCRIPTION  OF THESE  ACTIVITIES  SEE "PLAN OF
DISTRIBUTION" IN THIS PROSPECTUS SUPPLEMENT.

<PAGE>

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

                        SUMMARY OF PROSPECTUS SUPPLEMENT

     The  following  summary is  qualified  in its  entirety by reference to the
detailed   information   appearing  elsewhere  herein  and  in  the  Prospectus.
Capitalized  terms used but not  defined  herein are defined  elsewhere  in this
Prospectus Supplement on the pages indicated in the "Index of Defined Terms" or,
to the extent not defined therein,  shall have the meanings  assigned thereto in
the Prospectus.

Title of Series...............   Emergent   Home   Equity   Loan  Asset   Backed
                                 Securities,  Series 1997-4 (the  "Securities"),
                                 consisting    of   six    classes    of   Notes
                                 (collectively,  the "Notes" or "Class A Notes")
                                 and    certificates    (the     "Certificates")
                                 representing  beneficial ownership interests in
                                 the Trust. The Notes will be issued pursuant to
                                 the  Indenture.  The Notes will  consist of six
                                 classes of notes,  designated  as (i) the Class
                                 A-1  Variable  Rate  Notes,  (ii) the Class A-2
                                 Fixed  Rate  Notes,  (iii)  the Class A-3 Fixed
                                 Rate  Notes,  (iv) the  Class  A-4  Fixed  Rate
                                 Notes,  (v) the Class A-5 Fixed  Rate Notes and
                                 (vi) the Class A-6 Fixed Rate  Notes.  Only the
                                 Class A Notes are offered hereby.

Offered Notes.................   The Class A-1 Variable  Rate Notes will have an
                                 initial  principal  balance of $36,000,000 (the
                                 "Original  Class A-1 Note Principal  Balance");
                                 the  Class A-2 Fixed  Rate  Notes  will have an
                                 initial  principal  balance of $22,000,000 (the
                                 "Original  Class A-2 Note Principal  Balance");
                                 the  Class A-3 Fixed  Rate  Notes  will have an
                                 initial  principal  balance of $20,000,000 (the
                                 "Original  Class A-3 Note Principal  Balance");
                                 the  Class A-4 Fixed  Rate  Notes  will have an
                                 initial  principal  balance of $29,000,000 (the
                                 "Original  Class A-4 Note Principal  Balance");
                                 the  Class A-5 Fixed  Rate  Notes  will have an
                                 initial  principal  balance of $26,500,000 (the
                                 "Original  Class A-5 Note Principal  Balance");
                                 and the Class A-6 Fixed Rate Notes will have an
                                 initial  principal  balance of $15,000,000 (the
                                 "Original Class A-6 Note Principal Balance").

Cut-off Date..................   The opening of business on December 1, 1997 for
                                 any Initial  Mortgage  Loan and the  respective
                                 origination  dates  thereof for any  Additional
                                 Mortgage Loan or any Pre-Funded Mortgage Loan.

Closing Date..................   On or about December 23, 1997.

Final Maturity Date...........   May 15,  2007 for the Class A-1  Variable  Rate
                                 Notes, October 15, 2010 for the Class A-2 Fixed
                                 Rate Notes, 

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


                                      S-1
<PAGE>

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

                                 December  15, 2012 for the Class A-3 Fixed Rate
                                 Notes, January 15, 2013 for the Class A-4 Fixed
                                 Rate Notes, December 15, 2028 for the Class A-5
                                 Fixed Rate Notes, and December 15, 2028 for the
                                 Class A-6 Fixed Rate Notes.

Trust.........................   Emergent  Home  Equity  Loan  Trust  1997-4,  a
                                 Delaware  business  trust formed  pursuant to a
                                 Trust  Agreement  dated as of November 26, 1997
                                 between  Emergent  Residual  Holding Corp.,  as
                                 Sponsor, and Wilmington Trust Company, as Owner
                                 Trustee (the "Owner Trustee").

Depositor ....................   The Trust will acquire the Mortgage  Loans from
                                 Prudential    Securities    Secured   Financing
                                 Corporation  (the  "Depositor").  The Depositor
                                 will  acquire  the  Mortgage   Loans  from  the
                                 Sponsor  and  sell  the  Mortgage  Loans to the
                                 Trust. See "The Depositor" in the Prospectus.

Sponsor.......................   Emergent   Residual   Holding  Corp.   (in  its
                                 capacity  as  seller  to  the  Depositor,   the
                                 "Sponsor").   The  Sponsor   will  acquire  the
                                 Mortgage  Loans from the  Contributor  and sell
                                 the Mortgage Loans to the Depositor.

Contributor...................   Emergent Mortgage Holdings  Corporation (in its
                                 capacity as  contributor  of the Mortgage Loans
                                 to  the  Sponsor,   the   "Contributor").   The
                                 Contributor  will  acquire the  Mortgage  Loans
                                 from Emergent  Mortgage  Corp.  and  contribute
                                 them to the Sponsor.

Originator and Servicer.......   Emergent   Mortgage  Corp.,  a  South  Carolina
                                 corporation  (in its capacity as  originator of
                                 the Mortgage Loans,  the  "Originator"  and, in
                                 its capacity as servicer of the Mortgage Loans,
                                 the   "Servicer").   The  principal   executive
                                 offices of Emergent  Mortgage Corp. are located
                                 at 15 South Main Street,  Greenville, SC 29601,
                                 and its telephone number is (864) 235-8056. See
                                 "The Servicer and the Originator" and "Sale and
                                 Servicing Agreement--The Servicer" herein.

Indenture Trustee.............   First  Union  National  Bank,  as trustee  (the
                                 "Indenture  Trustee").  See "Description of the
                                 Notes--The Indenture Trustee" herein.

The Mortgage Pool.............   The  Mortgage  Pool will consist of closed end,
                                 fixed  rate  home  equity  loans  evidenced  by
                                 promissory  notes  and  secured  by first  lien
                                 mortgages  or deeds  of trust on  single-family
                                 residences  (which may be  attached,  detached,
                                 part  of  a  two-to-four  family  dwelling,   a

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


                                      S-2
<PAGE>

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

                                 condominium  unit,  townhouse  or a  unit  in a
                                 planned  unit   development)  and  manufactured
                                 housing (the "Mortgaged Properties").

                                 There are 1,366 Initial  Mortgage Loans secured
                                 by  Mortgaged  Properties  located in 35 states
                                 and the District of  Columbia.  With respect to
                                 the  Initial  Mortgage  Loans as of the Cut-off
                                 Date: the aggregate  Stated  Principal  Balance
                                 was   $92,034,591.56;   the  Stated   Principal
                                 Balances ranged from $11,000.00 to $550,000.00;
                                 the  average  Stated   Principal   Balance  was
                                 $67,375.25;  the  Mortgage  Rates  ranged  from
                                 8.500%  to  15.803%;   the   weighted   average
                                 Mortgage Rate was 11.250%;  100% of the Initial
                                 Mortgage   Loans  are  secured  by  first  lien
                                 mortgages;   96.13%  of  the  aggregate  Stated
                                 Principal  Balances of the Mortgage  Loans were
                                 secured   by   mortgages   on    owner-occupied
                                 properties;  73.68%  of  the  aggregate  Stated
                                 Principal Balance of the Initial Mortgage Loans
                                 were fully amortizing;  26.32% of the aggregate
                                 Stated   Principal   Balances  of  the  Initial
                                 Mortgage Loans  contained  "balloon"  payments;
                                 the original  Loan-to-Value  Ratios ranged from
                                 11.000%  to  96.000%;   the  weighted   average
                                 original  Loan-to-Value Ratio was 76.445%;  the
                                 original terms to stated  maturity  ranged from
                                 120 months to 361 months;  the weighted average
                                 original   term   to   stated    maturity   was
                                 approximately  203 months;  the remaining terms
                                 to stated  maturity  ranged  from 118 months to
                                 361 months; the weighted average remaining term
                                 to  stated  maturity  was   approximately   202
                                 months;  and no more than 0.60% of the  Initial
                                 Mortgage   Loans  are   secured  by   Mortgaged
                                 Properties  located  in any one postal ZIP code
                                 area.  While  all of  the  Mortgage  Loans  are
                                 secured by first liens on the related Mortgaged
                                 Properties,   approximately   66.25%   of   the
                                 Mortgaged   Properties   with  respect  to  the
                                 Initial  Mortgage Loans are also  encumbered by
                                 second  liens  originated  or  acquired  by the
                                 Originator  (the "Piggy Back Mortgage  Loans").
                                 The combined  Loan-to-Value Ratios of the Piggy
                                 Back   Mortgage   Loans   (when   taking   into
                                 consideration    the   additional   liens)   is
                                 approximately    95.519%   and   the   combined
                                 Loan-to-Value  Ratios of the  Initial  Mortgage
                                 Loans  (when  taking  into   consideration  the
                                 additional liens) is approximately 94.472%.

                                 The  Additional   Mortgage  Loans  (as  defined
                                 herein) and the  Pre-Funded  Mortgage Loans (as
                                 defined  

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


                                      S-3
<PAGE>

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

                                 herein)  to  be  purchased  by  the  Trust,  if
                                 available,  will be  originated or purchased by
                                 the  Originator,  contributed by the Originator
                                 to   the   Contributor,   contributed   by  the
                                 Contributor to the Sponsor, sold by the Sponsor
                                 to the Depositor and then sold by the Depositor
                                 to the Trust. The Sale and Servicing  Agreement
                                 will provide that the Additional Mortgage Loans
                                 and Pre-Funded  Mortgage  Loans, as well as all
                                 of the Mortgage Loans  following the conveyance
                                 of   such   Additional   Mortgage   Loans   and
                                 Pre-Funded  Mortgage  Loans to the Trust,  must
                                 conform to certain  specified  characteristics.
                                 See  "The   Mortgage   Pool  --  Conveyance  of
                                 Additional   Mortgage   Loans  and   Pre-Funded
                                 Mortgage Loans" in this Prospectus Supplement.

                                 The Initial Mortgage Loans, Additional Mortgage
                                 Loans and  Pre-Funded  Mortgage  Loans shall be
                                 sold to the Trust  subject to certain  security
                                 interests and liens securing certain  warehouse
                                 or  other  loan   facilities   (the  "Warehouse
                                 Liens").  However,  pursuant  to the  Sale  and
                                 Servicing   Agreement,   the  Trust   shall  be
                                 obligated   to  satisfy   and   discharge   the
                                 Warehouse  Liens from the net  proceeds  of the
                                 issuance  of the Notes or from the  Pre-Funding
                                 Account, as the case may be.

                                 The Trust will be  obligated  to  purchase  the
                                 Pre-Funded  Mortgage Loans from time to time on
                                 or before  February  28,  1998,  subject to the
                                 availability thereof (the date of conveyance of
                                 any Pre-Funded Mortgage Loan to the Trust being
                                 a "Pre-Funded Loan Transfer Date" in request of
                                 such  Pre-Funded  Mortgage Loan). In connection
                                 with  each  purchase  of  Pre-Funded   Mortgage
                                 Loans,  the Trust will be  required to apply no
                                 more   than  100%  of  the   aggregate   Stated
                                 Principal  Balance of such Pre-Funded  Mortgage
                                 Loans,  as of their  respective  Cut-off Dates,
                                 from   the    Pre-Funding    Account   to   the
                                 satisfaction  and  discharge  of any  Warehouse
                                 Liens with respect to such Pre-Funded  Mortgage
                                 Loans. Under the Sale and Servicing  Agreement,
                                 the   Depositor   will  be  obligated  to  sell
                                 Pre-Funded  Mortgage Loans to the Trust and the
                                 Trust  will  be   obligated,   subject  to  the
                                 satisfaction  of certain  conditions  described
                                 therein,  to purchase such Pre-Funded  Mortgage
                                 Loans.  The Trust may purchase  the  Pre-Funded
                                 Mortgage  Loans only from the Depositor and not
                                 from any other  person.  See "The Mortgage Pool
                                 -- Conveyance of

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


                                      S-4
<PAGE>

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

                                 Additional   Mortgage   Loans  and   Pre-Funded
                                 Mortgage Loans" in this Prospectus Supplement.

Interest Coverage
   Account....................   On the Closing Date,  cash will be deposited in
                                 a  trust   account  (the   "Interest   Coverage
                                 Account") in the name of the Indenture  Trustee
                                 on behalf of the  Trust.  The amount on deposit
                                 in the  Interest  Coverage  Account,  including
                                 reinvestment  income  thereon,  will be used by
                                 the Indenture  Trustee to fund certain interest
                                 shortfalls  during  the  Pre-Funding  Period as
                                 described  herein  under  "Description  of  the
                                 Notes--Interest   Coverage   Account."  Amounts
                                 remaining  in  the  Interest  Coverage  Account
                                 after the first Payment Date  following the end
                                 of the Pre-Funding Period and not used for such
                                 purpose are required to be paid to the Sponsor.
                                 The Interest  Coverage  Account will  terminate
                                 immediately following such Payment Date.

Pre-Funding  Account...........  On  the  Closing   Date,   cash  equal  to  the
                                 difference between  $150,000,000 and the sum of
                                 the Stated  Principal  Balances  of the Initial
                                 Mortgage  Loans  and  the  Additional  Mortgage
                                 Loans as of their respective Cut-off Dates, but
                                 not in  excess  of  33.333%  of the  sum of the
                                 Stated   Principal   Balances  of  the  Initial
                                 Mortgage  Loans  and  the  Additional  Mortgage
                                 Loans  (the  "Pre-Funding   Limit"),   will  be
                                 deposited  by  the  Indenture   Trustee  in  an
                                 account (the "Pre-Funding Account") held in the
                                 name of the Indenture  Trustee on behalf of the
                                 Trust (the amount so deposited  being  referred
                                 to herein as the "Original Pre-Funded Amount").
                                 Such Original  Pre-Funded Amount will be funded
                                 from the sale of the Class A Notes,  and may be
                                 used to acquire additional  mortgage loans (the
                                 "Pre-Funded  Mortgage Loans") during the period
                                 (the  "Pre-Funding  Period")  from the  Closing
                                 Date until  February  28,  1998.  The  Original
                                 Pre-Funded  Amount  will be reduced  during the
                                 Pre-Funding  Period by the amount  thereof used
                                 to  purchase   Pre-Funded   Mortgage  Loans  in
                                 accordance  with  the  terms  of the  Sale  and
                                 Servicing   Agreement.   Any   portion  of  the
                                 Original  Pre-Funded  Amount  remaining  in the
                                 Pre-Funding   Account   at   the   end  of  the
                                 Pre-Funding  Period will be  distributed on the
                                 March  16,  1998  Payment  Date,  if less  than
                                 $100,000, as a principal payment to Noteholders
                                 then entitled to distributions of principal or,
                                 if  $100,000  or  more,   as  a  prepayment  of
                                 principal  of the Class A Notes,  pro rata,  on
                                 the  basis  of the  respective  Note  Principal
                                 Balances

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


                                      S-5
<PAGE>

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

                                 of the Notes of each  Class.  See "Yield on the
                                 Notes--General Prepayment Considerations", "The
                                 Mortgage    Pool--Conveyance    of   Additional
                                 Mortgage Loans and Pre-Funded  Mortgage  Loans"
                                 and  "Descriptions  of  the  Notes--Pre-Funding
                                 Account".

Redemption Account............   On  the  Closing  Date,  it  is  expected  that
                                 approximately   $20,465,408.44   of  Additional
                                 Mortgage Loans will be transferred to the Trust
                                 and that the  difference  between  $150,000,000
                                 and the sum of the Stated Principal Balances of
                                 the Initial  Mortgage  Loans and the Additional
                                 Mortgage Loans as of their  respective  Cut-off
                                 Dates will not exceed  the  Pre-Funding  Limit.
                                 However,  in the event that such  difference is
                                 greater than the Pre-Funding Limit, cash in the
                                 amount of the excess over the Pre-Funding Limit
                                 shall be  deposited  from the  proceeds  of the
                                 sale of the Class A Notes  into an  account  in
                                 the name of, and  maintained  by, the Indenture
                                 Trustee on behalf of the Trust (the "Redemption
                                 Account").   Any  amounts  on  deposit  in  the
                                 Redemption  Account will be  transferred by the
                                 Indenture  Trustee  on the first  Payment  Date
                                 into  the  Distribution  Account,  and  will be
                                 distributed,   if  less  than  $100,000,  as  a
                                 principal  payment to Noteholders then entitled
                                 to  distributions  of principal or, if $100,000
                                 or more,  as a  prepayment  of principal of the
                                 Class A Notes,  pro  rata,  on the basis of the
                                 respective Note Principal Balances of the Notes
                                 of each Class. See "Yield on the Notes--General
                                 Prepayment  Considerations"  and "The  Mortgage
                                 Pool--Conveyance  of Additional  Mortgage Loans
                                 and Pre-Funded Mortgage Loans".

Underwriting Standards;
   Representations............   The Mortgage  Loans will be  contributed by the
                                 Originator to the  Contributor,  contributed by
                                 the Contributor to the Sponsor, sold by Sponsor
                                 to Depositor  and sold by the  Depositor to the
                                 Trust.  All of the Mortgage  Loans were or will
                                 have  been   originated   or  acquired  by  the
                                 Originator,  generally in  accordance  with the
                                 underwriting criteria described herein.

Registration of Offered
   Notes......................   Holders  of the  Class A Notes  may hold  their
                                 interest  in the  Class  A  Notes  through  The
                                 Depository Trust Company ("DTC"), in the United
                                 States,  or  CEDEL,   S.A.   ("CEDEL")  or  the
                                 Euroclear  System  ("Euroclear"),   in  Europe.
                                 Transfers  within DTC,  

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


                                      S-6
<PAGE>

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

                                 CEDEL or Euroclear, as the case may be, will be
                                 in   accordance   with  the  usual   rules  and
                                 operating  procedures  of the relevant  system.
                                 Cross-market  transfers between persons holding
                                 directly or indirectly  through DTC, on the one
                                 hand, and  counterparties  holding  directly or
                                 indirectly  through CEDEL or Euroclear,  on the
                                 other,   will  be   effected   in  DTC  through
                                 Citibank, N.A. or The Chase Manhattan Bank, the
                                 relevant   depositaries   (collectively,    the
                                 "Depositaries")    of   CEDEL   or   Euroclear,
                                 respectively,  and each a participating  member
                                 of DTC.  The  Class A Notes  will be  initially
                                 registered  in the  name  of  CEDE  & Co.,  the
                                 nominee of DTC.  The  interests  of the Class A
                                 Noteholders will be represented by book entries
                                 on  the  records  of  DTC,   its   Participants
                                 (defined   below)  and  Indirect   Participants
                                 (defined   below)   for  the   benefit  of  the
                                 beneficial  owners  of the  Class A Notes  (the
                                 "Note Owners").  Notes representing the Class A
                                 Notes  will be issued in  definitive  form only
                                 under the limited  circumstances  described  in
                                 the  Prospectus.  In the  case  of the  Class A
                                 Notes,  all  references  herein to "Holders" or
                                 "Noteholders" reflect the rights of Note Owners
                                 as they may  indirectly  exercise  such  rights
                                 through DTC, CEDEL, Euroclear and participating
                                 members thereof,  except as otherwise specified
                                 herein.  The  Class A  Notes  are  issuable  in
                                 minimum  denominations of $1,000 and increments
                                 of $1,000 in excess  thereof,  except  that any
                                 Note in book-entry  form in an amount less than
                                 $1,000   shall   be   issued   in   a   minimum
                                 denomination equal to the amount represented by
                                 such Note.

Interest Rate.................   The  "Interest  Rate"  on the  Class A Notes on
                                 each  Payment  Date  will be a rate  per  annum
                                 equal  to:  (i) in the  case of the  Class  A-1
                                 Variable  Rate  Notes,  the  lesser  of (a) the
                                 London  interbank  offered  rate for  one-month
                                 United   States   dollar   deposits   ("LIBOR")
                                 (calculated as described under  "Description of
                                 the  Certificates--Calculation of LIBOR") as of
                                 the   second   business   day   prior   to  the
                                 immediately  preceding  Payment Date (or in the
                                 case of the January 15, 1998 Payment  Date,  as
                                 of the second business day prior to the Closing
                                 Date) plus 0.16% per annum and (b) 10.50%  (the
                                 "Class A-1 Interest Rate"), (ii) in the case of
                                 the Class A-2 Fixed  Rate  Notes,  6.470%  (the
                                 "Class A-2 Interest  Rate"),  (iii) in the case
                                 of the Class A-3 Fixed Rate Notes,  6.505% (the
                                 "Class A-3 Interest Rate"), (iv) in the case of
                                 the Class A-4 Fixed  

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


                                      S-7
<PAGE>

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

                                 Rate Notes,  6.700%  (the  "Class A-4  Interest
                                 Rate"),  (v) in the case of the Class A-5 Fixed
                                 Rate Notes,  7.080%  (the  "Class A-5  Interest
                                 Rate")  and (vi) in the case of the  Class  A-6
                                 Fixed  Rate  Notes,   6.685%  (the  "Class  A-6
                                 Interest Rate").

Payments-General..............   Payments  on the Class A Notes  will be made on
                                 the 15th day of each  month  or, if such day is
                                 not a  business  day,  on the  next  succeeding
                                 business  day,  beginning  on January 15, 1998.
                                 The  "Collection  Period"  with  respect to any
                                 Payment Date is the calendar month  immediately
                                 preceding  the month in which such Payment Date
                                 occurs. The  "Determination  Date" with respect
                                 to any  Payment  Date is the 5th  business  day
                                 prior  to  such  Payment  Date.  The  "Interest
                                 Accrual  Period" for any Payment Date is (i) in
                                 the case of the Class A-1 Variable  Rate Notes,
                                 the period from and including each Payment Date
                                 (or,  with  respect  to the  January  15,  1998
                                 Payment   Date,   the  Closing   Date)  to  and
                                 including the day preceding the current Payment
                                 Date,  and (ii) in the case of the  Fixed  Rate
                                 Notes, the calendar month immediately preceding
                                 the month in which such  Payment  Date  occurs.
                                 All  calculations  of  interest  on the Class A
                                 Notes  will  be  based,  in  the  case  of  the
                                 Variable  Rate Notes,  on the actual  number of
                                 days  elapsed in the related  Interest  Accrual
                                 Period and a 360-day  year,  and in the case of
                                 the  Fixed  Rate  Notes,   on  a  360-day  year
                                 consisting   of  twelve  30-day   months.   See
                                 "Description of the Notes--Interest  Rates" and
                                 "Description of the  Notes--Interest  Payments"
                                 herein.

Interest Payments.............   On each  Payment  Date,  holders of the Class A
                                 Notes  will be  entitled  to  receive  interest
                                 payments (the "Interest  Distribution  Amount")
                                 in an  amount  equal  to (i)  interest  accrued
                                 during the related  Interest  Accrual Period on
                                 the Note  Principal  Balance of the  applicable
                                 Class  A Note  at the  related  Interest  Rate,
                                 reduced  by  the  Shortfall  Interest  Deferred
                                 Amount,  if any,  for such  Payment  Date  with
                                 respect to the  applicable  Class A Note,  plus
                                 (ii)  to the  extent  the  remaining  Available
                                 Distribution  Amount for such  Payment  Date is
                                 sufficient for the payment thereof, the Accrued
                                 Shortfall  Interest  Carry Forward  Amount,  if
                                 any,  for such Payment Date with respect to the
                                 applicable   Class  A  Note.   The   "Shortfall
                                 Interest  Deferred Amount" for any Payment Date
                                 with respect to any Class A Note is the amount,
                                 if any, of interest  accrued during the related
                                 Interest Accrual Period on the Note

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


                                      S-8
<PAGE>

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

                                 Principal  Balance  of such Class A Note at the
                                 related Interest Rate that is not available for
                                 payment  on  such   Payment  Date  out  of  the
                                 Available Distribution Amount due to Relief Act
                                 Shortfalls and Prepayment Interest  Shortfalls.
                                 The "Accrued  Shortfall  Interest Carry Forward
                                 Amount"  with respect to any Payment Date shall
                                 be  the  amount  of  the   Shortfall   Interest
                                 Deferred  Amounts  carried over from  preceding
                                 Payment Dates together with interest thereon at
                                 the related  Interest Rate from such  preceding
                                 Payment  Dates  to the  current  Payment  Date.
                                 Interest accrued on any Class A Note during the
                                 Interest  Accrual  Period  with  respect to any
                                 Payment Date, at the applicable  Interest Rate,
                                 less the Shortfall Interest Deferred Amount for
                                 such Payment Date,  shall be due and payable on
                                 such  Payment  Date.   The  Accrued   Shortfall
                                 Interest  Carry Forward  Amount for any Payment
                                 Date in  respect  of any Class A Note  shall be
                                 due and  payable on each  Payment  Date (to the
                                 extent  sufficient  funds are available for the
                                 payment thereof) and on the final Payment Date.
                                 The  Policy   does  not  cover  the   Shortfall
                                 Interest   Deferred   Amount  or  the   Accrued
                                 Shortfall  Interest Carry Forward  Amount.  The
                                 effect  of the  foregoing  provisions  is  that
                                 payment of any Accrued Shortfall Interest Carry
                                 Forward  Amount may be funded only from any Net
                                 Monthly Excess Cashflow (as defined below) that
                                 would  otherwise  be  paid  to  holders  of the
                                 Certificates.    See    "Description   of   the
                                 Notes--Interest Payments" herein.

Principal Payments............   On each Payment Date, the Class A Notes, in the
                                 order and in the amount the respective  Classes
                                 are  entitled  to  payment,  will  receive  the
                                 Principal  Distribution  Amount in reduction of
                                 the Note Principal  Balance of each such Class.
                                 Any  remaining  unpaid  principal  of the Notes
                                 will be due and  payable  on  their  respective
                                 Final Maturity Dates.  The Class A Notes (other
                                 than the Class A-6 Fixed  Rate Notes and except
                                 to the extent of any  prepayment of the Class A
                                 Notes  resulting  from  distributions  from the
                                 Redemption Account or the Pre-Funding  Account)
                                 are "sequential pay" in that the Holders of the
                                 Class A-5 Fixed  Rate  Notes  will  receive  no
                                 payments of principal  until the Class A-4 Note
                                 Principal  Balance (as defined  below) has been
                                 reduced to zero,  the  Holders of the Class A-4
                                 Fixed Rate Notes will  receive no  payments  of
                                 principal  until the  Class A-3 Note  Principal
                                 Balance (as defined  below) has been 

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


                                      S-9
<PAGE>

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

                                 reduced to zero,  the  Holders of the Class A-3
                                 Fixed Rate Notes will  receive no  payments  of
                                 principal  until the  Class A-2 Note  Principal
                                 Balance (as defined  below) has been reduced to
                                 zero and the  Holders  of the  Class  A-2 Fixed
                                 Rate Notes will  receive no payments  until the
                                 Class  A-1  Note  Principal  Balance  has  been
                                 reduced to zero.  The  Holders of the Class A-6
                                 Fixed  Rate  Notes are  entitled  to receive on
                                 each  Payment  Date,  in respect of  principal,
                                 payment of the Class A-6  Lockout  Distribution
                                 Amount (as defined below) for such Payment Date
                                 to the extent such Lockout  Distribution Amount
                                 does not  exceed  the  lesser of the  Principal
                                 Distribution  Amount or the remaining Class A-6
                                 Note  Principal  Balance (as defined below) for
                                 such  Payment  Date;  provided,  that if on any
                                 Payment  Date  the  Class  A-5  Note  Principal
                                 Balance is zero, holders of the Class A-6 Fixed
                                 Rate Notes  will be  entitled  to  receive  the
                                 entire Principal  Distribution  Amount for such
                                 Payment  Date,  up to the  remaining  Class A-6
                                 Note Principal Balance.

                                 On each  Payment  Date an  amount  equal to the
                                 Principal  Distribution Amount (defined below),
                                 less  any  amount  to be  distributed  on  such
                                 Payment Date from the Redemption Account or the
                                 Pre-Funding  Account  as a  prepayment  of  the
                                 Class A Notes,  pro  rata,  on the basis of the
                                 respective Note Principal Balances of the Notes
                                 of each  Class,  will be paid in the  following
                                 order:  first,  to the Holders of the Class A-6
                                 Fixed Rate Notes, to the extent of the least of
                                 (x) the Principal  Distribution Amount, (y) the
                                 Class A-6 Note Principal  Balance,  and (z) the
                                 Class A-6 Lockout Distribution Amount,  second,
                                 to the Holders of the Class A-1  Variable  Rate
                                 Notes  until  the  Class  A-1  Note   Principal
                                 Balance has been reduced to zero, third, to the
                                 Holders of the Class A-2 Fixed Rate Notes until
                                 the Class A-2 Note  Principal  Balance has been
                                 reduced to zero,  fourth, to the Holders of the
                                 Class A-3 Fixed Rate Notes  until the Class A-3
                                 Note  Principal  Balance  has been  reduced  to
                                 zero,  fifth,  to the  Holders of the Class A-4
                                 Fixed  Rate  Notes  until  the  Class  A-4 Note
                                 Principal  Balance  has been  reduced  to zero,
                                 sixth,  to the  Holders  of the Class A-5 Fixed
                                 Rate Notes  until the Class A-5 Note  Principal
                                 Balance has been reduced to zero,  and seventh,
                                 to the  Holders  of the Class  A-6  Fixed  Rate
                                 Notes  until  the  Class  A-6  Note   Principal
                                 Balance has been reduced to zero.

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


                                      S-10
<PAGE>

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

                                 The Principal Distribution Amount will include,
                                 to the  extent  of  available  funds  from  the
                                 Mortgage Pool and except as otherwise described
                                 herein,  the  principal  portion of all monthly
                                 payments  on the  Mortgage  Loans to the extent
                                 received during the related  Collection Period,
                                 all unscheduled  amounts received in respect of
                                 the   Mortgage   Loans   during   the   related
                                 Collection   Period  that  are   allocable   to
                                 principal  (including  proceeds of repurchases,
                                 prepayments,    liquidations    and   insurance
                                 (excluding  payments  made under the  Policy)),
                                 principal  adjustments on account of shortfalls
                                 relating to  substitutions  of Mortgage  Loans,
                                 deposits to the  Distribution  Account from the
                                 Redemption  Account (if any),  and  deposits to
                                 the  Distribution  Account from the Pre-Funding
                                 Account, and in the event that the Class A Note
                                 Principal  Balance exceeds the aggregate Stated
                                 Principal  Balance of the Mortgage  Loans,  the
                                 amount      of      such       excess      (the
                                 "Overcollateralization  Deficit"),  and will be
                                 adjusted  as a result of the  related  required
                                 level  of   subordination,   all  as  described
                                 herein.  The "Class A-1 Note Principal Balance"
                                 as of any date of determination is equal to the
                                 Original  Class  A-1  Note  Principal  Balance,
                                 reduced  by  the   aggregate   of  all  amounts
                                 allocable to principal  previously  distributed
                                 with  respect  to the Class A-1  Variable  Rate
                                 Notes.  The "Class A-2 Note Principal  Balance"
                                 as of any date of determination is equal to the
                                 Original  Class  A-2  Note  Principal  Balance,
                                 reduced  by  the   aggregate   of  all  amounts
                                 allocable to principal  previously  distributed
                                 with respect to the Class A-2 Fixed Rate Notes.
                                 The "Class A-3 Note  Principal  Balance"  as of
                                 any  date  of  determination  is  equal  to the
                                 Original  Class  A-3  Note  Principal  Balance,
                                 reduced  by  the   aggregate   of  all  amounts
                                 allocable to principal  previously  distributed
                                 with respect to the Class A-3 Fixed Rate Notes.
                                 The "Class A-4 Note  Principal  Balance"  as of
                                 any determination date is equal to the Original
                                 Class A-4 Note  Principal  Balance,  reduced by
                                 the  aggregate  of  all  amounts  allocable  to
                                 principal  previously  distributed with respect
                                 to the Class A-4 Fixed Rate  Notes.  The "Class
                                 A-5   Note   Principal   Balance"   as  of  any
                                 determination  date is  equal  to the  Original
                                 Class A-5 Note  Principal  Balance,  reduced by
                                 the  aggregate  of  all  amounts  allocable  to
                                 principal  previously  distributed with respect
                                 to the Class A-5 Fixed Rate  Notes.  The "Class
                                 A-6   Note   Principal   

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


                                      S-11
<PAGE>

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

                                 Balance" as of any determination  date is equal
                                 to  the  Original   Class  A-6  Note  Principal
                                 Balance,   reduced  by  the  aggregate  of  all
                                 amounts   allocable  to  principal   previously
                                 distributed with respect to the Class A-6 Fixed
                                 Rate Notes.

                                 The "Class A-6 Lockout Distribution Amount" for
                                 any Payment Date will be the product of (i) the
                                 applicable  Class A-6  Lockout  Percentage  for
                                 such  Payment  Date (as set out below) and (ii)
                                 the Class  A-6  Lockout  Pro-Rata  Distribution
                                 Amount for such  Payment  Date.  The "Class A-6
                                 Lockout Percentage" for each Payment Date shall
                                 be as follows:

                                 Payment Date                 Lockout Percentage
                                 ------------                 ------------------

                                 January 1998 - December 2000            0%
                                 January 2001 - December 2002           45%
                                 January 2003 - December 2003           80%
                                 January 2004 - December 2004          100%
                                 Subsequent to December 2004           300%
                              
                                 The "Class A-6  Lockout  Pro Rata  Distribution
                                 Amount" for any Payment  Date will be an amount
                                 equal to the  product  of (x) a  fraction,  the
                                 numerator  of  which  is  the  Class  A-6  Note
                                 Principal  Balance  immediately  prior  to such
                                 Payment  Date and the  denominator  of which is
                                 the  aggregate of the Class A-1 Note  Principal
                                 Balance,  Class  A-2  Note  Principal  Balance,
                                 Class  A-3 Note  Principal  Balance,  Class A-4
                                 Note   Principal   Balance,   Class   A-5  Note
                                 Principal  Balance and Class A-6 Note Principal
                                 Balance   (collectively,   the  "Class  A  Note
                                 Principal  Balance"),  in each case immediately
                                 prior  to  such  Payment  Date,   and  (y)  the
                                 Principal  Distribution Amount for such Payment
                                 Date.

                                 In  addition,   on  each  Payment  Date,  funds
                                 received  as a  result  of a  claim  under  the
                                 Policy in the  event the  Overcollateralization
                                 Deficit exceeds the Net Monthly Excess Cashflow
                                 (defined  below)  as of  such  Payment  Date (a
                                 "Remaining Overcollateralization Deficit") will
                                 be distributed, as a component of the Principal
                                 Distribution  Amount,  by or on  behalf  of the
                                 Indenture Trustee to the holders of the Class A
                                 Notes. See "Description of the Notes--Financial
                                 Guaranty Insurance Policy" herein.

                                 "Net Monthly  Excess  Cashflow" for any Payment
                                 Date  is  equal  to  the   excess  of  (x)  the
                                 Available  Distribution Amount for such Payment
                                 Date over (y) 

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


                                      S-12
<PAGE>

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

                                 the  sum  for  such  Payment  Date  of (A)  the
                                 Accrued Note Interest and any Accrued Shortfall
                                 Interest  Carry Forward  Amount  payable to the
                                 holders of the Class A Notes and (B) the amount
                                 described in clauses  (b)(i)  through  (iii) of
                                 the definition of Principal Distribution Amount
                                 set   forth   under    "Description    of   the
                                 Notes--Principal  Distributions  of the Class A
                                 Notes" herein.

                                 The  subordination  and  cash  flow  provisions
                                 applicable  to  the  Securities  will,  to  the
                                 extent of available funds,  result in a limited
                                 acceleration  of the principal  payments to the
                                 holders  of the Class A Notes  relative  to the
                                 principal  payments  received  on the  Mortgage
                                 Loans,    to   the   extent   the   amount   of
                                 overcollateralization is less than the Required
                                 Subordinated    Amount.    The    subordination
                                 provisions  are  more  fully   described  under
                                 "--Credit  Enhancement"  below and "Description
                                 of the Notes-Overcollateralization  Provisions"
                                 herein. Such subordination  provisions may have
                                 the effect of shortening  the weighted  average
                                 life of the  Class A Notes  by  increasing  the
                                 rate at which  principal is  distributed to the
                                 Class A Noteholders.

Servicing Fee.................   The "Servicing  Fee" as of any Payment Date, to
                                 be retained by the Servicer each month, will be
                                 an  amount  equal  to  0.50%  per  annum on the
                                 Stated Principal  Balance of each Mortgage Loan
                                 on the related Determination Date.

Credit Enhancement............   The credit enhancement provided for the benefit
                                 of  the  Class  A   Noteholders   consists   of
                                 overcollateralization  and the Policy,  each as
                                 described below and herein.

                                 Overcollateralization: On the Closing Date, the
                                 aggregate  principal  balance  of the  Mortgage
                                 Loans as of the Cut-off  Date plus the Original
                                 Pre-Funded  Amount  and the  amount (if any) in
                                 the Redemption  Account will exceed the Class A
                                 Note Principal Balance by $1,500,000. Under the
                                 Indenture,   the   principal   balance  of  the
                                 Mortgage Loans plus the remaining unused amount
                                 of  the  Original  Pre-Funded  Amount  will  be
                                 required  subsequent  to the  Closing  Date  to
                                 exceed the Class A Note Principal  Balance by a
                                 specified    amount    (i.e.,    the   Required
                                 Subordinated Amount). Until the actual level of
                                 overcollateralization    increases    to   such
                                 required  level,  to the  extent  of  available
                                 funds,   a  temporary   period  of  accelerated
                                 amortization  of the Class A Notes  relative 

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


                                      S-13
<PAGE>

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

                                 to the  amortization  of the Mortgage Loan Pool
                                 will occur.

                                 The Indenture provides that, subject to certain
                                 trigger tests set forth  therein,  the required
                                 level of overcollateralization  may increase or
                                 decrease over time. An increase would result in
                                 a temporary or permanent  period of accelerated
                                 amortization  of the Class A Notes to  increase
                                 the actual  level of  overcollateralization  to
                                 equal its increased  required level; a decrease
                                 would   result   in  a   temporary   period  of
                                 decelerated  amortization  of the Class A Notes
                                 to    decrease     the    actual    level    of
                                 overcollateralization  to  equal  its  required
                                 level.      See     "Description     of     the
                                 Notes--Overcollateralization        Provisions"
                                 herein.

                                 The Financial  Guaranty  Insurance Policy:  The
                                 Class A Notes will be  entitled  to the benefit
                                 of a financial  guaranty  insurance policy (the
                                 "Policy")  to be issued by  Financial  Security
                                 Assurance  Inc.,  discussed  more  fully  under
                                 "--Financial  Guaranty Insurance Policy" below.
                                 See also "Description of the Notes" herein.

Financial Guaranty 
  Insurance Policy............   The Insurer will issue the Policy as a means of
                                 providing  credit  enhancement  to the  Class A
                                 Notes.  Under  the  Policy,  the  Insurer  will
                                 irrevocably   and   unconditionally   guarantee
                                 payment  to  the  Indenture  Trustee,  for  the
                                 benefit of the holders of the Class A Notes, on
                                 each Payment Date, as further described herein,
                                 of an  amount  that will  cover any  shortfalls
                                 (except  for the  Shortfall  Interest  Deferred
                                 Amount and  Accrued  Shortfall  Interest  Carry
                                 Forward  Amount) in amounts  available  for the
                                 Interest  Distribution  Amount  for the Class A
                                 Notes plus any Remaining  Overcollateralization
                                 Deficits.   The  Policy  will  also   guarantee
                                 payment  to  the  Indenture  Trustee,  for  the
                                 benefit of the holders of the Class A Notes, of
                                 the  Class  A  Note  Principal  Balance  to the
                                 extent  unpaid  on the  final  Payment  Date or
                                 earlier  termination of the Trust. A payment by
                                 the  Insurer  under the Policy is  referred  to
                                 herein as an "Insured Payment." The Policy does
                                 not  guarantee the holders of the Class A Notes
                                 any specified rate of principal  payments.  See
                                 "Description of the  Notes--Financial  Guaranty
                                 Insurance Policy" herein.

Monthly Advances..............   The  Servicer is  required to make  advances in
                                 respect of  delinquent  payments of interest on
                                 the  Mortgage  Loans,  to the extent  described
                                 herein and only to the extent that the Servicer
                                 determines  such advances  

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


                                      S-14
<PAGE>

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

                                 would be recoverable  from future  payments and
                                 collections on the Mortgage  Loans.  As further
                                 described herein,  the credit  enhancement will
                                 provide  protection to the holders of the Class
                                 A Notes against any  shortfalls  resulting from
                                 delinquencies  as to which a Monthly Advance is
                                 not made or is determined to be nonrecoverable.
                                 See   "Description   of   the    Notes--Monthly
                                 Advances" herein and "Servicing of the Mortgage
                                 Loans and  Contracts--Advances  and Limitations
                                 Thereon" in the Prospectus.

Record Date...................   The Record Date for each  Payment  Date will be
                                 the close of business on the last  business day
                                 of the month  preceding the month in which such
                                 Payment Date occurs.  See  "Description  of the
                                 Notes--General" herein.

Redemption of Notes...........   Optional  Redemption:  At its option, the Trust
                                 (with  the  consent  of  the  Insurer,  if  the
                                 exercise of such option  would result in a draw
                                 on the  Policy or would  result in  outstanding
                                 amounts due to the Insurer  under the Insurance
                                 Agreement) may effect the early  retirement and
                                 redemption  of the  Notes,  in whole but not in
                                 part,  on any  Payment  Date  after  which  the
                                 aggregate  Class A Note  Principal  Balance  is
                                 $14,850,000  or less.  In the  event  the Trust
                                 exercises  such option,  the  redemption  price
                                 payable in connection  therewith generally will
                                 be (i)  100% of the  then  outstanding  Class A
                                 Note Principal  Balance,  plus (ii) one month's
                                 interest on the then outstanding Class A-1 Note
                                 Principal  Balance  thereof  at the  Class  A-1
                                 Interest Rate, one month's interest on the then
                                 outstanding Class A-2 Note Principal Balance at
                                 the  Class  A-2  Interest   Rate,  one  month's
                                 interest on the then outstanding Class A-3 Note
                                 Principal  Balance  at the Class  A-3  Interest
                                 Rate,   one   month's   interest  on  the  then
                                 outstanding Class A-4 Note Principal Balance at
                                 the  Class  A-4  Interest   Rate,  one  month's
                                 interest on the then outstanding Class A-5 Note
                                 Principal  Balance  at the Class  A-5  Interest
                                 Rate  and  one  month's  interest  on the  then
                                 outstanding Class A-6 Note Principal Balance at
                                 the Class A-6  Interest  Rate,  plus  (iii) any
                                 previously  accrued but unpaid interest thereon
                                 (the "Redemption Price").

                                 Redemption in Certain Events: Following a final
                                 determination  by the Internal  Revenue Service
                                 (the   "IRS")  or  by  a  court  of   competent
                                 jurisdiction, in each case from which no appeal
                                 is taken  within  the  

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


                                      S-15
<PAGE>

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

                                 permitted  time  for  such  appeal,  or if  any
                                 appeal    is   taken,    following    a   final
                                 determination  of such  appeal  from  which  no
                                 further appeal can be taken, to the effect that
                                 the Trust  does not and will no longer  qualify
                                 as a REIT  pursuant  to Section  856 et seq. of
                                 the Internal  Revenue Code of 1986,  as amended
                                 (the "Code"),  at any time on or after the date
                                 which is 30 calendar days  following such final
                                 determination, the Insurer may direct the Trust
                                 to  redeem   all  of  the   Classes   of  Notes
                                 then-outstanding  at the Redemption  Price. The
                                 Trust may fund such  redemption  through a sale
                                 of some or all of the assets of the  Trust.  If
                                 the  Trust  has not  effected  such  redemption
                                 within  sixty  (60)  days  of  receipt  of  the
                                 direction from the Insurer to redeem the Notes,
                                 the Insurer may purchase from the Trust some or
                                 all of the  assets of the Trust  sufficient  to
                                 fund  the   redemption  of  the  Notes  at  the
                                 Redemption Price.

                                 Any  redemption  of the Notes  pursuant  to the
                                 above described provisions may affect the yield
                                 on the Notes.  See  "Yield on the  Notes--Early
                                 Payment or Redemption of Notes" herein.

Purchase Options..............   At its option,  the Servicer  (with the consent
                                 of the Insurer,  if such purchase  would result
                                 in a draw on the  Policy  or  would  result  in
                                 outstanding  amounts due the Insurer  under the
                                 Insurance   Agreement)   or  the   Insurer  may
                                 purchase  all of the Mortgage  Loans,  together
                                 with any properties in respect thereof acquired
                                 by the Trust,  on any Payment Date on which the
                                 aggregate  principal  balance  of the  Mortgage
                                 Loans and such  properties  remaining is 10% or
                                 less,   in  the  case  of  a  purchase  by  the
                                 Servicer,  and 5% or  less,  in the  case  of a
                                 purchase  by  the  Insurer,  of  the  aggregate
                                 Stated Principal  Balance of the Mortgage Loans
                                 as of the Cut-off Dates  thereof.  In the event
                                 the  Servicer  or the  Insurer  exercises  such
                                 option,   the   purchase   price   payable   in
                                 connection therewith generally will be equal to
                                 par plus  accrued  interest  for each  Mortgage
                                 Loan  at  the   related   mortgage   rate  (the
                                 "Mortgage Rate") to but not including the first
                                 day of the month in which such repurchase price
                                 is  distributed,  together with any amounts due
                                 to the Servicer for servicing  compensation  at
                                 the Servicing Fee rate,  but in the case of the
                                 exercise   of  the   option  in  favor  of  the
                                 Servicer,  not less than the Redemption  Price.
                                 See   "Description   of   the   Notes--Purchase
                                 Options" herein.

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


                                      S-16
<PAGE>

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

Special Prepayment 
  Considerations..............   The rate and timing of distributions  allocable
                                 to  principal on the Class A Notes will depend,
                                 in general, on the rate and timing of principal
                                 payments (including prepayments and collections
                                 upon defaults,  liquidations,  insured payments
                                 and  repurchases) on the Mortgage Loans and the
                                 allocation  thereof  to  pay  principal  on the
                                 Class A Notes  as  provided  herein.  As is the
                                 case with asset  backed  securities  generally,
                                 the Class A Notes are  subject  to  substantial
                                 inherent  cashflow  uncertainties  because  the
                                 related  Mortgage  Loans may be  prepaid at any
                                 time. See "The Mortgage Pool" herein.

                                 Generally,  when prevailing  interest rates are
                                 increasing,  prepayment rates on mortgage loans
                                 tend to decrease;  a decrease in the prepayment
                                 rates on the  Mortgage  Loans will  result in a
                                 reduced rate of principal payments to investors
                                 in  the   Class   A  Notes   at  a  time   when
                                 reinvestment  at such higher  prevailing  rates
                                 would be desirable. Conversely, when prevailing
                                 interest rates are declining,  prepayment rates
                                 on mortgage loans tend to increase; an increase
                                 in the  prepayment  rates on the Mortgage Loans
                                 will  result  in a  greater  rate of  return of
                                 principal  to investors in the Class A Notes at
                                 a time when  reinvestment at comparable  yields
                                 may not be possible.

Special Yield Considerations..   The yield to maturity on the Class A Notes will
                                 depend,  in general,  on (i) the purchase price
                                 and  (ii)  the rate  and  timing  of  principal
                                 payments     (including    insured    payments,
                                 prepayments  and  collections   upon  defaults,
                                 liquidations  and  repurchases) on the Mortgage
                                 Loans and the application thereof to reduce the
                                 Class  A Note  Principal  Balance,  as  well as
                                 other factors.

                                 In general,  if the Class A Notes are purchased
                                 at  a  premium  and   principal   distributions
                                 thereon occur at a rate faster than anticipated
                                 at the time of purchase,  the investor's actual
                                 yield  to  maturity  will be  lower  than  that
                                 assumed at the time of purchase.  Also,  if the
                                 Class A Notes are  purchased  at a discount and
                                 principal distributions thereon occur at a rate
                                 slower  than  that   assumed  at  the  time  of
                                 purchase,   the  investor's   actual  yield  to
                                 maturity  will be lower  than  that  originally
                                 anticipated.

                                 The yield on the Notes may also be  affected by
                                 the   operation  of  the   provisions   of  the
                                 Indenture  relating to 

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


                                      S-17
<PAGE>

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

                                 optional redemption of the Notes, redemption of
                                 the   Notes   in   connection   with  a   final
                                 determination  that the Trust does not  qualify
                                 and will no longer qualify as a REIT,  payments
                                 on the Notes from the Redemption Account and/or
                                 the  Pre-Funding  Account  and  payments on the
                                 Notes  upon  exercise  by  the  Insurer  or the
                                 Servicer of its right to purchase  the Mortgage
                                 Loans  and   properties   acquired  in  respect
                                 thereof. See "Yield on the Notes--Early Payment
                                 or Redemption of Notes".

Certain Federal Income
   Tax Consequences...........   An election  will be made to treat the Trust as
                                 a real estate  investment  trust  ("REIT")  for
                                 federal income tax purposes.  The Class A Notes
                                 will be  treated as  indebtedness  of the Trust
                                 for federal  income tax purposes.  See "Certain
                                 Federal Income Tax Consequences"  herein and in
                                 the Prospectus.

Ratings.......................   It is a condition  to the issuance of the Notes
                                 that  the  Class  A Notes  be  rated  "AAA"  by
                                 Standard & Poor's Ratings Services,  a division
                                 of The McGraw-Hill Companies, Inc. ("Standard &
                                 Poor's"),   and  "Aaa"  by  Moody's   Investors
                                 Service, Inc.  ("Moody's").  The ratings on the
                                 Class A Notes are based in part on the  ratings
                                 of the claims-paying  ability of the Insurer by
                                 Standard  & Poor's and  Moody's.  Any change in
                                 the ratings of the Insurer by Standard & Poor's
                                 and  Moody's  may  result  in a  change  in the
                                 ratings on the Class A Notes. The Depositor has
                                 not  requested  that any rating agency rate the
                                 Class A Notes  other than as stated  above.  If
                                 another  rating agency were to rate the Class A
                                 Notes,  such rating  agency may assign a rating
                                 different from the ratings  described  above. 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.   A  security
                                 rating  does  not  address  the   frequency  of
                                 prepayments   on  the  Mortgage  Loans  or  the
                                 corresponding effect on yield to investors. See
                                 "Yield on the Notes" and "Ratings" herein.

Legal Investment..............   The Class A Notes will not be "mortgage related
                                 securities" within the meaning of the Secondary
                                 Mortgage   Market   Enhancement   Act  of  1984
                                 ("SMMEA"). The appropriate  characterization of
                                 the   Class  A  Notes   under   various   legal
                                 investment  restrictions,  and thus the ability
                                 of investors  subject to these  restrictions to
                                 purchase  the Class A Notes, may

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


                                      S-18
<PAGE>

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

                                 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 Class
                                 A Notes constitute legal  investments for them.
                                 See  "Legal   Investment"  herein  and  in  the
                                 Prospectus.

ERISA Considerations..........   The Employee  Retirement Income Security Act of
                                 1974,  as  amended   ("ERISA")  places  certain
                                 restrictions   on  those   pension   and  other
                                 employee  benefits  plans to which it  applies.
                                 Pursuant  to  regulations  issued by the United
                                 States   Department  of  Labor  defining  "plan
                                 assets,"  if the  Notes  are  considered  to be
                                 indebtedness    without    substantial   equity
                                 features  under  local  law,  the assets of the
                                 Trust  will  not be  considered  assets  of any
                                 ERISA plan holding the Notes, thereby generally
                                 avoiding   potential   application  of  ERISA's
                                 prohibited   transaction  rules.   However,  in
                                 certain    circumstances,     the    prohibited
                                 transaction  rules  may  be  applicable  to the
                                 purchase of the Notes even if the Notes are not
                                 deemed  to have  substantial  equity  features.
                                 Certain    exemptions   from   the   prohibited
                                 transaction rules could be applicable, however,
                                 with respect to the  acquisition and holding of
                                 the  Notes.  Accordingly,   the  Notes  may  be
                                 acquired  by ERISA  plans,  subject  to certain
                                 restrictions.  Before  purchasing  any  of  the
                                 Notes,   fiduciaries   of  such  plans   should
                                 determine whether an investment in the Notes is
                                 appropriate    under    ERISA.    See    "ERISA
                                 Considerations."

Use of Proceeds...............   Substantially  all of the  net  proceeds  to be
                                 received  from  the  sale of the  Class A Notes
                                 will be used to repay  indebtedness  secured by
                                 the  Mortgage  Loans  (including   indebtedness
                                 under facilities with the Indenture Trustee and
                                 the  Underwriter  or their  affiliates)  and to
                                 satisfy and  discharge  the  related  Warehouse
                                 Liens,  to fund  the  Pre-Funding  Account  and
                                 Redemption Account and to pay expenses incurred
                                 in connection  with the pooling of the Mortgage
                                 Loans and the issuance of the Securities.

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


                                      S-19
<PAGE>

                                  RISK FACTORS

      In  addition  to  the  matters  described  elsewhere  in  this  Prospectus
Supplement and the Prospectus,  prospective  investors should carefully consider
the following factors before deciding to invest in the Class A Notes.

Underwriting Standards and Potential Delinquencies

      The  Originator  acquires/originates  mortgage loans made to borrowers who
have  limited  access  to  credit or who may be  considered  credit-impaired  by
conventional  lending  standards  and  accordingly  do  not  qualify  for  loans
conforming to FNMA or FHLMC guidelines. A borrower's past credit history may not
preclude the Originator  from  acquiring/originating  a loan;  however,  it will
reduce the size (and consequently the Loan-to-Value  Ratio) of the loan that the
Originator is willing to make. As a result of this approach to underwriting, the
Mortgage Loans  included in the Trust  Property may  experience  higher rates of
delinquencies,  defaults and  foreclosures  than mortgage loans  underwritten in
conformance with FNMA or FHLMC guidelines. In addition, changes in the values of
Mortgaged Properties may have a greater effect on the delinquency,  foreclosure,
bankruptcy  and loss  experience  of the Mortgage  Loans than on mortgage  loans
originated  to conform to FNMA or FHLMC  guidelines.  No assurance  can be given
that the values of the Mortgaged  Properties have remained or will remain at the
levels in effect on the dates of origination of the related Mortgage Loans.

Limited Operating History

      The Originator was incorporated in June 1995 and commenced originating and
acquiring  sub-prime  mortgage  loans  in  September  1995.   Accordingly,   the
Originator,  as an  originator  or  acquirer of  mortgage  loans,  does not have
representative  historical  delinquency,   bankruptcy,  foreclosure  or  default
experience  that may be  referred  to for  purposes  of  estimating  the  future
delinquency  and loss  experience  of the  Mortgage  Loans.  A  majority  of the
Mortgage Loans in the Mortgage Pool are  originated on a retail basis  (directly
by  the  Originator)  out  of  the   Originator's   retail  offices  located  in
Indianapolis, Indiana, Phoenix, Arizona, Greenville, South Carolina and Houston,
Texas.  The Originator's  retail  operation began in the Indianapolis  office in
April 1996,  the  Phoenix  office was opened in November  1996,  the  Greenville
office in January 1997 and the Houston office in September,  1997. Prior to this
time the Originator originated mortgage loans only on a wholesale basis. Most of
the  personnel who  underwrite  loans for the  Originator  in the  Indianapolis,
Phoenix,  Greenville  and  Houston  offices  have not been  associated  with the
Originator for more than two years.  Those loans that are originated on a retail
basis are underwritten at the respective retail offices by the respective office
personnel  thereof.  Because the retail  mortgage  lending  operations were only
recently  established and have a limited  operating  history,  the  delinquency,
foreclosure, bankruptcy and loss experience of such retail Mortgage Loans is not
available.

Limited Servicing History

      Historically,  the  Originator  has been in the business of originating or
acquiring  mortgage  loans and selling those loans in the secondary  market on a
servicing   released  basis,   generally   within  two  to  three  months  after
origination/acquisition.  In January 1997,  the  Originator  began  accumulating
mortgage  loans for sale on a  servicing  retained  basis and will  continue  to
service the 


                                      S-20
<PAGE>

Mortgage  Loans  that  will  constitute  the  Mortgage  Pool.  Accordingly,  the
Originator does not have the representative historical delinquency,  bankruptcy,
foreclosure or default experience that may be referred to for purposes of future
delinquency  and loss experience of the Mortgage  Loans.  However,  the Mortgage
Loan Division of its parent,  Emergent Group,  Inc., has been servicing mortgage
loans  (primarily in the State of South Carolina) since 1991 and such historical
delinquency,  bankruptcy,  foreclosure or default experience is contained in the
tables under the section "The  Servicer."  Much of the same  personnel that have
been involved in servicing  mortgage  loans for affiliates of the Originator (in
the Parent's Mortgage Loan Division) will act in similar capacities with respect
to the servicing of the Mortgage Loans by the Servicer.

Sensitivity to Prepayments

      A majority of the Mortgage Loans may be prepaid in whole or in part at any
time without penalty.  In addition,  a substantial portion of the Mortgage Loans
contain  due-on-sale  provisions  which, to the extent enforced by the Servicer,
will  result  in  prepayment  of  such  Mortgage   Loans.   See  "Yield  on  the
Notes--General  Prepayment  Considerations" herein. Although all of the Mortgage
Loans in the  Mortgage  Pool will be secured by first  lien  mortgages,  certain
Mortgaged Properties are also encumbered by second liens. Mortgage loans secured
by  mortgaged  properties  with  second  liens  may  have  different  prepayment
characteristics  than those with only first liens.  The rate of  prepayments  on
fixed-rate mortgage loans is sensitive to prevailing interest rates.  Generally,
if prevailing  interest rates fall significantly below the interest rates on the
Mortgage Loans, the Mortgage Loans are likely to be subject to higher prepayment
rates than if  prevailing  rates  remain at or above the  interest  rates on the
Mortgage  Loans.  Conversely,  if prevailing  interest rates rise  significantly
above the  interest  rates on the Mortgage  Loans,  the rate of  prepayments  is
likely to  decrease.  The average  life of the Notes and, if  purchased at other
than par,  the yields  realized by Note Owners  will be  sensitive  to levels of
payment   (including   prepayments   relating   to  the   Mortgage   Loans  (the
"Prepayments"))  on the Mortgage Loans. In general,  the yield on a Note that is
purchased  at a premium from the  outstanding  principal  amount  thereof may be
adversely  affected by a higher than  anticipated  level of  Prepayments  of the
Mortgage Loans. Conversely,  the yield on a Note that is purchased at a discount
from the  outstanding  principal  amount thereof may be adversely  affected by a
lower than anticipated level. See "Yield on the Notes" herein.

Geographic Concentration

      Approximately 56.18% of the Initial Mortgage Loans, by aggregate principal
balance as of the Cut-off Date, are secured by Mortgaged  Properties  located in
the States of Florida, Georgia,  Illinois,  Louisiana,  Michigan, North Carolina
and Virginia (each of which states accounts for in excess of 5% of the aggregate
principal  balance of the  Initial  Mortgage  as of the  Cut-off  Date).  If the
residential  real estate  markets in any of such  States  should  experience  an
overall decline in property values after the dates of origination of the Initial
Mortgage  Loans,  the rates of  delinquencies,  foreclosures,  bankruptcies  and
losses on the Initial Mortgage Loans may increase,  perhaps  substantially.  See
"The Mortgage Pool--Underwriting Standards; Representations" herein.

Limited Liquidity

      Prior to their  issuance,  there has been no market  for the Class A Notes
and there can be no assurance that one will develop or, if it does develop, that
it will provide Note Owners with  liquidity


                                      S-21
<PAGE>

or will continue for the life of the Class A Notes. The Underwriter intends, but
is not obligated, to make a market in the Class A Notes.

Difficulty in Pledging

      Since  transactions  in Class A Notes can be effected  only  through  DTC,
CEDEL or Euroclear, their Participants and Indirect Participants, the ability of
a Note  Owner  to  pledge  a Class A Note to  persons  or  entities  that do not
participate in the DTC, CEDEL or Euroclear systems, or otherwise to take actions
in respect of such Notes,  may be limited due to lack of a physical  certificate
representing such Notes. See "Description of the  Notes-Book-Entry  Registration
and Definitive Notes" herein.

Potential Delays in Receipt of Distributions

      Note Owners may experience some delay in their receipt of distributions of
interest  and  principal on the Class A Notes since such  distributions  will be
forwarded by the Indenture Trustee to DTC and DTC will credit such distributions
to the accounts of its  Participants  which will  thereafter  credit them to the
accounts  of  Note  Owners  either  directly  or  indirectly   through  Indirect
Participants.   See  "Description  of  the  Notes-Book-Entry   Registration  and
Definitive Notes" herein.

Additional Risks Associated with the Mortgage Loans

      Approximately 22.75% of the Initial Mortgage Loans, by aggregate principal
balance  as of  the  Cut-off  Date,  had  an  original  Loan-to-Value  Ratio  at
origination  in  excess  of 80% (but none of the  Initial  Mortgage  Loans had a
Loan-to-Value Ratio in excess of 100%). Mortgage Loans with higher Loan-to-Value
Ratios may present a greater risk of loss.  None of the  Mortgage  Loans will be
covered  by a  primary  mortgage  insurance  policy.  Substantially  all  of the
Mortgage  Loans were  originated  or acquired  within the last three  months and
therefore have limited seasoning.  Accordingly,  there can be no assurance as to
the  likelihood  of  default  by  the  mortgagors  or as to  the  likelihood  of
delinquency. See "The Mortgage Pool--General" herein.

      Although all of the  Mortgage  Loans will be secured by first liens on the
related  Mortgaged  Property,  certain  of the  Mortgaged  Properties  are  also
encumbered  by  second  liens  (which  will not be held by the  Trust  Fund).  A
mortgagee with 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. As a result, the prepayment,  delinquency and foreclosure experience
of mortgage  loans with second  liens on the related  mortgaged  properties  may
differ from those with first mortgages only.

Risk of Higher Default Rates for Mortgage Loans with Balloon Payments

      26.32% of the Initial Mortgage Loans by aggregate Stated Principal Balance
as of the Cut-off Date are loans that provide for the payment of the unamortized
Stated  Principal  Balance of such Mortgage Loan in a single payment at maturity
("Balloon  Loans").  Such  Balloon  Loans  provide for equal  monthly  payments,
consisting of principal and interest,  generally based on a 30-year amortization
schedule,  and a single payment of the remaining  balance of the Balloon Loan 15
years after  origination.  Amortization  of a Balloon  Loan based on a scheduled
period that is longer than the


                                      S-22
<PAGE>

term of the loan results in a remaining  principal  balance at maturity  that is
substantially larger than the regular scheduled payments. The Depositor does not
have any  information  regarding the default  history or  prepayment  history of
payments on Balloon  Loans.  Because  borrowers of Balloon Loans are required to
make substantial single payments upon maturity,  it is possible that the default
risk  associated  with the Balloon  Loans is greater than that  associated  with
fully-amortizing Mortgage Loans.

Limited Obligations

      The Class A Notes are limited recourse obligations of the Trust. The Notes
will  not  represent  an  interest  in or  obligation  of  the  Originator,  the
Depositor,  the Sponsor, the Contributor,  the Servicer,  the Indenture Trustee,
the Owner Trustee or any of their respective affiliates. The only obligations of
the  foregoing  entities  with respect to the Notes or any Mortgage Loan will be
the  obligations of the  Depositor,  the  Contributor,  and the Servicer (in its
capacity  as  Originator)  pursuant  to  certain  limited   representations  and
warranties  made with  respect to the Mortgage  Loans and of the  Servicer  with
respect to its  servicing  obligations  under the Sale and  Servicing  Agreement
(including the limited obligation to make certain Monthly Advances). Neither the
Notes nor the  underlying  Mortgage  Loans will be  guaranteed or insured by any
governmental agency or  instrumentality,  or by the Originator,  Depositor,  the
Sponsor, the Contributor, the Servicer, the Indenture Trustee, the Owner Trustee
or any of their  respective  affiliates.  The Class A Notes are  covered  by the
Policy,  as and to the extent  described under the caption,  "Description of the
Notes--Financial  Guaranty  Insurance  Policy"  herein.  Proceeds  of the assets
included in the Trust  (including the Mortgage  Loans) and of the Policy will be
the sole source of payments on the Class A Notes,  and there will be no recourse
to Depositor, the Sponsor, the Contributor, the Servicer, the Indenture Trustee,
the Owner  Trustee  or any other  entity in the  event  that such  proceeds  are
insufficient  or otherwise  unavailable to make all payments  provided for under
the Class A Notes.

Risk of Potential Early Redemption or Payment of Notes

      The Notes may be redeemed  by the Trust (with the consent of the  Insurer,
if such  purchase  would  result in a draw on the Policy or would  result in the
outstanding  amounts due to the Insurer  under the  Insurance  Agreement) on any
Payment  Date  after  which the  aggregate  Class A Note  Principal  Balance  is
$14,850,000 or less. See  "Description of the  Notes--Redemption."  In the event
the Trust  exercises  such option,  the  redemption  price payable in connection
therewith  generally  will be (i)  100%  of the  then  outstanding  Class A Note
Principal Balance,  plus (ii) one month's interest on the then outstanding Class
A-1 Note Principal  Balance  thereof at the Class A-1 Interest Rate, one month's
interest on the then outstanding  Class A-2 Note Principal  Balance at the Class
A-2 Interest Rate, one month's interest on the then  outstanding  Class A-3 Note
Principal  Balance at the Class A-3 Interest Rate,  one month's  interest on the
then  outstanding  Class A-4 Note  Principal  Balance at the Class A-4  Interest
Rate,  one month's  interest on the then  outstanding  Class A-5 Note  Principal
Balance at the Class A-5  Interest  Rate and one  month's  interest  on the then
outstanding  Class A-6 Note  Principal  Balance at the Class A-6 Interest  Rate,
plus (iii) any previously  accrued but unpaid interest  thereon (the "Redemption
Price").  Any such  redemption  of the Notes may reduce the yield to maturity on
the Class A Notes.

      Following  a final  determination  by the IRS or by a court  of  competent
jurisdiction,  in each case from which no appeal is taken  within the  permitted
time for such appeal, or if any appeal is taken, following a final determination
of such appeal from which no further appeal can be taken, to the effect that the
Trust does not and will no longer  quality as a REIT  pursuant to Section 856 et
seq. 


                                      S-23
<PAGE>

of the Internal Revenue Code of 1986, as amended (the "Code"), at any time on or
after the date which is 30 calendar days following such final determination, the
Insurer   may  direct  the  Trust  to  redeem  all  of  the   Classes  of  Notes
then-outstanding  at the Redemption  Price.  The Trust may fund such  redemption
through a sale of some or all of the assets of the  Trust.  If the Trust has not
effected such redemption within sixty (60) days of receipt of the direction from
the Insurer to redeem the Notes, the Insurer may purchase from the Trust some or
all of the assets of the Trust sufficient to fund the redemption of the Notes at
the Redemption Price.

      Pursuant to the Sale and Servicing Agreement,  each of the Insurer and the
Servicer  shall  have the  right  to  purchase  all of the  Mortgage  Loans  and
properties  acquired  in respect  thereof  if the  aggregate  principal  balance
thereof is reduced to 5% or less (in the case of the Insurer) or 10% or less (in
the case of the Servicer) of the aggregate principal balance thereof as of their
respective  Cut-off Dates.  See  "Description of the  Notes--Insurer's  Purchase
Option". In the event of such purchase, the Insurer or the Servicer, as the case
may be, shall be required to deliver the purchase price to the Indenture Trustee
for deposit into the  Distribution  Account and payment to the  Noteholders  and
others  as  described  herein.  Accordingly,  any such  purchase  may  result in
accelerated  payments  in respect of the  principal  of the Notes and reduce the
yield to maturity thereof.

The Status of the Mortgage Loans in the Event of Insolvency of the Originator

      The   Originator  has  taken  steps  in   structuring   the   transactions
contemplated  hereby that are intended to make it unlikely that the voluntary or
involuntary  application  for relief by the  Originator  under the United States
Bankruptcy Code or similar applicable state laws ("Insolvency Laws") will result
in the  consolidation  of the assets and  liabilities of the  Contributor or the
Sponsor with those of the  Originator.  These steps  include the creation of the
Contributor and the Sponsor as separate,  limited-purpose  entities  pursuant to
their   respective   Certificates  of   Incorporation,   which  contain  certain
limitations  (including  restrictions  on the  nature of the  Contributor's  and
Sponsor's  businesses)  and  a  restriction  on  the  ability  of  each  of  the
Contributor and the Sponsor to commence a voluntary case or proceeding under any
Insolvency Law without the unanimous  affirmative  vote of all of the members of
the board of directors of the  Contributor  or the Sponsor,  as the case may be.
The Certificate of Incorporation of the Contributor and the Sponsor also include
a provision  that  requires each of the  Contributor  and the Sponsor to have at
least two  directors  who qualify  under the  Certificate  of  Incorporation  as
"independent directors."

      The  Contributor  and the  Sponsor  have  received  the advice of counsel,
concluding on the basis of a reasoned  analysis of analogous  case law (although
there is no  precedent  based on  directly  similar  facts) to the effect  that,
subject to certain facts,  assumptions and  qualifications  specified therein, a
court would conclude that the assets and  liabilities of the Contributor and the
Sponsor  would  not be  consolidated  with the  assets  and  liabilities  of the
Originator in the event of the application of the federal bankruptcy laws to the
Originator.  If a court  concluded  otherwise,  or a filing  were made under any
Insolvency Law by or against the  Contributor  or the Sponsor,  or if an attempt
were made to litigate any of the foregoing  issues,  delays in the distributions
on the Notes (and possible reductions in the amount of such distributions) could
occur.  Neither  Contributor  nor the Sponsor  expected to have any  significant
assets or sources of funds.

The Pre-Funded Account and Redemption Account

      If the principal  amount of eligible  Mortgage Loans available  during the
Pre-Funding  Period  and sold to the  Trust is less  than  100% of the  Original
Pre-Funded Amount, there will be a balance in


                                      S-24
<PAGE>

the Pre-Funding Account at the end of the Pre-Funding Period. To the extent that
amounts on deposit in the  Pre-Funding  Account will not be fully applied to the
purchase of Pre-Funded Mortgage Loans by the Trust by the end of the Pre-Funding
Period, such remaining amount (exclusive of investment earnings) will be applied
on the March 16,  1998  Payment  Date,  if less than  $100,000,  as a payment of
principal to the Holders of the Class A Notes then  entitled to principal or, if
$100,000 or more, as a prepayment  of principal of the Class A Notes,  pro rata,
on the basis of the  respective  Note  Principal  Balances  of the Notes of each
Class.  Although no assurances can be given,  it is anticipated by the Depositor
that the principal  amount of Pre-Funded  Mortgage  Loans sold to the Trust will
require  the  application  of  substantially   all  amounts   deposited  in  the
Pre-Funding  Account and that there will be no material principal  prepayment to
the  Holders  of the Class A Notes from  amounts  on deposit in the  Pre-Funding
Account.

      It is expected that on the Closing Date  approximately  $20,465,408.44  of
Additional  Mortgage  Loans  will be  transferred  to the  Trust  and  that  the
difference between  $150,000,000 and the Stated Principal Balance of the Initial
Mortgage Loans and the Additional Mortgage Loans as of the Cut-off Date will not
exceed the  Pre-Funding  Limit.  However,  in the event that such  difference is
greater than the  Pre-Funding  Limit,  cash in the amount of the excess over the
Pre-Funding Limit shall be deposited into the Redemption Account and distributed
on the initial  Payment Date, if less than $100,000,  as a principal  payment to
Noteholders then entitled to distributions of principal or, if $100,000 or more,
as a prepayment of principal of the Class A Notes, pro rata, on the basis of the
respective Note Principal Balances of the Notes of each Class.

Variations in Additional Mortgage Loans and Pre-Funded Mortgage Loans from
Initial Mortgage Loans

      Each  Additional  Mortgage Loan and Pre-Funded  Mortgage Loan must satisfy
the  eligibility  criteria  referred  to  herein  at the  time of its  addition.
However,  Additional  Mortgage Loans and Pre-Funded Mortgage Loans may have been
originated or acquired by the Originator  using credit  criteria  different from
those which were applied to the Initial Mortgage Loans and may be of a different
credit quality.  Therefore,  following the transfer of Additional Mortgage Loans
and Pre-Funded Mortgage Loans to the Trust, the aggregate characteristics of the
Mortgage  Loans  then  held by the  Trust  may vary  from  those of the  Initial
Mortgage   Loans   included   in  the   Trust   Property.   See  "The   Mortgage
Pool--Conveyance of Additional Mortgage Loans and Pre-Funded Mortgage Loans."

Piggy Back Mortgage Loans

      Approximately  66.25%  of  the  Initial  Mortgage  Loans  are  secured  by
Mortgaged  Properties  which are also  encumbered by second lien  mortgages that
were originated or acquired by the Originator (the "Piggy Back Mortgage Loans").
Such second lien mortgages will not be included in the Trust Property,  but will
be (or have been) sold on a servicing  released  basis in the secondary  market.
Piggy  Back  Mortgage  Loans  may  experience  different  rates of  delinquency,
foreclosure  and losses than the Mortgage Loans secured by Mortgaged  Properties
not encumbered by second lien mortgages. In addition,  Piggy Back Mortgage Loans
may have different prepayment characteristics than the Mortgage Loans secured by
Mortgaged Properties not encumbered by second lien mortgages.  See "The Mortgage
Pool--Statistical Information" herein.


                                      S-25
<PAGE>

                                   THE INSURER

      The  following   information  has  been  supplied  by  Financial  Security
Assurance Inc. (the "Insurer") for inclusion in this Prospectus Supplement.

General

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

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

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

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

Reinsurance

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


                                      S-26
<PAGE>

Ratings of Claims-Paying Ability

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

Capitalization

      The following table sets forth the  capitalization  of the Insurer and its
wholly  owned  subsidiaries  on  the  basis  of  generally  accepted  accounting
principles as of September 30, 1997 (in thousands):

                                                              September 30, 1997
                                                              ------------------
                                                                  (Unaudited)
Deferred Premium Revenue (net of prepaid reinsurance         
   premiums).................................................     $  402,891
                                                                  ----------
Shareholder's Equity:
   Common Stock..............................................         15,000
   Additional Paid-In Capital................................        646,620
   Unrealized Gain on Investments (net of deferred           
     income taxes)...........................................         20,808
   Accumulated Earnings......................................        212,033
                                                                     -------
Total Shareholder's Equity...................................        894,461
                                                                     -------
Total Deferred Premium Revenue and Shareholder's Equity......     $1,297,352
                                                                  ==========

      For further information  concerning the Insurer and its subsidiaries,  see
the Consolidated  Financial Statements of the Insurer and its subsidiaries,  and
the notes thereto,  incorporated  by reference  herein.  Copies of the statutory
quarterly  and  annual  financial  statements  filed  with the State of New York
Insurance  Department by the Insurer are available  upon request to the State of
New York Insurance Department.

Incorporation of Certain Documents by Reference

      The consolidated  financial statements of the Insurer and its subsidiaries
included in or as exhibits to the following documents which have been filed with
the Securities and Exchange  Commission by Holdings,  are hereby incorporated by
reference in this  Prospectus  Supplement,  which together with the  Prospectus,
forms a part of the Depositor's Registration Statement: (a) the Annual Report on
Form 10-K for the year ended December 31, 1996 and (b) the Quarterly  Reports on
Form 10-Q for the  three-month  periods ended March 31, 1997,  June 30, 1997 and
September 30, 1997.

      All financial  statements of the Insurer and its subsidiaries  included in
documents filed by Holdings pursuant to Section 13(a), 13(c), 14 or 15(d) of the
Securities  Exchange  Act of 1934,  as amended,  subsequent  to the date of this
Prospectus  Supplement and prior to the termination of the offering of the Class
A Notes 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.


                                      S-27
<PAGE>

      The Originator  has informed the Insurer that the Originator  will provide
without  charge to any person to whom this  Prospectus  Supplement is delivered,
upon  oral  or  written  request  of  such  person,  a copy of any or all of the
foregoing  financial  statements  incorporated  by reference.  Requests for such
copies should be directed to Emergent  Mortgage Corp., 15 S. Main Street,  Suite
750, Greenville, South Carolina, 29601, Attn: Wade Hall.

Insurance Regulation

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

                                    THE TRUST

      The Trust has been formed under the Delaware  Business  Trust Act pursuant
to the Trust  Agreement  for the sole purpose of acquiring  the Trust  Property,
issuing the Securities and engaging in activities  incidental thereto. The Trust
has no prior operating  experience.  Wilmington  Trust Company has been named as
Owner Trustee under the Trust  Agreement.  Substantially  all of the  beneficial
ownership  interests in the Trust are owned by Emergent  Residual Holding Corp.,
in its  capacity  as  Sponsor.  The Trust  Property  consists  primarily  of the
Mortgage Loans.

      In order that the Trust may meet the requirements  for  qualification as a
REIT,  the Trust  Agreement  prohibits  any person  from  acquiring  or holding,
directly or  constructively,  ownership of a percentage of the  Certificates  in
excess of the amount that would  cause the Trust to no longer  qualify as a REIT
under the REIT Rules (the "Ownership  Limit").  See "Certain  Federal Income Tax
Consideration--Taxation of the Trust--REIT Election--Stock Ownership Tests." For
this purpose,  the term  "ownership"  generally means either direct ownership or
constructive  ownership in accordance with the constructive ownership provisions
of section 544 of the Code. These provisions  attribute  ownership of securities
owned by a  corporation,  partnership,  estate or trust  proportionately  to its
stockholders, partners or beneficiaries; attribute ownership of securities owned
by family members to other members of the same family; and set forth rules as to
when securities  constructively  owned by a person are considered to be actually
owned for the  application  of such  attribution  provisions.  Any  transfer  of
Certificates that would result in  disqualification  of the Trust as a REIT will
be null and void,  and the  intended  transferee  will acquire no rights to such
Certificate.


                                      S-28
<PAGE>

                         THE SERVICER AND THE ORIGINATOR

      Emergent  Mortgage Corp., a South Carolina  corporation,  headquartered in
Greenville,  South  Carolina,  will serve as the Servicer for the Mortgage Loans
pursuant to the Sale and  Servicing  Agreement.  Emergent  Mortgage  Corp.  is a
wholly-owned  subsidiary of Emergent Group, Inc. At September 30, 1997, Emergent
Mortgage Corp. had approximately $191.9 million in assets,  approximately $139.7
million in liabilities and approximately $52.2 million in stockholders' equity.

                              EMERGENT GROUP, INC.

      Emergent Group,  Inc., (the "Parent") is a diversified  financial services
company  headquartered  in  Greenville,   South  Carolina,   that,  through  its
subsidiaries,  originates,  services and sells  mortgage  loans,  small business
loans, and auto loans. The Parent, through its subsidiaries, makes substantially
all of its loans to non-prime borrowers.

      The  Parent  was  incorporated  in South  Carolina  in 1968 under the name
Golden  Tye  Corporation  and  conducted  operations  related  to  the  railroad
transportation industry.  During the period from 1980 through 1990, the Parent's
business suffered significant operating losses. In December 1990,  approximately
40% of the Parent's equity was acquired by a small group of investors, including
the Parent's  current Chairman and Chief Executive  Officer.  In connection with
such  acquisition,  a  substantially  new Board of Directors was elected and new
executive  officers  were  appointed.  In 1991,  the Parent  changed its name to
Emergent Group, Inc. and began operating its financial services business.

      The Parent began its  transformation to a financial  services company with
its acquisition of Carolina Investors,  Inc. ("CII") in May 1991. At the time of
acquisition,  CII had  approximately  $32  million in  mortgage  loans  (located
primarily  in the  state of South  Carolina)  and did not sell any  loans in the
secondary  market.  Since the Parent  acquired CII, it has expanded its Mortgage
Loan Division significantly.  In connection with this expansion,  the Originator
was formed by the Parent to expand its mortgage  origination business outside of
the State of South Carolina.  The Parent's mortgage loan division is principally
comprised  of  the  Originator  and  CII  (the  "Mortgage  Loan  Division").  In
particular,  the Mortgage  Loan  Division has  significantly  increased its loan
originations, initially through establishing relationships with mortgage bankers
and mortgage  brokers through which it originated  mortgage loans on a wholesale
basis and, beginning in April 1996, through its retail operations.  During 1994,
1995 and 1996, mortgage loan originations totaled $99.4 million, $192.8 million,
and $328.6 million,  respectively. For the nine months ended September 30, 1997,
mortgage loan originations  totaled $774.5 million.  During 1994, 1995 and 1996,
the  Mortgage  Loan  Division  sold $54.6  million,  $127.6  million  and $284.8
million, respectively, in mortgage loans. During the nine months ended September
30, 1997,  the Mortgage  Loan  Division sold or  securitized  $655.9  million in
mortgage loans.

      At September  30, 1997,  the Parent had  approximately  $358.7  million in
assets,   approximately  $296.9  million  in  liabilities   (including  minority
interest) and approximately $61.8 million in stockholder's equity.


                                      S-29
<PAGE>

                                THE MORTGAGE POOL

General

      The  Mortgage  Pool will  consist of closed  end,  fixed rate home  equity
loans.  The Initial  Mortgage Loans are secured by first lien mortgages or deeds
of trust or other  similar  security  instruments  on single  family  residences
(which may be attached,  detached,  part of a  two-to-four  family  dwelling,  a
condominium, townhouse or a unit in a planned unit development) and manufactured
housing.  The Mortgage Loans to be included in the Mortgage Pool were originated
or acquired by the  Originator  in the  ordinary  course of business and will be
contributed by the Originator to the Contributor, contributed by the Contributor
to the Sponsor,  sold by the Sponsor to the Depositor,  sold by the Depositor to
the  Trust  and  then  pledged  by the  Trust  to  the  Indenture  Trustee.  See
"--Underwriting  Standards;  Representations" herein. The Originator will act as
the  Servicer  for  the  Mortgage  Loans  pursuant  to the  Sale  and  Servicing
Agreement.

      A large number of Mortgaged  Properties are also encumbered by second lien
mortgages held by the Originator ("Piggy Back Mortgage Loans").  The second lien
mortgages will not be sold to the Trust but will be sold in the secondary market
on a servicing released basis.

      The statistical  information  presented in this  Prospectus  Supplement is
only with  respect to the  Initial  Mortgage  Loans and  describes  the  Initial
Mortgage Loans and the  characteristics  of such Initial Mortgage Loan as of the
Cut-off Date.

      The Additional Mortgage Loans are intended to be purchased by the Trust on
the Closing Date. The Mortgage Loans, following the conveyance of the Additional
Mortgage   Loans,   must  in  the   aggregate   conform  to  certain   specified
characteristics described below under "--Conveyance of Additional Mortgage Loans
and Pre-Funded Mortgage Loans."

      The  Pre-Funded  Mortgage  Loans are intended to be purchased by the Trust
from the Depositor  from time to time on or before  February 28, 1998 from funds
on deposit in the  Pre-Funding  Account.  The  Pre-Funded  Mortgage  Loans to be
purchased by the Trust,  if  available,  will be  originated or purchased by the
Originator, contributed by the Originator to the Contributor, contributed by the
Contributor  to the Sponsor,  sold by the Sponsor to the Depositor and then sold
by the  Depositor to the Trust.  The Sale and Servicing  Agreement  will provide
that the Mortgage  Loans,  following the conveyance of the  Pre-Funded  Mortgage
Loans,  must in the  aggregate  conform  to  certain  specified  characteristics
described  below  under  "  --  Conveyance  of  Additional  Mortgage  Loans  and
Pre-Funded Mortgage Loans."

Statistical Information

      Set forth below is certain summary statistical  information  regarding the
Initial  Mortgage  Loans  expected to be included in the Trust as of the Closing
Date. All such  information is approximate  and is given as of the Cut-off Date.
It is expected  that the actual  Mortgage  Loan pool as of the Closing Date will
represent approximately $112,500,000,  including approximately $20,465,408.44 of
Additional  Mortgage Loans acquired or to be acquired on or prior to the Closing
Date.  Prior to the Closing Date,  Mortgage  Loans may be removed from the Trust
Property and other  Mortgage  Loans may be  substituted  therefor.  In addition,
Mortgage Loans may be prepaid at any time. As a result, certain  characteristics
of the  Mortgage  Loans  included  in the  Trust  Property  may  


                                      S-30
<PAGE>

vary from the characteristics set forth below in respect of the Initial Mortgage
Loans as of the Cut-off Date.

      There are 1,366 Initial  Mortgage  Loans  secured by Mortgaged  Properties
located in 35 states and the District of  Columbia.  With respect to the Initial
Mortgage Loans as of the Cut-off Date: the aggregate  Stated  Principal  Balance
was  $92,034,591.56;  the Stated  Principal  Balances  ranged from $11,000.00 to
$550,000.00;  the average Stated Principal Balance was $67,375.25;  the Mortgage
Rates ranged from 8.500% to 15.803%;  the  weighted  average  Mortgage  Rate was
11.250%; 100% of the Initial Mortgage Loans are secured by first lien mortgages;
96.13% of the aggregate Stated Principal  Balances of the Initial Mortgage Loans
were secured by mortgages on owner-occupied properties;  73.68% of the aggregate
Stated Principal  Balances of the Initial Mortgage Loans were fully  amortizing;
26.32% of the aggregate Stated Principal  Balances of the Initial Mortgage Loans
were partially amortizing  ("Balloon Loans"); the original  Loan-to-Value Ratios
ranged from 11.000% to 96.000%;  the weighted  average  Loan-to-Value  Ratio was
76.445%;  the original  terms to stated  maturity  ranged from 120 months to 361
months;  the weighted average original term to stated maturity was approximately
203 months; the remaining terms to stated maturity ranged from 118 months to 361
months; the weighted average remaining term to stated maturity was approximately
202 months;  and no more than 0.60% of the Initial Mortgage Loans are secured by
Mortgaged  Properties  located in any one postal zip code area. While all of the
Mortgage Loans are secured by first liens on the related  Mortgaged  Properties,
approximately  66.25% of the  Mortgaged  Properties  with respect to the Initial
Mortgage Loans are also encumbered by second liens originated or acquired by the
Originator (the "Piggy Back Mortgage Loans"). The combined  Loan-to-Value Ratios
of the Piggy Back  Mortgage  Loans is  approximately  95.519%  and the  weighted
average  combined   Loan-to-Value  Ratios  of  the  Initial  Mortgage  Loans  is
approximately 94.472%.


                                      S-31
<PAGE>

     Principal Balances of the Initial Mortgage Loans as of the Cut-off Date

<TABLE>
<CAPTION>
                                 Number of                             Percentage of Cut-
   Range of Cut-off Date          Initial         Aggregate Unpaid     Off Date Aggregate
    Principal Balances        Mortgage Loans     Principal Balance      Principal Balance
    ------------------        --------------     -----------------      -----------------

<S>                                   <C>        <C>                         <C>  
 10,000     <=     15,000             3          $     36,298.23             0.04%
 15,000     <=     20,000            21               379,035.29             0.41
 20,000     <=     25,000            38               877,893.92             0.95
 25,000     <=     30,000            56             1,541,942.10             1.68
 30,000     <=     35,000            92             3,009,734.37             3.27
 35,000     <=     40,000            80             3,019,964.44             3.28
 40,000     <=     45,000           117             4,984,043.46             5.42
 45,000     <=     50,000           114             5,415,401.00             5.88
 50,000     <=     55,000           111             5,821,292.93             6.33
 55,000     <=     60,000           117             6,753,946.43             7.34
 60,000     <=     65,000            87             5,460,589.63             5.93
 65,000     <=     70,000            81             5,471,870.81             5.95
 70,000     <=     75,000            67             4,865,946.83             5.29
 75,000     <=     80,000            60             4,646,936.12             5.05
 80,000     <=     85,000            46             3,793,264.92             4.12
 85,000     <=     90,000            30             2,636,063.66             2.86
 90,000     <=     95,000            29             2,682,455.99             2.91
 95,000     <=     100,000           26             2,539,111.72             2.76
 100,000    <=     105,000           23             2,358,448.77             2.56
 105,000    <=     110,000           27             2,898,463.05             3.15
 110,000    <=     115,000           18             2,025,601.59             2.20
 115,000    <=     120,000           17             2,000,400.56             2.17
 120,000    <=     125,000            3               370,576.83             0.40
 125,000    <=     130,000           13             1,647,765.08             1.79
 130,000    <=     135,000           10             1,327,038.27             1.44
 135,000    <=     140,000            9             1,243,698.62             1.35
 140,000    <=     145,000            7               998,977.75             1.09
 145,000    <=     150,000            5               733,517.25             0.80
 150,000    <=     200,000           35             6,039,477.00             6.56
 200,000    <=     250,000            8             1,809,510.34             1.97
 250,000    <=     300,000           13             3,446,186.49             3.74
 300,000    <=     350,000            2               649,138.11             0.71
 500,000    <=     550,000            1               550,000.00             0.60
- -----------------------------------------------------------------------------------------
 Total..................          1,366          $ 92,034,591.56            100.00%
=========================================================================================
</TABLE>

                                      S-32
<PAGE>

                     Loan Summary Stratified by Amortization

                           Number of                         Percentage of Cut-
                           Mortgage     Aggregate Unpaid     Off Date Aggregate
      Amortization          Loans       Principal Balance     Principal Balance
      ------------          -----       -----------------     -----------------

 Fully Amortizing            1065        $67,811,694.59            73.68%
 Partially Amortizing         301         24,222,896.97             26.32
- --------------------------------------------------------------------------------
 Total................      1,366        $92,034,591.56            100.00%
================================================================================

                  Property Types of the Initial Mortgage Loans
                             as of the Cut-off Date

                                                             Percentage of Cut-
                          Number of       Aggregate Unpaid   Off Date Aggregate
     Property Type      Mortgage Loans    Principal Balance  Principal Balance
     -------------      --------------    -----------------  -----------------
                                                                  
Investor/            
   Rental Property             47          $  3,058,176.67          3.32%
Mobile/              
   Manufactured Homes         153             8,371,507.54          9.10
Primary Financing Only          2                94,251.21          0.10
Residential Property         1164            80,510,656.14         87.48
- --------------------------------------------------------------------------------
Total..................     1,366          $ 92,034,591.56        100.00%
================================================================================

                 Occupancy Status for the Initial Mortgage Loans
                            as of the Cut-off Date(1)

                                                              Percentage of Cut-
                             Number of     Aggregate Unpaid   Off Date Aggregate
   Occupancy Status       Mortgage Loans  Principal Balance   Principal Balance
   ----------------       --------------  -----------------   -----------------
                                                                          
 Owner-Occupied                1311         $88,470,046.89         96.13%
 Non-Owner-Occupied              55           3,564,544.67          3.87
- --------------------------------------------------------------------------------
 Total.................       1,366         $92,034,591.56        100.00%
================================================================================

(1)   The  occupancy  status of a Mortgaged  Property is as  represented  by the
      mortgagor in its loan application.


                                      S-33
<PAGE>

       Mortgage Rates of the Initial Mortgage Loans as of the Cut-off Date

                      Number of                    
                       Initial                     
      Range of         Mortgage   Aggregate Unpaid   Percentage of Cut-off Date
   Mortgage Rates       Loans    Principal Balance   Aggregate Principal Balance
   --------------       -----    -----------------   ---------------------------
 8.25%   <=   8.50%        4       $   216,779.84               0.24%
 8.75%   <=   9.00%       45         3,412,848.67               3.71
 9.00%   <=   9.25%        4           437,321.90               0.48
 9.25%   <=   9.50%       98         6,816,756.78               7.41
 9.50%   <=   9.75%       32         2,483,095.63               2.70
 9.75%   <=   10.00%      90         6,128,826.86               6.66
 10.00%  <=   10.25%      25         2,044,340.42               2.22
 10.25%  <=   10.50%      72         5,449,838.03               5.92
 10.50%  <=   10.75%      59         3,656,896.26               3.97
 10.75%  <=   11.00%      89         6,312,599.90               6.86
 11.00%  <=   11.25%     199        13,020,829.91              14.15
 11.25%  <=   11.50%      61         5,087,990.72               5.53
 11.50%  <=   11.75%      94         5,671,717.97               6.16
 11.75%  <=   12.00%      97         6,504,990.03               7.07
 12.00%  <=   12.25%      75         5,019,087.29               5.45
 12.25%  <=   12.50%      75         5,039,859.34               5.48
 12.50%  <=   12.75%      47         3,016,945.27               3.28
 12.75%  <=   13.00%      56         3,298,234.88               3.58
 13.00%  <=   13.25%      23         1,828,510.64               1.99
 13.25%  <=   13.50%      37         1,974,065.26               2.14
 13.50%  <=   13.75%       9           669,229.07               0.73
 13.75%  <=   14.00%      27         1,235,243.16               1.34
 14.00%  <=   14.25%       6           373,134.79               0.41
 14.25%  <=   14.50%      14           853,189.23               0.93
 14.50%  <=   14.75%      13           748,932.48               0.81
 14.75%  <=   15.00%       2            78,138.75               0.08
 15.25%  <=   15.50%       5           297,031.12               0.32
 15.50%  <=   15.75%       6           287,149.30               0.31
 15.75%  <=   16.00%       2            71,008.06               0.08
- --------------------------------------------------------------------------------
 Total...............  1,366       $92,034,591.56             100.00%
================================================================================


                                      S-34
<PAGE>

          Original Loan-to-Value Ratios for the Initial Mortgage Loans

                      Number of                    
                       Initial                     
 Range of Original    Mortgage   Aggregate Unpaid    Percentage of Cut-off Date
Loan-To-Value Ratios    Loans    Principal Balance   Aggregate Principal Balance
- --------------------    -----    -----------------   ---------------------------

 10.00  <=   15.00         2        $  45,358.52               0.05%
 20.00  <=   25.00         1           11,148.38               0.01
 25.00  <=   30.00        11          279,528.84               0.30
 30.00  <=   35.00         4           94,927.93               0.10
 35.00  <=   40.00         6          232,293.43               0.25
 40.00  <=   45.00         3          121,712.11               0.13
 45.00  <=   50.00        10          275,427.79               0.30
 50.00  <=   55.00        12          383,122.16               0.42
 55.00  <=   60.00        22        1,797,814.76               1.95
 60.00  <=   65.00        50        2,550,616.50               2.77
 65.00  <=   70.00       362       20,484,731.07              22.26
 70.00  <=   75.00       303       21,766,302.15              23.65
 75.00  <=   80.00       338       23,061,663.17              25.06
 80.00  <=   85.00       104        7,510,025.85               8.16
 85.00  <=   90.00       135       13,157,181.91              14.30
 90.00  <=   95.00         2          200,570.94               0.22
 95.00  <=  100.00         1           62,166.05               0.07
 -------------------------------------------------------------------------------
 Total...........      1,366      $92,034,591.56             100.00%
 ===============================================================================


                                      S-35
<PAGE>

               Geographic Distribution of the Mortgaged Properties
                   with respect to the Initial Mortgage Loans
                             as of the Cut-off Date

               Number of                    
                Initial                     
               Mortgage      Aggregate Unpaid      Percentage of Cut-off Date
 State           Loans      Principal Balance      Aggregate Principal Balance
 -----           -----      -----------------      ---------------------------
   AR              1         $    41,117.04                  0.04%
   AZ             29           2,000,900.35                  2.17
   CO             11             999,386.33                  1.09
   DC              1             110,500.00                  0.12
   FL            135           8,212,669.62                  8.92
   GA             86           7,311,898.79                  7.94
   IA             26           1,216,862.52                  1.32
   ID              9             860,768.04                  0.94
   IL             67           4,986,128.79                  5.42
   IN             53           3,449,921.41                  3.75
   KS             40           2,398,184.07                  2.61
   KY             21           1,266,410.85                  1.38
   LA            101           5,330,186.03                  5.79
   MD             40           3,528,249.22                  3.83
   ME              5             258,197.33                  0.28
   MI             97           6,535,493.34                  7.10
   MO             58           3,953,403.08                  4.30
   MS             67           3,332,877.35                  3.62
   MT             11             796,878.28                  0.87
   NC            202          13,663,363.63                 14.85
   ND              7             356,216.21                  0.39
   NE             25           1,942,808.57                  2.11
   NM             26           1,823,822.04                  1.98
   OH              6             309,818.53                  0.34
   OK             22           1,032,206.12                  1.12
   OR              5             461,978.24                  0.50
   PA             19           1,352,371.21                  1.47
   RI              1              68,778.83                  0.07
   SC              9             578,975.77                  0.63
   SD              3             213,819.83                  0.23
   TN             55           3,699,949.69                  4.02
   UT             10           1,318,107.68                  1.43
   VA             71           5,665,469.30                  6.16
   WI              2             645,120.00                  0.70
   WV             39           1,880,882.77                  2.04
   WY              6             430,870.70                  0.47
- --------------------------------------------------------------------------------
Total.......   1,366        $ 92,034,591.56                100.00%
================================================================================


                                      S-36
<PAGE>

                       Purpose for Initial Mortgage Loans

                                                                   Percentage of
                                                      Aggregate     Cut-off Date
                                     Number of          Unpaid       Aggregate
                                  Initial Mortgage    Principal      Principal
           Loan Purpose                Loans           Balance        Balance
           ------------           ----------------     -------        -------
Debt Consolidation--Cash Out            390        $25,252,107.53      27.44%
Debt Consolidation--No Cash Out         321         21,381,530.66      23.23
Home Improvement--Cash Out               16            804,951.25       0.87
Home Improvement--No Cash Out            16            861,627.41       0.94
Multi-purpose REFI--Cash Out            174         11,354,023.44      12.34
Multi-purpose REFI--No Cash Out          94          7,011,472.15       7.62
Purchase Money--Cash Out                  8            470,593.08       0.51
Purchase Money--No Cash Out             145         10,139,172.18      11.02
Refinance--Cash Out                      96          7,204,299.32       7.83
Refinance--No Cash Out                  106          7,554,814.54       8.21
- --------------------------------------------------------------------------------
Total .............................   1,366        $92,034,591.56     100.00%
================================================================================
                                                                     
                 Loan Summary Stratified By Documentation Level

                                                                   Percentage of
                                                      Aggregate     Cut-off Date
                                     Number of          Unpaid       Aggregate
                                     Mortgage         Principal      Principal
 Documentation Level                   Loans           Balance        Balance
 -------------------              ----------------     -------        -------
Full Documentation                      1319       $87,210,954.94       94.76%
Stated Documentation                      18         1,736,290.06        1.89
Lite Documentation                        29         3,087,346.56        3.35
- --------------------------------------------------------------------------------
Total..................                1,366       $92,034,591.56      100.00%
================================================================================


                                      S-37
<PAGE>

                   Risk Categories for Initial Mortgage Loans
                             as of Cut-off Date (1)

                                                                   Percentage of
                                                      Aggregate     Cut-off Date
                                     Number of          Unpaid       Aggregate
                                      Mortgage         Principal      Principal
 Risk Categories                        Loans           Balance        Balance
 ---------------                  ----------------     -------        ------- 
AA                                        151       $11,798,665.93      12.82%
A                                         832        58,320,707.08      63.37
B                                         230        13,933,279.38      15.14
C                                          91         4,784,495.37       5.20
D                                          62         3,197,443.80       3.47
- --------------------------------------------------------------------------------
Total............................       1,366       $92,034,591.56     100.00%
================================================================================

(1)   Per the Originator's Underwriting Guidelines. See "Underwriting Standards;
      Representations" herein.

         Remaining Months To Stated Maturity for Initial Mortgage Loans
                             as of the Cut-off Date

                                                                   Percentage of
                                                      Aggregate     Cut-off Date
                                     Number of          Unpaid       Aggregate
                                      Mortgage        Principal      Principal
Remaining Term (months)                Loans           Balance        Balance
- -----------------------           ----------------     -------        ------- 
    108  <=    120                      111         $4,791,046.02       5.21%
    120  <=    132                        1             73,879.31       0.08
    132  <=    144                       23          1,288,183.13       1.40
    144  <=    156                        3            222,298.78       0.24
    156  <=    168                       14          1,057,776.47       1.15
    168  <=    180                      912         62,543,403.62      67.96
    180  <=    192                        4            306,675.24       0.33
    192  <=    204                        2             83,170.13       0.09
    228  <=    240                      172         11,729,398.92      12.74
    240  <=    252                        2            140,428.09       0.15
    252  <=    264                        2            202,156.79       0.22
    264  <=    276                        1            106,263.00       0.12
    276  <=    288                        1            180,001.00       0.20
    288  <=    300                       10            672,460.71       0.73
    348  <=    360                      107          8,483,100.35       9.22
    360   <=   365                        1            154,350.00       0.17
- --------------------------------------------------------------------------------
Total......................            1,366       $92,034,591.56     100.00%
================================================================================


                                      S-38
<PAGE>

                  Loan Summary Stratified By Origination Method

                                                                   Percentage of
                                                      Aggregate     Cut-off Date
                                     Number of          Unpaid       Aggregate
                                  Initial Mortgage    Principal      Principal
   Origination Method                 Loans           Balance        Balance
   ------------------             ----------------    ---------     ------------
Retail:
  Greenville Home Gold                 259         $16,997,140.24     18.47%
  Houston Home Gold                     61           3,673,600.82      3.99
  Indiana Home Gold                    250          16,388,194.49     17.81
  Phoenix Home Gold                    262          17,400,013.58     18.91
  Sterling Mortgage                    112           5,570,577.13      6.05
                                       ---           ------------      ----
Total Retail                           944         $60,029,526.26     65.22
                                       ===         ==============     =====
Wholesale                              422          32,005,065.30     34.78
                                       ===          =============     =====
- --------------------------------------------------------------------------------
Total..........................      1,366        $ 92,034,591.56    100.00%
                                     =====        ===============   =======
================================================================================
                                
Conveyance of Additional Mortgage Loans and Pre-Funded Mortgage Loans

         The Trust may  acquire  up to  approximately  $57,965,408.44  aggregate
Principal  Balance  of  Additional  Mortgage  Loans  pursuant  to the  Sale  and
Servicing Agreement. The Trust may also acquire Pre-Funded Mortgage Loans during
the Pre-Funding  Period.  Accordingly,  the statistical  characteristics  of the
Mortgage  Pool  will  vary as of the  Closing  Date,  upon  the  acquisition  of
Additional   Mortgage  Loans  and  subsequently  upon  the  acquisition  of  any
Pre-Funded Mortgage Loans.

         The Contributor will not select Additional Mortgage Loans or Pre-Funded
Mortgage  Loans in a manner that it believes is adverse to the  interests of the
Holders of the Class A Notes or the Insurer.  Each Pre-Funded Mortgage Loan must
also satisfy the  representations  and warranties  specified in the Unaffiliated
Seller's Agreement (as defined herein) and the Sale and Servicing  Agreement and
the Depositor is required to deliver certain opinions of counsel with respect to
the conveyance of such Pre-Funded Mortgage Loans.

         In  addition,  the  obligation  of the Trust to accept  the  Additional
Mortgage  Loans  or  Pre-Funded  Mortgage  Loans  is  subject  to the  following
requirements,  any of which  requirements  (except for the requirement stated in
clause (v) of this  paragraph)  may be waived or  modified in any respect by the
Insurer;  (i) such Additional Mortgage or Pre-Funded Mortgage Loan may not be 60
or more days  contractually  delinquent as of the related Cut-off Date; (ii) the
remaining term to stated maturity of such Additional Mortgage Loan or Pre-Funded
Mortgage  Loan will not exceed 30 years for fully  amortizing  loans or 15 years
for Balloon Loans;  (iii) such Additional  Mortgage Loan or Pre-Funded  Mortgage
Loan  will  be  secured  by a  Mortgage  in a first  lien  position;  (iv)  such
Additional  Mortgage Loan or  Pre-Funded  Mortgage Loan will not have a Mortgage
Rate less than 8.0%; (v) such  Additional  Mortgage Loan or Pre-Funded  Mortgage
Loan will be otherwise  acceptable to the  Depositor  and the Insurer;  and (vi)
following the purchase of such Additional  Mortgage Loan or Pre-Funded  Mortgage
Loan by the Trust, the Mortgage Loans (including such Additional  Mortgage Loans
or Pre-Funded Mortgage Loans): (a) will have a weighted average Mortgage Rate of
at least  11.00%;  (b) will have a  weighted  average  remaining  term to stated
maturity of less than 205 months;  


                                      S-39
<PAGE>

(c) will not have more than 40% by aggregate  principal  balance  Balloon Loans;
(d) will have no Mortgage  Loan with a principal  balance in excess of $600,000;
(e) will have a state  concentration not in excess of 20% for any one state; (f)
will have not more than 2% in aggregate  principal balance of the Mortgage Loans
concentrated  in any single ZIP code; and (g) will have no more than 5% Mortgage
Loans relating to non-owner occupied properties.

Underwriting Standards; Representations

      The  Mortgage   Loans  will  be  contributed  by  the  Originator  to  the
Contributor,  contributed by the Contributor to the Sponsor, sold by the Sponsor
to the  Depositor,  sold by the  Depositor  to the Trust and then pledged by the
Trust  to the  Indenture  Trustee.  All of the  Mortgage  Loans  were or will be
originated by the Originator or acquired by the Originator from mortgage bankers
or brokers  generally in accordance  with the  underwriting  criteria  described
herein.

      The Originator's  underwriting  standards are primarily intended to assess
the ability and  willingness  of the  borrower to repay the debt and to evaluate
the adequacy of the mortgaged  property as collateral for the mortgage loan. All
of the Mortgage Loans were or will be underwritten with a view toward the resale
thereof in the secondary mortgage market. The Originator considers,  among other
things,  a mortgagor's  credit  history,  repayment  ability and debt service to
income ratio ("debt-to-income ratio"), as well as the value, type and use of the
mortgaged  property.  The Mortgage Loans generally bear higher rates of interest
than  mortgage  loans  that are  originated  in  accordance  with FNMA and FHLMC
standards,  and may experience  rates of delinquency  and  foreclosure  that are
higher,  and  that  may be  substantially  higher,  than  those  experienced  by
portfolios of mortgage loans  underwritten in accordance with such FNMA or FHLMC
standards.

      Approximately  34.78% of the  Initial  Mortgage  Loans  originated  by the
Originator are based on loan  application  packages  submitted  through mortgage
brokerage  companies with whom the  Originator  has a  relationship  ("Wholesale
Mortgage  Loans").  These brokers and/or  companies must meet minimum  standards
based on an analysis of information  submitted with an application for approval,
including  resumes of the principals,  financial  statements,  valid real estate
license,  satisfactory  credit report  (brokers with open tax liens of $1,000 or
more are not  eligible  for approval  unless an  established  payment plan is in
place). Once approved,  mortgage brokerage companies are eligible to submit loan
application  packages in compliance with the terms of a signed broker agreement.
Wholesale  Mortgage Loans are originated and  underwritten  by the Originator in
Greenville,  South  Carolina  with  a  focus  on  four  sales  areas:  Atlantic,
Southeast,  Midwest and Rocky Mountain.  Wholesale  Mortgage Loans are initially
reviewed by a conditional underwriter for preapproval. If preapproved,  the loan
is reviewed by a final, more senior underwriter.

      Approximately  65.22% of the Initial Mortgage Loans were originated by the
Originator  directly  ("Retail  Mortgage  Loans").  Retail  Mortgage  Loans  are
underwritten based on the Originator's underwriting guidelines by the Originator
from the following locations: Indianapolis, Indiana; Baton Rouge, Louisiana; New
Orleans,  Louisiana;  Phoenix,  Arizona;  Greenville,  South Carolina;  Atlanta,
Georgia; Jackson,  Mississippi;  Houston, Texas; and Jacksonville,  Florida. All
Retail  Mortgage  Loans are  originated  at the various  retail  centers.  Loans
originated in the Indianapolis, Phoenix, Houston and Greenville centers are also
underwritten  and  processed  through  those  centers.   Retail  Mortgage  Loans
originated in Baton Rouge,  New Orleans,  Atlanta,  Jackson and Jacksonville are
processed and  underwritten in the Baton Rouge  location.  Retail Mortgage Loans
are initially reviewed by a loan officer to determine whether the loan meets the
underwriting guidelines.  If so, an underwriter will review the file and approve
or disapprove  the loan. If the loan is not 


                                      S-40
<PAGE>

approved,  the loan  officer  reviews the loan a second time to see if it can be
reworked, in which case it will be reviewed by an underwriter again.  Generally,
the underwriting department completes its review of Retail Mortgage Loans within
one day after procurement of all necessary loan documentation.

      On a case-by-case  basis,  the Originator may determine  that,  based upon
compensating  factors, a prospective mortgagor not strictly qualifying under the
underwriting risk category  guidelines  described below warrants an underwriting
exception.  Compensating  factors  may  include,  but are not  limited  to,  low
loan-to-value  ratio and/or a large down payment,  proven ability to handle high
debt-to-income,  low debt-to-income ratio, large cash flow, significant verified
savings,   history  of  defaults  outweighed  by  good  credit  history,  stable
employment,  excellent  mortgage history,  a large reduction in monthly outflows
and time in residence at the applicant's  current address. It is expected that a
number of the Mortgage  Loans to be included in the  mortgage  pool will contain
one or more of such underwriting exceptions.

      The  Originator's  underwriters  verify the income of each  applicant from
various sources in the following manner: salaried and hourly borrowers and those
borrowers on  commission,  whether at a full time or part time job, are required
to submit  W-2 forms for the past two  years of  employment  and pay stubs  from
within  the past 30 days;  rental  income  must be shown  from two  years of tax
returns;  pension income must be verified from a check or direct deposit slip, a
W-2 form or a letter  from  the  pension  administrator;  bonus  income  must be
demonstrated over two years of W-2 forms and by a statement from the employer as
to the  likelihood  of  future  bonuses;  alimony  and  child  support  must  be
documented by a court order and proof of receipt of payment;  and  self-employed
individuals must submit two years of tax returns with all schedules attached.

      The  applicant  must have a  sufficiently  established  credit  history to
qualify for the  appropriate  credit  grade (as  described  below).  This credit
history is  substantiated  by a report prepared by an independent  credit report
agency. The report typically considers the applicant's entire credit history and
contains  information  relating to such matters as credit history with local and
national  merchants  and lenders,  installment  debt  payments and any record of
defaults,  bankruptcy,  repossession,  suits or judgments.  The  applicant  must
generally  provide a letter  explaining  all late  payments on mortgage debt and
other  consumer  (non-mortgage)  debt  within  the  last two  years,  as well as
detailing all credit inquires made within the last 90 days.

      The Originator originates loans secured by single-family residences (which
may be detached,  attached,  part of a two-to-four unit dwelling,  a condominium
unit,  townhouse  or a unit in a  planned  unit  development)  and  manufactured
housing. The Originator's  guidelines are applied in accordance with a procedure
which  complies  with  applicable  federal  and state laws and  regulations  and
require an appraisal of the mortgaged  property which  conforms to FNMA,  USPAP,
and FIRREA standards.  Appraisals may only be provided by independent appraisers
approved by the Originator who meet any necessary licensing standards.

      Each  appraisal  includes a market data analysis  based on recent sales of
comparable  homes in the area and, where deemed  appropriate,  replacement  cost
analysis  based on the current cost of  constructing  a similar home. The review
appraisal may be a desk, field, or drive-by review of the mortgaged property.

      The  Originator  requires  title  insurance  on all  mortgage  loans.  The
Originator also requires that fire and extended coverage  casualty  insurance be
maintained  on the  mortgaged  property  in an  amount  at  least  equal  to the
principal  balance of the related  residential loan or the replacement  costs 


                                      S-41
<PAGE>

of the property,  whichever is less.  None of the Mortgage Loans will be covered
by a primary mortgage insurance policy.

      A quality control department performs a monthly quality control audit of a
sample of all loans. The monthly underwriting analysis consists of a review of a
random sample of 70% of closed loans.

      In  addition  to the  quality  control  audit,  at least  one loan will be
selected from each broker each month. The loan review confirms the existence and
accuracy of legal  documents,  credit  documentation,  appraisal  analysis,  and
underwriting  decision.  The review  function  allows the  Originator  to assess
programs  for  potential  guideline  changes,  program  enhancements,  appraisal
policies,  areas of risk to be reduced or  eliminated,  and need for  additional
underwriter training.

      Under the mortgage  loan  programs,  various risk  categories  are used to
grade the likelihood that the applicant will satisfy the repayment conditions of
the loan. These risk categories  establish the maximum  permitted  loan-to-value
ratio and loan amount,  given the occupancy status of the mortgaged property and
the applicant's  credit history and debt ratio.  In general,  higher credit risk
mortgage  loans are graded in categories  which  reflect  higher debt ratios and
more  (or  more  recent)  major  derogatory  credit  items  such as  outstanding
judgments or prior bankruptcies;  however, as compensating  factors,  these loan
programs establish lower maximum  loan-to-value  ratios and maximum loan amounts
for loans graded in such categories.

      The Originator's guidelines have the following categories and criteria for
grading the potential  likelihood  that an applicant  will satisfy the repayment
obligations of a mortgage loan, however, on a case-by-case basis, the Originator
may determine that, based upon compensating factors, a prospective mortgagor not
strictly qualifying under such underwriting risk category guidelines warrants an
underwriting exception:

      "AA": Under the AA risk category, the applicant generally must have repaid
installment  and  revolving  debt  according  to its terms  with a maximum  of 2
payments no more than 30 days  delinquent in the past 24 months.  No 30-day late
payments  within the last 24 months are permitted on an existing  mortgage loan.
Judgments  or liens must have been paid off within 2 years  prior to the funding
of the loan. No bankruptcy  discharge or  foreclosures  may be in the borrower's
credit file.  Generally,  the  mortgaged  property  must be in at least  average
condition.  Generally,  a maximum  loan-to-value  ratio of 90% is permitted  for
owner  occupied one- to four-unit and townhouse  properties  secured by first or
second mortgages. The maximum loan-to-value ratio generally is reduced by 10% on
a mortgaged property consisting of condominium properties and second houses with
proof of owner  occupancy  for part of the year and reduced by 5% on  properties
with  rural   characteristics.   Loan-to-value   ratios  for   nonowner-occupied
properties  generally  are  limited  to 80% in the  case  of  one-  to  two-unit
properties  and  75% for  three-  to  four-unit  properties,  each  with a first
mortgage. The debt-to-income ratio may not exceed 45%.

      "A": Under the A risk category,  the applicant must have generally  repaid
installment  and revolving debt according to its terms with minimal  payments no
more than 30 days  delinquent  in the past 24 months  and only one  60-day  late
payment within the last 24 months.  A maximum of two 30-day late payments within
the past 12 months  and one  60-day  late  payment  within the last 24 months is
permitted  on an existing  mortgage  loan that is currently no more than 30 days
past due. Generally,  a loan-to-value ratio for the applied-for  mortgage of 90%
or less is required on all owner occupied one-to-four unit properties secured by
a first or second  mortgage.  For purposes of determining  whether a prospective
mortgagor has been 30 days late, the Originator  uses a "rolling 30-day period,"


                                      S-42
<PAGE>

i.e., a continuous  sequence of 30-day late  payments  will be  considered  as a
single  30-day late  payment.  Judgments or liens must have been paid off within
two  years  prior  to the  funding  of  the  loan.  No  collection  accounts  or
charge-offs  may remain  open after the  funding of the loan  except  that those
under $500 are  treated on a case by case basis.  No  bankruptcy,  discharge  or
notice of default  filings may have occurred during the preceding five years and
no  foreclosures  may be in  the  applicant's  file.  Generally,  the  mortgaged
property must be in at least average condition.  The maximum loan-to-value ratio
generally is reduced by 10% on a mortgaged  property  consisting of  condominium
properties  and  reduced  by  5%  on  properties  with  rural   characteristics;
loan-to-value  ratios for  nonowner-occupied  properties  and  second  homes are
limited to 75%. The  debt-to-income  ratio  generally may not exceed 45% but may
increase to 50% with additional disposable income.

      "B": Under the B risk category,  the applicant must have generally  repaid
installment  and  revolving  debt  according  to its terms with a maximum of one
90-day  late  payment  permitted  on any account in the last 24 months for minor
creditors. A maximum of three 30-day late payments within the last 12 months and
one 60-day late payment  within the last 24 months are  permitted on an existing
mortgage  loan. No bankruptcy,  discharge or notice of default  filings may have
occurred  during  the  preceding  two  years and no  foreclosures  may be in the
applicant's  file.  No judgment or liens of more than $500 may remain open after
the funding of the loan. No  collections  or  charge-offs  of more than $500 may
remain  open after the  funding of the loan  unless the time  elapsed  since the
collection or charge-off exceeds four years.  Generally,  the mortgaged property
must be in at least average condition.  Generally, a maximum loan-to-value ratio
of 85% is  permitted  for an  owner-occupied  one- to  four-  unit or  townhouse
property  with a first or  second  mortgage.  The  maximum  loan-to-value  ratio
generally is reduced by 10% on a mortgaged  property  consisting of  condominium
properties and second houses with proof of owner  occupancy for part of the year
and reduced by 5% on properties with rural characteristics. Loan-to-value ratios
for  nonowner-occupied  properties generally are limited to 70%. Generally,  the
debt-to-income  ratio  must be 45% or less,  but this may  increase  to 50% with
additional disposable income.

      "C":  Under  the C risk  category,  the  applicant  may  have  experienced
significant credit problems in the past. A maximum of four 30-day and one 60-day
late  payments  within the last 12 months and one  90-day  within  past 12 to 24
months are permitted on an existing  mortgage loan. An existing mortgage loan is
not required to be current at the time the application is submitted. However, an
existing  mortgage  loan can be no more than 60 days  delinquent  at the time of
loan  closing.  No notice of  foreclosure  filing may have  occurred  during the
preceding 5 years.  No bankruptcy  filing or discharge may have occurred  during
the  preceding  24 months.  Judgments or liens must be paid with the proceeds of
the loan. No  collections or charge-offs of more than $250 may remain open after
the  funding  of the loan  unless  the time  elapsed  since  the  collection  or
charge-off exceeds three years. Generally,  the mortgaged property must be in at
least average  condition.  Generally,  a maximum  loan-to-value  ratio of 80% is
permitted for an owner-occupied  one-to-four unit or townhouse  property secured
by a first or second  mortgage,  while 65% is  permitted  for  nonowner-occupied
properties  on  one-to-two  unit  properties or second homes with proof of owner
occupancy for part of the year.  The maximum  loan-to-value  ratio  generally is
reduced by 5% on properties in rural areas. Loan-to-value ratios for condominium
units generally are restricted to 65%. Generally,  the debt-to-income ratio must
be 50% or less, but this may increase to 55% with additional disposable income.

      "D":  Under  the D risk  category,  the  applicant  may  have  experienced
significant  credit  problems  in the past.  An  existing  mortgage  loan is not
required to be current at the time the  application  is  submitted.  Judgment or
liens must be paid with the proceeds of the loan. No  


                                      S-43
<PAGE>

collections  or  charge-offs of more than $250 may remain open after the funding
of the loan unless the time elapsed since the  collection or charge-off  exceeds
one  year.  Generally,  the  mortgaged  property  must  be in at  least  average
condition.  Generally,  a maximum loan-to-value ratio of 70% is permitted for an
owner-occupied  one-to-four  unit  or  townhouse  property  secured  by a  first
mortgage only. The maximum  loan-to-value ratio generally is reduced by 10% on a
mortgaged  property  consisting  of  condominium  properties.   Generally,   the
debt-to-income  ratio may not exceed 50%.  Debt ratios  greater than 50% require
increased disposable income.

      The  Originator  will make certain  representations  and  warranties  with
respect to the Mortgage  Loans as of the Closing Date.  The  Originator  will be
obligated to repurchase  Mortgage Loans in respect of which a material breach of
the  representations  and warranties it has made has occurred  (other than those
breaches  which have been cured).  For a discussion of the  representations  and
warranties made and the repurchase  obligation,  see "The  Trust-Representations
and Warranties".

Piggy Back Mortgage Loans

      At the time of  origination  or  acquisition  of the Mortgage  Loans,  the
Originator  may make a Piggy Back Loan to the  borrower,  which  Piggy Back Loan
will be subordinate to the first  mortgage  securing the related  Mortgage Loan.
These Piggy Back Loans may be  subsequently  sold in bulk pools in the secondary
market on a  servicing  released  basis.  Approximately  66.25%  of the  Initial
Mortgage Loans have Piggy Back Mortgage Loans.

Servicing

      The  Mortgage  Loans will be  serviced  by  Emergent  Mortgage  Corp.,  as
Servicer (the "Servicer"). The information set forth in the following paragraphs
has been provided by the Servicer and the Parent.

      The Servicer was incorporated in June 1995,  commenced its regular lending
program in September  1995 and began funding such mortgage  loans  indirectly in
the same month. The principal business of the Servicer historically has been the
origination and sale of  non-conforming  mortgage loans on a servicing  released
basis.  Recently,  the Servicer began accumulating  mortgage loans for sale on a
servicing  retained basis.  The Servicer does not have a significant  history of
servicing mortgage loans.  However, the Parent has been servicing mortgage loans
through affiliates of the Servicer in its Mortgage Loan Division since 1991. The
majority of the loans  serviced by the Mortgage  Loan  Division  were loans made
primarily to South Carolina residents.

      The Mortgage Loan Division  maintains a centralized  portfolio  management
department  which  services  the  Mortgage  Loans that are not sold,  as well as
securitized  loans.  Servicing  includes  collecting  payments  from  borrowers,
accounting for principal and interest, contacting delinquent borrowers, ensuring
that insurance is in place,  monitoring  payment of real estate  property taxes,
and  supervising  foreclosures  and  bankruptcies  in the  event  of  unremedied
defaults.  The Parent has  increased  its  servicing  capabilities  and staffing
significantly since 1995 in light of its origination growth.

      Collection  efforts generally begin when an account is over five days past
due. At that time,  the Mortgage Loan Division  attempts to contact the borrower
to  determine  the reason for the  delinquency  and cause the  account to become
current.  After an account  becomes 15 days past due, weekly letters are sent to
the borrower.  In general,  at 30 days past due, a right to cure letter is sent;
at 


                                      S-44
<PAGE>

61 days a five-day  demand letter is sent; and at 68 days, the account is turned
over to an attorney.  In addition to written  notices,  the Company  attempts to
maintain telephone contact with the Borrower  throughout the Delinquency Period.
If the  status of the  account  continues  to  deteriorate,  the  Mortgage  Loan
Division  undertakes an analysis to determine the appropriate action. In limited
circumstances,  when a borrower  is  experiencing  difficulty  in making  timely
payments,  the Mortgage  Loan  Division may  temporarily  adjust the  borrower's
payment   schedule  without  changing  the  loan's   delinquency   status.   The
determination  of how to work out a  delinquent  loan is based  upon a number of
factors, including the borrower's payment history and the reason for the current
inability to make timely payments.

      When a loan is 90 days past due in accordance  with its original terms, it
is placed on  non-accrual  status  and  foreclosure  proceedings  are  generally
initiated.  In  connection  with  such  foreclosure,  the  loan  and  the  facts
surrounding  its delinquency  are reviewed,  and the underlying  property may be
reappraised.  Regulations and practices regarding foreclosures and the rights of
the  mortgagor in default vary greatly from state to state.  See "Certain  Legal
Aspects  of the  Mortgage  Loans and  Contracts  -- The  Mortgage  Loans" in the
Prospectus.

      The  servicing  procedures  utilized  by the  Servicer  are  substantially
similar to those cited above and the management is largely the same as those who
work directly with the Parent or with CII.

      The following  tables set forth,  as of December 31, 1993,  1994, 1995 and
1996,  and  as of  September  30,  1997,  certain  information  relating  to the
delinquency  experience  (including  imminent   foreclosures,   foreclosures  in
progress and  bankruptcies)  of one-to-four  family  residential  mortgage loans
included in the Mortgage  Loan  Division of the Parent's  entire  mortgage  loan
serviced portfolio (which portfolio includes mortgage loans originated under the
Servicer's guidelines) at the end of the indicated periods. The majority of such
mortgage loans are made to South Carolina  residents.  The indicated  periods of
delinquency are based on the number of days past due on a contractual  basis. No
mortgage loan is considered  delinquent for these purposes unless it is at least
one month past due on a contractual basis.

                             Mortgage Loan Division
                          Delinquencies and Foreclosure
                             (Dollars in Thousands)
<TABLE>
<CAPTION>

                            At December 31,     At December 31,      At December 31,     At December 31,    At September 30,
                                 1993                1994                 1995                 1996               1997
                           ----------------  -------------------    -----------------   ----------------  --------------------
                                    Percent              Percent              Percent            Percent               Percent
                           By       by       By          by         By        by        By        by       By          by
                           Dollar   Dollar   Dollar      Dollar     Dollar    Dollar    Dollar    Dollar   Dollar      Dollar
                           Amount   Amount   Amount      Amount     Amount    Amount    Amount    Amount   Amount      Amount
                           ------   ------   ------      ------     ------    ------    ------    ------   ------      ------
<S>                       <C>       <C>      <C>        <C>       <C>        <C>       <C>        <C>      <C>         <C>    
Total Serviced 
Portfolio(1) .........    $42,335   100.00%  $60,151    100.00%   $88,165    100.00%   $146,231   100.00%  $527,256    100.00%

Period of
Delinquency 
  30-59 days .........     $3,424     8.09%  $4,789       7.96%    $6,833      7.75%    $4,450      3.04%  $  20,537    3.90%
  60-89 days .........       $869     2.05%  $1,724       2.87%    $1,588      1.80%    $1,530      1.05%  $   6,729    1.28%
  90 days or more.....     $5,670    13.39%  $4,109       6.83%    $4,299      4.88%    $4,634      3.17%  $  14,753    2.80%
                           ------    -----   ------       ----     ------      ----     ------      ----   ---------    ---- 
Total Delinquent 
Loans.................     $9,963    25.53%  $10,622     17.66%   $12,720     14.43%   $10,614      7.26%  $42,019      7.97%
                           ------    -----   -------     -----    -------     -----    -------      ----   -------      ---- 
</TABLE>
- -------------------
(1)  Excludes  loans  serviced  for  others  for which no  credit  risk has been
retained.


                                      S-45
<PAGE>

                             Mortgage Loan Division
                             Other Real Estate Owned
                             (Dollars in Thousands)
<TABLE>
<CAPTION>
                        At December 31,     At December 31,    At December 31,   At December 31,   At September 30,
                              1993               1994               1995               1996              1997
                       ---------------------------------------------------------------------------------------------
                        By Dollar Amount   By Dollar Amount   By Dollar Amount   By Dollar Amount  By Dollar Amount
                       ---------------------------------------------------------------------------------------------
<S>                          <C>                 <C>                <C>               <C>                 <C>     
Total Serviced               $42,335             $60,151            $88,165           $146,231            $527,256
Portfolio(1).........

OREO (Acq. through           $2,812              $3,361             $3,049             $2,959             $   3,261
Foreclosure)(2)......

OREO to Total                 6.64%               5.59%              3.46%              2.02%                 0.62%
Serviced Portfolio(3)
</TABLE>

- ------------------
(1)   Excludes  loans  serviced  for  others  for which no credit  risk has been
      retained.
(2)   For the purposes of these tables, Foreclosed Loans means the lesser of (i)
      the principal  balance or (ii) the appraised  value minus selling costs of
      mortgage loans secured by mortgaged properties the title of which has been
      acquired by the Parent or a  subsidiary  thereof,  by  investors  or by an
      insurer   following   foreclosure  or  delivery  of  a  deed  in  lieu  of
      foreclosure.
(3)   The OREO to Total  Portfolio  Ratio is equal to the lower of (i) aggregate
      principal balance of Foreclosed Loans or (ii) appraised value less selling
      costs of the  mortgaged  properties  divided  by the  aggregate  principal
      balance  of  mortgage  loans  in the  Total  Portfolio  at the  end of the
      indicated period.

                             Loan Loss Experience on
                  Mortgage Loan Division's Servicing Portfolio
                                of Mortgage Loans
                             (Dollars in Thousands)
<TABLE>
<CAPTION>
                                                                                                      Nine Months
                                                                                                        Ending
                                                            Year Ending December 31,                September 30,
                                               ---------------------------------------------------------------------
                                                  1993        1994           1995        1996            1997
                                               ---------------------------------------------------------------------
<S>                                              <C>          <C>           <C>         <C>             <C>     
Average Serviced Portfolio(1)                    $42,397      $51,243       $74,158     $97,281         $336,600
                                                                                                      
Net Charge Offs                                     $446       $1,518          $771        $792             $978
                                                                                                      
Net Charge Offs as a Percentage of Average         1.05%        2.96%         1.04%       0.81%             0.39%
Serviced Portfolio(2)                                                                                 
</TABLE>

- ----------------
(1)   "Average  Serviced  Portfolio"  on the date  stated  above is the  average
      principal  balances of the total mortgage loans serviced during the period
      indicated. "Average Serviced Portfolio" excludes loans serviced for others
      for which no credit risk has been  retained.  Averages are computed  using
      beginning and ending balances for the period presented.
(2)   Annualized for 1997.

      It is unlikely  that the  delinquency  experience  of the  Mortgage  Loans
comprising the Mortgage Pool will  correspond to the  delinquency  experience of
the Mortgage  Loan  Division's  mortgage  portfolio  set forth in the  foregoing
tables. The statistics shown above represent the delinquency  experience for the
Mortgage  Loan  Division's   mortgage  servicing  portfolio  (which  may  differ
substantially  from the  Mortgage  Pool  with  respect  to  credit  underwriting
standards  and  other  factors)  only for the  periods  presented,  whereas  the
aggregate  delinquency  experience on the Mortgage Loans comprising the Mortgage
Pool will depend on the results obtained over the life of the Mortgage Pool.


                                      S-46
<PAGE>

      The  Originator  commenced its  sub-prime  mortgage loan business in 1995.
Accordingly,  the  Originator  (whether as an originator or acquirer of mortgage
loans or as a  servicer  of such  mortgage  loans)  does  not  have  significant
historical delinquency,  bankruptcy,  foreclosure or default experience that may
be  referred to for  purposes  of  estimating  the future  delinquency  and loss
experience of the Mortgage  Loans.  There can be no assurance  that the Mortgage
Loans  comprising  the  Mortgage  Pool  will  perform   consistently   with  the
delinquency or foreclosure  experience described herein. It should be noted that
if the  residential  real estate market should  experience an overall decline in
property  values,  the actual rates of delinquencies  and foreclosures  could be
higher than those  previously  experienced  by the Mortgage  Loan  Division.  In
addition,   adverse  economic  conditions  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  and  foreclosures  with
respect to the Mortgage Pool.

                               YIELD ON THE NOTES

Certain Shortfalls in Collections of Interest

      When a  principal  prepayment  in full is made  on a  Mortgage  Loan,  the
mortgagor  is  charged  interest  only for the  period  from the Due Date of the
preceding  monthly payment up to the date of such  prepayment,  instead of for a
full month. When a partial principal  prepayment is made on a Mortgage Loan, the
mortgagor is not charged interest on the amount of such prepayment for the month
in  which  such  prepayment  is  made.   Regarding  those  interest   shortfalls
attributable  to full and partial  prepayments by the mortgagors on the Mortgage
Loans, the Servicer will be obligated to pay from its own funds such shortfalls,
but only to the extent of its  Servicing Fee for the related  Collection  Period
(the net amount of such shortfalls,  the "Prepayment Interest Shortfalls").  See
"Sale and Servicing  Agreement--Servicing  and Other Compensation and Payment of
Expenses"  herein.  In addition,  the  application of the Soldiers' and Sailors'
Civil Relief Act of 1940,  as amended (the "Relief  Act"),  to any Mortgage Loan
will adversely affect,  for an indeterminate  period of time, the ability of the
Servicer to collect full amounts of interest on such Mortgage  Loan.  The effect
of any shortfalls  resulting  from  Prepayment  Interest  Shortfalls or from the
application  of the Relief Act ("Relief Act  Shortfalls")  will be to reduce the
aggregate  amount of interest  collected that is available for  distribution  to
Noteholders.  The Policy does not cover Prepayment Interest Shortfalls or Relief
Act   Shortfalls.   See  "Certain  Legal  Aspects  of  the  Mortgage  Loans  and
Contracts--Soldiers' and Sailors' Civil Relief Act" in the Prospectus.  Any such
shortfalls  may cause a deferral  of the  payment  of a portion  of the  accrued
interest  on  the  Notes  as  provided   herein   under   "Description   of  the
Notes--Interest Payments" and "--Overcollateralization Provisions."

General Prepayment Considerations

      The rate of principal  payments on the Class A Notes, the aggregate amount
of  distributions  on the Class A Notes and the yield to maturity of the Class A
Notes will be related to the rate and timing of  payments  of  principal  on the
Mortgage  Loans.  The rate of principal  payments on the Mortgage  Loans will in
turn be affected by the rate of principal  prepayments  thereon  (including  for
this purpose payments resulting from refinancings,  liquidations of the Mortgage
Loans  due to  defaults,  casualties,  condemnations  and  repurchases,  whether
optional or required, by the Depositor,  the Sponsor or the Contributor,  as the
case may be). The Mortgage  Loans may be prepaid by the  mortgagors at any time,
generally without penalty.


                                      S-47
<PAGE>

      Prepayments,  liquidations  and  repurchases  of the  Mortgage  Loans will
result in  distributions  in respect of  principal to the holders of the Class A
Notes then entitled to receive such distributions that otherwise would have been
distributed  over the remaining terms of the Mortgage Loans.  Since the rates of
payment of principal on the  Mortgage  Loans will depend on future  events and a
variety of factors (as described more fully herein and in the  Prospectus  under
"Prepayment  and Yield  Considerations"),  no assurance  can be given as to such
rate or the rate of  principal  prepayments.  The  extent  to which the yield to
maturity  of the Class A Notes may vary from the  anticipated  yield will depend
upon the degree to which such Notes are  purchased  at a discount or premium and
the degree to which the timing of payments  thereon is sensitive to  prepayments
on the related Mortgage Loans.  Further,  in the case of Class A Notes purchased
at a  discount,  an  investor  should  consider  the  risk  that a  slower  than
anticipated  rate of  principal  payments  on the related  Mortgage  Loans could
result in an actual yield to such  investor  that is lower than the  anticipated
yield and,  in the case of Class A Notes  purchased  at a premium,  an  investor
should  consider  the risk  that a faster  than  anticipated  rate of  principal
payments could result in an actual yield to such investor that is lower than the
anticipated  yield.  In general,  the earlier a  prepayment  of principal on the
Mortgage  Loans,  the greater  will be the effect on the yield to maturity of an
investor in the Class A Notes. As a result, the effect on an investor's yield of
principal  payments  occurring on the Mortgage Loans at a rate higher (or lower)
than  the  rate  anticipated  by the  investor  during  the  period  immediately
following  the  issuance  of the Class A Notes  would  not be fully  offset by a
subsequent like reduction (or increase) in the rate of principal payments.

      It is highly  unlikely that the Mortgage Loans will prepay at any constant
rate until  maturity or that all of the  Mortgage  Loans will prepay at the same
rate.   Moreover,   the  timing  of   prepayments  on  the  Mortgage  Loans  may
significantly  affect the actual yield to maturity on the Class A Notes, even if
the average rate of principal payments  experienced over time is consistent with
an investor's expectation.

      The rate of payments (including prepayments) on pools of mortgage loans is
influenced by a variety of economic,  geographic,  social and other factors.  If
prevailing  mortgage  rates fall  significantly  below the Mortgage Rates on the
Mortgage Loans,  the rate of prepayment (and  refinancing)  would be expected to
increase.  Conversely, if prevailing mortgage rates rise significantly above the
Mortgage  Rates on the Mortgage  Loans,  the rate of  prepayment on the Mortgage
Loans would be expected to  decrease.  Other  factors  affecting  prepayment  of
mortgage  loans include  changes in mortgagors'  housing  needs,  job transfers,
unemployment,  mortgagors' net equity in the mortgaged  properties and servicing
decisions.  There  can be no  certainty  as to the  rate of  prepayments  on the
Mortgage Loans during any period or over the life of the Notes.  See "Prepayment
and Yield Considerations" in the Prospectus.

      In general,  defaults on mortgage loans are expected to occur with greater
frequency in their early years. In addition,  default rates generally are higher
for  mortgage  loans used to  refinance an existing  mortgage  loan  compared to
default rates on  purchase-money  mortgage  loans. In the event of a mortgagor's
default on a Mortgage Loan, other than as provided by the  overcollateralization
provisions  of the Trust or by the Policy as described  herein,  there can be no
assurance that recourse will be available beyond the specific Mortgaged Property
pledged  as  security  for  repayment.  See  "The  Mortgage   Pool--Underwriting
Standards; Representations" herein.


                                      S-48
<PAGE>

Early Payment or Redemption of Notes

      In the event that on the Closing Date the difference between  $150,000,000
and the  aggregate  principal  balance  of the  Initial  Mortgage  Loans and the
Additional  Mortgage Loans as of their respective  Cut-off Dates is greater than
the Pre-Funding Limit, the excess over the Pre-Funding Limit shall be applied on
the initial  Payment  Date,  if less than  $100,000,  as a principal  payment to
Noteholders  then entitled to principal or, if $100,000 or more, as a prepayment
of principal of the Class A Notes, pro rata, on the basis of the respective Note
Principal Balances of the Notes of each Class. In addition, any amount remaining
in the Pre-Funding Account (exclusive of investment  earnings) at the end of the
Pre-Funding  Period will be applied on the first Payment Date  subsequent to the
end of the Pre-Funding Period, if less than $100,000,  as a payment of principal
to  Noteholders  then  entitled  to  principal  or, if  $100,000  or more,  as a
prepayment  of  principal  of the Class A Notes,  pro rata,  on the basis of the
respective Note Principal Balances of the Notes of each Class.

      Subject to certain conditions, the Class A Notes are subject to redemption
when  the  aggregate  Class  A  Note  Principal  Balance  has  been  reduced  to
$14,850,000  or less or  following a  determination  that the Trust does not and
will no longer qualify as a REIT. See "Description of the Notes--Redemption".

      Pursuant to the Sale and Servicing Agreement,  each of the Insurer and the
Servicer  shall  have the  right  to  purchase  all of the  Mortgage  Loans  and
properties  acquired  in respect  thereof  if the  aggregate  principal  balance
thereof is reduced to 5% or less (in the case of the Insurer) or 10% or less (in
the case of the Servicer) of the aggregate principal balance thereof as of their
respective Cut-off Dates. See "Description of the Notes--Purchase  Options".  In
the event of such  purchase,  the Insurer or the  Servicer  shall be required to
deliver  the  purchase  price to the  Indenture  Trustee  for  deposit  into the
Distribution  Account  and  payment to the  Noteholders  and other as  described
herein.

      The operation of the foregoing early payment and redemption provisions may
affect the yield on the Notes.

Overcollateralization

      The  cash  flow  provisions  of  the  Indenture  are  intended  to  create
overcollateralization  through the application of Net Monthly Excess Cashflow to
accelerate  payments of  principal  of the Class A Notes  relative to  principal
payments on the Mortgage Loans. The accelerated  distributions of principal will
continue until the level of overcollateralization  reaches the required level at
which time such  distributions  will stop unless and until  necessary to restore
the actual level of  overcollateralization to its required level. As long as the
required  level of  overcollateralization  is  maintained,  certain  amounts  in
respect of principal of the Mortgage  Loans that  otherwise  would be payable to
the  Holders  of the Class A Notes will  instead  be paid to the  holders of the
Certificates.   In   addition,   if  in  the  future  the   required   level  of
overcollateralization  is  permitted  to "step  down,"  there may be one or more
Payment  Dates on which  holders of the Class A Notes may  receive  little or no
payments  in  respect  of  principal.  Conversely,  if  the  required  level  of
overcollateralization is required to "step up," Holders of the Class A Notes may
receive accelerated payments of principal.  As a result of these provisions,  it
may be more difficult to predict the weighted average life and yield to maturity
of the Class A Notes than if the Indenture did not include such provisions.


                                      S-49
<PAGE>

Weighted Average Lives

      Weighted  average  life refers to the amount of time that will elapse from
the date of  issuance  of a security  until  each  dollar of  principal  of such
security will be repaid to the investor. The weighted average lives of the Class
A Notes  will be  influenced  by the  rate at  which  principal  on the  related
Mortgage  Loans  is paid,  which  may be in the form of  scheduled  payments  or
prepayments  (including  prepayments  of  principal  by the  borrower as well as
amounts  received  by virtue of  condemnation,  insurance  or  foreclosure  with
respect to the Mortgage Loans), and the timing thereof.

      Prepayments  on  mortgage  loans  are  commonly  measured  relative  to  a
prepayment  standard  or model.  The model  used in this  Prospectus  Supplement
("Home Equity  Prepayment"  or "HEP")  assumes that the pool of loans prepays in
the first month at a constant annual prepayment rate of 1.7% and increases by an
additional 1.7% each month thereafter until the tenth month, where it remains at
a constant annual  prepayment rate equal to 17% (the  "Prepayment  Assumption").
HEP  represents an assumed  annualized  rate of prepayment  relative to the then
outstanding  principal  balance on a pool of new  mortgage  loans.  Neither  the
prepayment  model  used  herein  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 Mortgage Pool.

      The table  following the next  paragraph  indicates the  percentage of the
initial Class A Note Principal  Balance that would be outstanding  after each of
the  dates  shown at  various  percentage  HEPs and the  corresponding  weighted
average  lives of the  Class A  Notes.  The  table  is  based  on the  following
assumptions  (the  "Modeling  Assumptions"):  (i) the Mortgage  Pool consists of
Mortgage  Loans  with the  characteristics  set forth in the table  below,  (ii)
distributions  on such  Notes  are  received,  in cash,  on the 15th day of each
month,  commencing  in January  1998,  (iii) the  Mortgage  Loans  prepay at the
percentage  HEP  indicated,  (iv) the  Class A Notes  are not  redeemed,  (v) no
defaults or  delinquencies  occur in the payment by  mortgagors of principal and
interest on the Mortgage Loans and no shortfalls  due to the  application of the
Relief  Act are  incurred,  (vi)  none of the  Depositor,  the  Originator,  the
Contributor, the Sponsor, the majority holder of the Certificates,  the Insurer,
the Servicer or any other  person  purchases  from the Trust any  Mortgage  Loan
pursuant to any  obligation  or option under the Sale and  Servicing  Agreement,
(vii) scheduled monthly payments on the Mortgage Loans are received on the first
day of each month  commencing with the month  indicated in the table below,  and
are computed  prior to giving  effect to any  prepayments  received in the prior
month,  (viii) prepayments  representing  payment in full of individual Mortgage
Loans are received on the last day of each month,  and include 30 days' interest
thereon, (ix) the scheduled monthly payment for each Mortgage Loan is calculated
based on its principal  balance,  Mortgage  Rate,  original term to maturity and
remaining  term to maturity such that the Mortgage Loan will amortize in amounts
sufficient to repay the remaining principal balance of such Mortgage Loan by its
remaining term to maturity,  (x) the coupon on the Class A-1 Variable Rate Notes
remains  constant at 6.16%,  and (xi) the Notes are  purchased  on December  23,
1997.


                                      S-50
<PAGE>

Characteristics
<TABLE>
<CAPTION>
                                                                        Remaining    
                                                                       Amortization    
  Pool       Principal    Net Coupon     Original       Remaining        Months To    Amortization  Assumed Initial
 Number(1)  Balance ($)   Rate (%)(1)  Term (months)   Term (months)     Maturity        Method      Payment Month
 -------    -----------   ----------   -------------   -------------     --------        ------      -------------
    <S>   <C>              <C>             <C>            <C>              <C>                              <C> 
    1     $ 4,922,567.91   10.94700        120            120              120         Level Pay   December 1997
    2      13,993,994.87   11.03100        240            240              240         Level Pay   December 1997
    3      48,717,318.26   11.16900        178            178              178         Level Pay   December 1997
    4      14,288,705.59   10.75000        351            351              351         Level Pay   December 1997
    5      30,577,413.38    9.90000        180            180              360          Balloon    December 1997
    6       1,640,855.97   10.94700        120            120              120         Level Pay    January 1998
    7      16,239,106.09   11.16900        178            178              178         Level Pay    January 1998
    8       4,762,901.86   10.75000        351            351              351         Level Pay    January 1998
    9       4,664,664.96   11.03100        240            240              240         Level Pay    January 1998
   10      10,192,471.13    9.90000        180            180              360          Balloon     January 1998
</TABLE>

- -----------------
(1)   Assumes for Pool  Numbers 6, 7, 8, 9 and 10 thirty days of interest at the
      indicated Net Coupon Rate during the Initial Collection Period.

      There will be  discrepancies  between  the  characteristics  of the actual
Mortgage Loans and the characteristics  assumed in preparing the table. Any such
discrepancy  may have an effect upon the percentages of the initial Class A Note
Principal  Balance  outstanding  (and the weighted  average life) of the Class A
Notes set forth in the table. In addition,  since the actual Mortgage Loans will
have  characteristics  that differ from those assumed in preparing the table set
forth below the Class A Notes may mature  earlier or later than indicated by the
table.  Based on the  foregoing  assumptions,  the table  indicates the weighted
average life of the Class A Notes and sets forth the  percentages of the initial
Class A Note  Principal  Balance  that  would be  outstanding  after each of the
Payment Dates shown, at various  percentage  HEPs.  Variations in the prepayment
experience  and the  balance  of the  related  Mortgage  Loans  that  prepay may
increase or decrease the percentages of initial Class A Note Principal  Balances
(and weighted average lives) shown in the following  table.  Such variations may
occur even if the  average  prepayment  experience  of all such  Mortgage  Loans
equals any of the specified percentage HEPs.


                                      S-51
<PAGE>

Percent of Stated Principal Balance Outstanding at the Following Percentage HEPs

                                             CLASS A1
                                                                                
Payment Date         0.00%    10.00%   15.00%  17.00%  20.00%   25.00%  30.00%  
- ------------         ---------------------------------------------------=-------
Initial Balance        100       100      100     100     100      100     100  
December 15, 1998       81        56       44      39      31       18       5  
December 15, 1999       73        11        0       0       0        0       0  
December 15, 2000       64         0        0       0       0        0       0  
December 15, 2001       54         0        0       0       0        0       0  
December 15, 2002       43         0        0       0       0        0       0  
December 15, 2003       31         0        0       0       0        0       0  
December 15, 2004       18         0        0       0       0        0       0  
December 15, 2005        7         0        0       0       0        0       0  
December 15, 2006        0         0        0       0       0        0       0  
December 15, 2007        0         0        0       0       0        0       0  
December 15, 2008        0         0        0       0       0        0       0  
December 15, 2009        0         0        0       0       0        0       0  
December 15, 2010        0         0        0       0       0        0       0  
December 15, 2011        0         0        0       0       0        0       0  
December 15, 2012        0         0        0       0       0        0       0  
December 15, 2013        0         0        0       0       0        0       0  
December 15, 2014        0         0        0       0       0        0       0  
December 15, 2015        0         0        0       0       0        0       0  
December 15, 2016        0         0        0       0       0        0       0  
December 15, 2017        0         0        0       0       0        0       0  
December 15, 2018        0         0        0       0       0        0       0  
December 15, 2019        0         0        0       0       0        0       0  
December 15, 2020        0         0        0       0       0        0       0  
December 15, 2021        0         0        0       0       0        0       0  
December 15, 2022        0         0        0       0       0        0       0  
December 15, 2023        0         0        0       0       0        0       0  
December 15, 2024        0         0        0       0       0        0       0  
December 15, 2025        0         0        0       0       0        0       0  
December 15, 2026        0         0        0       0       0        0       0  
December 15, 2027        0         0        0       0       0        0       0  
December 15, 2028        0         0        0       0       0        0       0  
                              
Weighted Average         4.2       1.2      1.0     0.9     0.8      0.7     0.7
Life (1)                      
                             
                                           CLASS A2

Payment Date        0.00%   10.00%   15.00%   17.00%   20.00%   25.00%   30.00%
- ------------        ----------------------------------------------------=-------
Initial Balance       100     100      100      100      100      100      100
December 15, 1998     100     100      100      100      100      100      100
December 15, 1999     100     100       70       51       24        0        0
December 15, 2000     100      51        0        0        0        0        0
December 15, 2001     100       0        0        0        0        0        0
December 15, 2002     100       0        0        0        0        0        0
December 15, 2003     100       0        0        0        0        0        0
December 15, 2004     100       0        0        0        0        0        0
December 15, 2005     100       0        0        0        0        0        0
December 15, 2006      90       0        0        0        0        0        0
December 15, 2007      65       0        0        0        0        0        0
December 15, 2008      39       0        0        0        0        0        0
December 15, 2009       9       0        0        0        0        0        0
December 15, 2010       0       0        0        0        0        0        0
December 15, 2011       0       0        0        0        0        0        0
December 15, 2012       0       0        0        0        0        0        0
December 15, 2013       0       0        0        0        0        0        0
December 15, 2014       0       0        0        0        0        0        0
December 15, 2015       0       0        0        0        0        0        0
December 15, 2016       0       0        0        0        0        0        0
December 15, 2017       0       0        0        0        0        0        0
December 15, 2018       0       0        0        0        0        0        0
December 15, 2019       0       0        0        0        0        0        0
December 15, 2020       0       0        0        0        0        0        0
December 15, 2021       0       0        0        0        0        0        0
December 15, 2022       0       0        0        0        0        0        0
December 15, 2023       0       0        0        0        0        0        0
December 15, 2024       0       0        0        0        0        0        0
December 15, 2025       0       0        0        0        0        0        0
December 15, 2026       0       0        0        0        0        0        0
December 15, 2027       0       0        0        0        0        0        0
December 15, 2028       0       0        0        0        0        0        0
                           
Weighted Average       10.6     3.1      2.2      2.0      1.8      1.5      1.3
Life (1)                   

(1)  The weighted  average life of each Class of Class A Notes is  determined by
     (a) multiplying the amount of each principal payment by the number of years
     from the Closing Date to the related  Payment Date; (b) adding the results;
     and (c) dividing the sum by the Original Class A Note Principal Balance.


                                      S-52
<PAGE>

Percent of Stated Principal Balance Outstanding at the Following Percentage HEPs

                                              CLASS A3 

Payment Date             0.00%  10.00%  15.00%  17.00%  20.00%  25.00%  30.00% 
- ------------             -------------------------------------------------------
Initial Balance            100     100     100     100     100     100     100 
December 15, 1998          100     100     100     100     100     100     100 
December 15, 1999          100     100     100     100     100      77      30 
December 15, 2000          100     100      82      55      15       0       0 
December 15, 2001          100      94       9       0       0       0       0 
December 15, 2002          100      39       0       0       0       0       0 
December 15, 2003          100       0       0       0       0       0       0 
December 15, 2004          100       0       0       0       0       0       0 
December 15, 2005          100       0       0       0       0       0       0 
December 15, 2006          100       0       0       0       0       0       0 
December 15, 2007          100       0       0       0       0       0       0 
December 15, 2008          100       0       0       0       0       0       0 
December 15, 2009          100       0       0       0       0       0       0 
December 15, 2010           72       0       0       0       0       0       0 
December 15, 2011           29       0       0       0       0       0       0 
December 15, 2012            0       0       0       0       0       0       0 
December 15, 2013            0       0       0       0       0       0       0 
December 15, 2014            0       0       0       0       0       0       0 
December 15, 2015            0       0       0       0       0       0       0 
December 15, 2016            0       0       0       0       0       0       0 
December 15, 2017            0       0       0       0       0       0       0 
December 15, 2018            0       0       0       0       0       0       0 
December 15, 2019            0       0       0       0       0       0       0 
December 15, 2020            0       0       0       0       0       0       0 
December 15, 2021            0       0       0       0       0       0       0 
December 15, 2022            0       0       0       0       0       0       0 
December 15, 2023            0       0       0       0       0       0       0 
December 15, 2024            0       0       0       0       0       0       0 
December 15, 2025            0       0       0       0       0       0       0 
December 15, 2026            0       0       0       0       0       0       0 
December 15, 2027            0       0       0       0       0       0       0 
December 15, 2028            0       0       0       0       0       0       0 
                         
Weighted Average            13.5     4.8     3.5     3.1     2.7     2.2     1.9
Life (1)                 
                         
                                              CLASS A4

Payment Date             0.00%  10.00%  15.00%  17.00%  20.00%  25.00%  30.00%
- ------------             -------------------------------------------------------
Initial Balance            100     100     100     100     100     100     100
December 15, 1998          100     100     100     100     100     100     100
December 15, 1999          100     100     100     100     100     100     100
December 15, 2000          100     100     100     100     100      71      36
December 15, 2001          100     100     100      86      59      20       0
December 15, 2002          100     100      67      47      20       0       0
December 15, 2003          100      95      37      18       0       0       0
December 15, 2004          100      70      13       0       0       0       0
December 15, 2005          100      55       2       0       0       0       0
December 15, 2006          100      38       0       0       0       0       0
December 15, 2007          100      20       0       0       0       0       0
December 15, 2008          100       4       0       0       0       0       0
December 15, 2009          100       0       0       0       0       0       0
December 15, 2010          100       0       0       0       0       0       0
December 15, 2011          100       0       0       0       0       0       0
December 15, 2012           15       0       0       0       0       0       0
December 15, 2013            0       0       0       0       0       0       0
December 15, 2014            0       0       0       0       0       0       0
December 15, 2015            0       0       0       0       0       0       0
December 15, 2016            0       0       0       0       0       0       0
December 15, 2017            0       0       0       0       0       0       0
December 15, 2018            0       0       0       0       0       0       0
December 15, 2019            0       0       0       0       0       0       0
December 15, 2020            0       0       0       0       0       0       0
December 15, 2021            0       0       0       0       0       0       0
December 15, 2022            0       0       0       0       0       0       0
December 15, 2023            0       0       0       0       0       0       0
December 15, 2024            0       0       0       0       0       0       0
December 15, 2025            0       0       0       0       0       0       0
December 15, 2026            0       0       0       0       0       0       0
December 15, 2027            0       0       0       0       0       0       0
December 15, 2028            0       0       0       0       0       0       0
                                                
Weighted Average            15.0     8.3     5.7     5.0     4.3     3.4     2.9
Life (1)

(1)  The weighted  average life of each Class of Class A Notes is  determined by
     (a) multiplying the amount of each principal payment by the number of years
     from the Closing Date to the related  Payment Date; (b) adding the results;
     and (c) dividing the sum by the Original Class A Note Principal Balance.


                                      S-53
<PAGE>

Percent of Stated Principal Balance Outstanding at the Following Percentage HEPs

                                               CLASS A5     

Payment Date            0.00%   10.00%  15.00%  17.00%  20.00%  25.00%  30.00% 
- ------------            --------------------------------------------------------
Initial Balance            100     100     100     100     100     100     100 
December 15, 1998          100     100     100     100     100     100     100 
December 15, 1999          100     100     100     100     100     100     100 
December 15, 2000          100     100     100     100     100     100     100 
December 15, 2001          100     100     100     100     100     100      86 
December 15, 2002          100     100     100     100     100      82      51 
December 15, 2003          100     100     100     100      92      57      32 
December 15, 2004          100     100     100      95      71      41      21 
December 15, 2005          100     100     100      84      63      38      21 
December 15, 2006          100     100      87      71      52      30      15 
December 15, 2007          100     100      71      57      40      21      10 
December 15, 2008          100     100      58      45      30      14       5 
December 15, 2009          100      88      46      35      22       9       2 
December 15, 2010          100      71      35      25      15       5       1 
December 15, 2011          100      56      25      18      10       2       0 
December 15, 2012          100      24       9       5       2       0       0 
December 15, 2013           80      14       4       2       0       0       0 
December 15, 2014           73      11       2       1       0       0       0 
December 15, 2015           65       8       1       0       0       0       0 
December 15, 2016           55       6       0       0       0       0       0 
December 15, 2017           45       3       0       0       0       0       0 
December 15, 2018           42       2       0       0       0       0       0 
December 15, 2019           38       1       0       0       0       0       0 
December 15, 2020           35       1       0       0       0       0       0 
December 15, 2021           30       0       0       0       0       0       0 
December 15, 2022           26       0       0       0       0       0       0 
December 15, 2023           20       0       0       0       0       0       0 
December 15, 2024           14       0       0       0       0       0       0 
December 15, 2025            7       0       0       0       0       0       0 
December 15, 2026            0       0       0       0       0       0       0 
December 15, 2027            0       0       0       0       0       0       0 
December 15, 2028            0       0       0       0       0       0       0 

Weighted Average            20.8    14.4    11.9    10.9     9.5     7.5     6.0
Life (1)

                                              CLASS A6

Payment Date            0.00%   10.00%  15.00%  17.00%  20.00%  25.00%  30.00%
- ------------            --------------------------------------------------------
Initial Balance           100      100     100     100     100     100     100
December 15, 1998         100      100     100     100     100     100     100
December 15, 1999         100      100     100     100     100     100     100
December 15, 2000         100      100     100     100     100     100     100
December 15, 2001          99       94      91      90      89      87      84
December 15, 2002          97       88      84      82      80      75      71
December 15, 2003          94       78      71      69      65      58      52
December 15, 2004          90       67      58      55      50      42      35
December 15, 2005          77       42      30      27      22      15      11
December 15, 2006          64       26      16      13       9       5       2
December 15, 2007          51       15       8       6       4       1       0
December 15, 2008          41        9       4       3       1       0       0
December 15, 2009          31        5       2       1       0       0       0
December 15, 2010          22        3       1       0       0       0       0
December 15, 2011          14        1       0       0       0       0       0
December 15, 2012           0        0       0       0       0       0       0
December 15, 2013           0        0       0       0       0       0       0
December 15, 2014           0        0       0       0       0       0       0
December 15, 2015           0        0       0       0       0       0       0
December 15, 2016           0        0       0       0       0       0       0
December 15, 2017           0        0       0       0       0       0       0
December 15, 2018           0        0       0       0       0       0       0
December 15, 2019           0        0       0       0       0       0       0
December 15, 2020           0        0       0       0       0       0       0
December 15, 2021           0        0       0       0       0       0       0
December 15, 2022           0        0       0       0       0       0       0
December 15, 2023           0        0       0       0       0       0       0
December 15, 2024           0        0       0       0       0       0       0
December 15, 2025           0        0       0       0       0       0       0
December 15, 2026           0        0       0       0       0       0       0
December 15, 2027           0        0       0       0       0       0       0
December 15, 2028           0        0       0       0       0       0       0

Weighted Average           10.4      7.8     7.1     6.9     6.7     6.3     6.0
Life (1)

 (1) The weighted  average life of each Class of Class A Notes is  determined by
     (a) multiplying the amount of each principal payment by the number of years
     from the Closing Date to the related  Payment Date; (b) adding the results;
     and (c) dividing the sum by the Original Class A Note Principal Balance.


                                      S-54
<PAGE>

      There is no assurance that  prepayments of the Mortgage Loans will conform
to any of the levels of the Prepayment  Assumption indicated in the table above,
or to any other level, or that the actual  weighted  average life of the Class A
Notes will conform to any of the weighted  average  lives set forth in the table
above.  Furthermore,  the information contained in the table with respect to the
weighted average life of the Class A Notes is not necessarily  indicative of the
weighted  average life that might be calculated or projected  under different or
varying prepayment assumptions.

      The  characteristics  of the Mortgage Loans will differ from those assumed
in preparing the table above. In addition, it is unlikely that any Mortgage Loan
will  prepay  at any  constant  percentage  until  maturity  or that  all of the
Mortgage  Loans will prepay at the same rate.  The timing of changes in the rate
of  prepayments  may  significantly  affect  the  actual  yield to  maturity  to
investors,  even if the average rate of principal prepayments is consistent with
the expectations of investors.

                            DESCRIPTION OF THE NOTES

      The Notes will be issued,  and will be secured by the Trust  Property  and
entitled to the  benefits of the Policy,  pursuant to the  Indenture,  a form of
which is filed as an exhibit to the Registration  Statement. A Current Report on
Form 8-K relating to the Notes  containing a copy of the  Indenture and the Sale
and  Servicing  Agreement as executed  will be filed by the  Depositor  with the
Securities and Exchange  Commission  within fifteen days of initial  issuance of
the Notes.  The Originator  will provide to a prospective  or actual  Noteholder
without charge, on written request,  a copy (without  exhibits) of the Indenture
and Sale and  Servicing  Agreement.  Requests  should be  addressed  to Emergent
Mortgage Corp., 15 S. Main Street, Suite 750, Greenville,  South Carolina 29601,
Attn:  Wade Hall. The following  summaries  describe  certain  provisions of the
Indenture and the Sale and Servicing Agreement.  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 Indenture and the Sale and Servicing Agreement.
Reference is made to the  Prospectus  for important  information  in addition to
that set forth herein regarding the Trust Property,  the terms and conditions of
the Sale and Servicing Agreement and the Indenture and the Class A Notes.

General

      The Notes will  consist of six  classes  of Notes,  designated  as (i) the
Class A-1 Variable  Rate Notes,  (ii) the Class A-2 Fixed Rate Notes,  (iii) the
Class A-3 Fixed Rate Notes,  (iv) the Class A-4 Fixed Rate Notes,  (v) the Class
A-5 Fixed  Rate Notes and (vi) the Class A-6 Fixed  Rate  Notes.  The Trust will
also issue  Certificates,  representing  beneficial  ownership  interests in the
Trust,  pursuant  to the Trust  Agreement.  Only the  Class A Notes are  offered
hereby. The Certificates, which are not being offered hereby, may be sold at any
time on or after the Closing Date in accordance with the Trust Agreement.

      The Notes are  limited  recourse  debt  obligations  of the Trust  payable
solely from the Trust  Property and the Policy.  The Trust Property will consist
primarily of the Mortgage Loans. Pursuant to the Indenture, the Trust will grant
to the Indenture  Trustee a first priority  perfected  security  interest in the
Trust  Property to secure the Trust's  obligations  under the  Indenture and the
Notes.

      The final maturity  dates of the Class A-1 Variable Rate Notes,  Class A-2
Fixed  Rate Notes and Class A-3 Fixed Rate  Notes,  Class A-4 Fixed Rate  Notes,
Class A-5 Fixed  Rate  Notes and Class A-6 Fixed  Rate  Notes are May 15,  2007,
October 15, 2010,  December 15,  2012,  January 15, 2013,  December 15, 2028 and
December 15, 2028,  respectively.  Such dates are the dates on which the related
Class A Note Balance  would be reduced to zero,  assuming,  among other  things,
that with  respect to the Class A-1  Variable  Rate,  and A-2, A-3 and A-4 Fixed
Rate Notes,  (i) no Prepayments 


                                      S-55
<PAGE>

are received on any of the Mortgage Loans,  (ii)  distributions of principal and
interest on each of the Mortgage Loans is timely received, (iii) excess interest
will not be used to make accelerated payments of principal to the Holders of the
Class A Notes and (iv) the Mortgage  Loans have the  applicable  characteristics
set forth in the "Weighted  Average  Lives" section  herein.  The final maturity
date for the Class A-5 Fixed  Rate  Notes and the Class A-6 Fixed  Rate Notes is
the Payment Date in the calendar month which is eleven calendar months after the
stated maturity of the Mortgage Loan having the latest stated maturity occurs.

      All payments to Holders of the Class A Notes, other than the final payment
on the Class A Notes,  will be made by or on behalf of the Indenture  Trustee to
the  persons in whose  names such Class A Notes are  registered  at the close of
business on each Record Date,  which will be the last  business day of the month
preceding the month in which the related Payment Date occurs.  Payments on Notes
held in book-entry  form will be made by wire transfer in immediately  available
funds to the  Clearing  Agency (as defined  below) or its  nominee.  Payments on
Notes held in certificated  form by their beneficial  owners will be made either
(i) by check mailed to the address of each such  Noteholder as it appears in the
note  register or (ii) upon written  request to the  Indenture  Trustee at least
five  business  days prior to the relevant  Record Date by any Holder of Class A
Notes having an aggregate  initial Note  Principal  Balance that is in excess of
$5,000,000 by wire  transfer in  immediately  available  funds to the account of
such Noteholder  specified in the request,  provided that the Indenture  Trustee
may  deduct  a  reasonable  wire  transfer  fee from  any  payment  made by wire
transfer.  The final  payment on the Class A Notes will be made in like  manner,
but only upon  presentment  and surrender of such Class A Notes at the corporate
trust office of the Indenture  Trustee or such other  location  specified in the
notice to Noteholders of such final distribution.

Book-Entry Registration and Definitive Notes

      The  Class A Notes  will be  issued,  maintained  and  transferred  on the
book-entry  records  of DTC and its  Participants  in minimum  denominations  of
$1,000 and  integral  multiples of $1,000 in excess  thereof.  The Class A Notes
will initially be represented by one or more global notes registered in the name
of the nominee of DTC (together with any successor  clearing  agency selected by
the Depositor,  the "Clearing Agency"),  except as provided below. The Depositor
has been informed by DTC that DTC's nominee will be CEDE & Co. ("CEDE"). No Note
Owner will be entitled to receive a Note  representing  such person's  interest,
except as set forth below.  Unless and until  Definitive  Notes are issued under
the  limited  circumstances  described  herein,  all  references  to  actions by
Noteholders with respect to the Class A Notes refer to actions taken by DTC upon
instructions from its Participants (as defined below), and all references herein
to payments, distributions,  notices, reports and statements to Noteholders with
respect to the Class A Notes refer to payments, distributions,  notices, reports
and  statements to DTC or CEDE, as the  registered  holder of the Class A Notes,
for distribution to Note Owners in accordance with DTC procedures.

      Holders of Notes may hold their Notes  through DTC (in the United  States)
or CEDEL,  S.A.  ("CEDEL")  or the  Euroclear  System  ("Euroclear")  in Europe.
Transfers  within  DTC,  CEDEL or  Euroclear,  as the  case  may be,  will be in
accordance with the usual rules and operating  procedures of the relevant system
(in Europe) if they are  participants  of such systems,  or  indirectly  through
organizations which are participants in such systems.

      CEDEL  and  Euroclear  will  hold  omnibus  positions  on  behalf of their
participants  through customers'  securities accounts in CEDEL's and Euroclear's
names on the books of their  respective  depositaries  which, in turn, will hold
such positions in customers'  securities  accounts in the depositaries' names on
the books of DTC. Citibank,  N.A. will act as depositary for CEDEL and The Chase
Manhattan  Bank  will act as  depositary  for  Euroclear  (in  such  capacities,
individually the "Depositary" and collectively the "Depositaries").


                                      S-56
<PAGE>

      Transfers  between  Participants  (defined below) will occur in accordance
with DTC rules.  Transfers between CEDEL Participants and Euroclear Participants
(each as defined below) will occur in accordance with their respective rules and
operating procedures.

      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 UCC and a "clearing  agency"  registered
pursuant to the  provisions  of Section 17A of the Exchange Act. DTC was created
to hold  securities for its  participating  organizations  ("Participants")  and
facilitate  the clearance and  settlement  of  securities  transactions  between
Participants  through electronic  book-entry changes in their accounts,  thereby
eliminating  the need for  physical  movement  of  Notes.  Participants  include
securities brokers and dealers, banks, trust companies and clearing corporations
and may include certain other  organizations.  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").

      Note  Owners  or  prospective  owners,  as the case  may be,  that are not
Participants or Indirect Participants but desire to purchase,  sell or otherwise
transfer  ownership of, or other  interests in, the Class A Notes may do so only
through Participants and Indirect  Participants.  In addition,  such Note Owners
will receive all  payments of  principal  and interest on the Class A Notes from
the  Indenture  Trustee  or the  applicable  paying  agent  through  DTC and its
Participants.  Under a book-entry format, Noteholders may receive payments after
the related Payment Date because, while payments are required to be forwarded to
CEDE & Co.,  as  nominee  for DTC,  on each such  date,  DTC will  forward  such
payments to its  Participants  which thereafter will be required to forward them
to Indirect  Participants or Note Owners. The only "Noteholder" (as such term is
used in the  Indenture)  will be CEDE & Co.,  as  nominee  of DTC,  and the Note
Owners will not be recognized by the Indenture  Trustee as Noteholders under the
Indenture.  Note Owners will be  permitted to exercise the rights of Note Owners
under the Indenture only indirectly through DTC and its Participants who in turn
will exercise their rights through DTC.

      Under the rules, regulations and procedures creating and affecting DTC and
its operations,  DTC is required to make book-entry transfers among Participants
on whose behalf it acts with respect to the Notes and is required to receive and
transmit  payments of principal of and interest on the Notes.  Participants  and
Indirect  Participants  with which Note Owners have accounts with respect to the
Notes  similarly  are  required  to make  book-entry  transfers  and receive and
transmit such payments on behalf of their respective Note Owners.

      Because  DTC can act only on  behalf of  Participants,  who in turn act on
behalf of Indirect  Participants  and certain other  entities,  the ability of a
Note Owner to pledge Notes to persons or entities that do not participate in the
DTC system,  or otherwise take actions in respect of such Notes,  may be limited
due to the lack of a physical Note for such Notes.

      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 its 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 its 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 Depositaries.


                                      S-57
<PAGE>

     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  or Euroclear
Participant  to a Participant  will be received with value on the DTC settlement
date but will be available in the relevant  CEDEL or Euroclear cash account only
as of the business day following settlement in DTC.

      CEDEL is  incorporated  under  the laws of  Luxembourg  as a  professional
depository.  CEDEL holds securities for its participating  organizations ("CEDEL
Participants")  and  facilitates  the  clearance  and  settlement  of securities
transactions between CEDEL Participants through electronic book-entry changes in
accounts  of CEDEL  Participants,  thereby  eliminating  the  need for  physical
movement of Notes. 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
Notes and any risk from lack of  simultaneous  transfers of securities and cash.
Transactions may now be settled in any of 32 currencies, including United States
dollars. Euroclear includes various other services, including securities lending
and  borrowing  and  interfaces  with  domestic  markets  in  several  countries
generally  similar  to the  arrangements  for  cross-market  transfers  with DTC
described above. Euroclear is operated by the Brussels, Belgium office of Morgan
Guaranty Trust Company of New York (the  "Euroclear  Operator"),  under contract
with Euroclear  Clearance Systems S.C., a Belgian  cooperative  corporation (the
"Cooperative").  All operations are conducted by the Euroclear Operator, and all
Euroclear securities clearance accounts and Euroclear cash accounts are accounts
with the Euroclear Operator,  not the Cooperative.  The Cooperative  establishes
policy for Euroclear on behalf of Euroclear Participants. Euroclear Participants
include banks  (including  central  banks),  securities  brokers and dealers and
other  professional  financial  intermediaries.  Indirect access to Euroclear is
also  available  to other  firms that  clear  through  or  maintain a  custodial
relationship with a Euroclear Participant, either directly or indirectly.

      The  Euroclear  Operator  is 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 with  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  Notes to specific  clearance  


                                      S-58
<PAGE>

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.

      Payments  with  respect to Notes 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 its Depositary.  Such distributions will be subject to tax reporting
in accordance with relevant United States tax laws and regulations. See "Certain
Federal Income Tax Consequences".  CEDEL or the Euroclear Operator,  as the case
may be, will take any other action  permitted to be taken by a Noteholder  under
the Indenture on behalf of a CEDEL Participant or Euroclear  Participant only in
accordance   with  its  relevant   rules  and  procedures  and  subject  to  its
Depositary's ability to effect such actions on its behalf through DTC.

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

      DTC has advised the Depositor that it will take any action permitted to be
taken by a Noteholder  under the Indenture  only at the direction of one or more
Participants to whose account with DTC the Notes are credited.

      Notes  initially  issued in  book-entry  form will be issued as Definitive
Notes only if (i) DTC or the Depositor  advises the Indenture Trustee in writing
that DTC is no longer willing or able to properly discharge its responsibilities
as nominee and  depository  with respect to the Notes and the Servicer is unable
to locate a qualified successor or (ii) the Depositor,  at its option, elects to
terminate the book-entry  system through DTC or (iii) after the occurrence of an
event of default by the  Servicer  under the Sale and  Servicing  Agreement,  if
Holders  of Class A Notes  evidencing  not less  than 51% of the Note  Principal
Balance of the then  outstanding  Notes advise the Indenture  Trustee in writing
that  the  continuation  of a  book-entry  system  through  DTC (or a  successor
thereto) to the  exclusion of any physical  Notes being issued to Note Owners is
no longer in the best interests of Note Owners.

      Upon the  occurrence  of any of the events  described  in the  immediately
preceding  paragraph,  DTC  is  required  to  notify  all  Participants  of  the
availability  through DTC of Definitive  Notes for the Notes.  Upon surrender by
DTC of the certificate or certificates  representing such Notes and instructions
for  reregistration,  the Indenture Trustee will issue such Notes in the form of
Definitive  Notes,  and  thereafter  the  Indenture  Trustee will  recognize the
holders of such  Definitive  Notes as  Noteholders  under the Indenture and such
holders of Definitive  Notes will deal directly with the Indenture  Trustee with
respect to transfers,  notices and payments.  In the event that Definitive Notes
are issued or DTC ceases to be the clearing agency for the Notes,  the Indenture
will provide that the applicable Noteholders will be notified of such event.

      Definitive  Class A Notes will be  transferable  and  exchangeable  at the
corporate trust offices of the Indenture  Trustee,  located in Charlotte,  North
Carolina.

Trust Property: Assignment of the Mortgage Loans

      The Trust Property will consist of (i) all of the Depositor's right, title
and interest in the Mortgage Loans,  the related  Mortgage Notes,  Mortgages and
other related  documents,  (ii) all payments on or collections in respect of the
Mortgage Loans received on and after the related Cut-off Date, together with any
proceeds  thereof,   (iii)  any  Mortgaged  Properties  acquired  on  behalf  of
Noteholders by foreclosure or by deed in lieu of  foreclosure,  and any revenues
received  thereon,  (iv) the rights of the Indenture Trustee under all insurance
policies required to be maintained  pursuant to 


                                      S-59
<PAGE>

the Sale and Servicing Agreement and (v) the rights of the Contributor under the
Contribution Agreement and Assignment between the Contributor and the Originator
and the rights of the Sponsor under the  Contribution  and Assignment  Agreement
between the Contributor and the Sponsor.

      At the time of issuance of the Notes and  subsequently  on each Pre-Funded
Transfer Date, the Depositor will transfer to the Trust all of its right,  title
and interest in and to the related Mortgage Loans and other Trust Property.  The
Trust will, in turn,  pledge to the Indenture Trustee under the Indenture all of
the  trust's  right,  title  and  interest  in and to  such  Trust  Property  as
collateral for the Class A Notes. The Indenture Trustee,  concurrently with such
pledge in respect of the  Initial  Mortgage  Loans and the  Additional  Mortgage
Loans,  will  deliver the Notes on behalf of the Trust.  The Sale and  Servicing
Agreement will require,  in connection  with each transfer of Mortgage Loans and
other Trust  Property to the Trust,  the delivery to the Indenture  Trustee with
respect to each  Mortgage  Loan of (i) the original  mortgage note (or certified
copy thereof)  endorsed without recourse to the Indenture Trustee to reflect the
transfer of the Mortgage  Loan,  (ii) the original  mortgage (or certified  copy
thereof)  with  evidence of  recording  indicated  thereon and (iii) an original
assignment  of  the  mortgage  in  recordable  form  to the  Indenture  Trustee,
reflecting the pledge of the Mortgage Loan.  Such  assignments of Mortgage Loans
are required to be recorded by or on behalf of the Originator in the appropriate
offices for real property records.

Interest Rates

      The  "Interest  Rate" on the Class A Notes on each  Payment Date will be a
rate per annum equal to: (i) in the case of the Class A-1  Variable  Rate Notes,
the lesser of (a) the London Interbank  offered rate for one-month United States
dollar deposits  ("LIBOR")  (calculated as described  under  "Description of the
Notes--Calculation  of  LIBOR")  as of the  second  business  day  prior  to the
immediately  preceding  Payment  Date (or,  in the case of the  January 15, 1998
Payment  Date,  as of the second  business  day prior to the Closing  Date) plus
0.16% per annum and (b) 10.50%.  (the "Class A-1  Interest  Rate"),  (ii) in the
case of the Class A-2 Fixed Rate Notes,  6.470% (the "Class A-2 Interest Rate"),
(iii) in the case of the Class A-3 Fixed  Rate  Notes,  6.505%  (the  "Class A-3
Interest Rate"), (iv) in the case of the Class A-4 Fixed Rate Notes, 6.700% (the
"Class A-4 Interest  Rate"),  (v) in the case of the Class A-5 Fixed Rate Notes,
7.080%  (the  "Class A-5  Interest  Rate") and (vi) in the case of the Class A-6
Fixed Rate Notes, 6.685% (the "Class A-6 Interest Rate").

Calculation of LIBOR

      On the second  business day preceding each Payment Date or, in the case of
the January 15, 1998 Distribution Date, on the second business day preceding the
Closing Date (each such date, an "Interest  Determination  Date"), the Indenture
Trustee will  determine the London  Interbank  offered rate for  one-month  U.S.
dollar deposits  ("LIBOR") for the next Interest Accrual Period for the Variable
Rate  Notes  on the  basis  of the  offered  rates of the  Reference  Banks  for
one-month U.S. dollar deposits,  as such rates appear on the Telerate Page 3750,
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;  "Telerate Page 3750"
means the display  currently so designated on the Dow Jones Telerate Service (or
such other page as may  replace  that page on that  service  for the  purpose of
displaying  comparable  rates or prices);  and  "Reference  Banks" means leading
banks  selected  by  the  Indenture  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
Telerate Page 3750 on the Interest  Determination Date in question,  (iii) which
have been designated as such by the Indenture  Trustee and (iv) not controlling,
controlled  by, or under common  control  with,  the  Servicer or the  Indenture
Trustee.


                                      S-60
<PAGE>

      On each  Interest  Determination  Date,  LIBOR  for the  related  Interest
Accrual  Period for the Variable Rate Notes will be established by the Indenture
Trustee as follows:

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

          (b) If on such  Interest  Determination  Date fewer than two Reference
     Banks  provide  such  offered  quotations,  LIBOR for the related  Interest
     Accrual Period for the Variable Rate Notes 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 Indenture 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  Indenture  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  Indenture  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  Indenture  Trustee
     are quoting on such Interest Determination Date to leading European banks.

      The  establishment  of LIBOR on each  Interest  Determination  Date by the
Indenture  Trustee  and  the  Indenture  Trustee's  calculation  of the  rate of
interest  applicable to the Variable Rate Notes for the related Interest Accrual
Period shall (in the absence of manifest error) be final and binding.

Interest Payments

      Payments  in  respect  of  interest  on  each  Payment  Date  will be made
concurrently:  to the Holders of the Class A-1 Variable  Rate Notes in an amount
equal to the Class A-1 Interest Distribution Amount, to the Holders of the Class
A-2 Fixed Rate Notes in an amount equal to the Class A-2  Interest  Distribution
Amount,  to the Holders of the Class A-3 Fixed Rate Notes in an amount  equal to
the Class A-3  Interest  Distribution  Amount,  to the  holders of the Class A-4
Fixed  Rate  Notes in an amount  equal to the Class  A-4  Interest  Distribution
Amount,  to the Holders of the Class A-5 Fixed Rate Notes in an amount  equal to
the Class A-5 Interest  Distribution  Amount and to the Holders of the Class A-6
Fixed  Rate  Notes in an amount  equal to the Class  A-6  Interest  Distribution
Amount.

      The "Class A-1 Interest  Distribution Amount" on any Payment Date is equal
to (i) interest  accrued during the related Interest Accrual Period on the Class
A-1 Note Principal  Balance  immediately prior to such Payment Date at the Class
A-1 Interest Rate,  reduced by the Shortfall  Interest  Deferred Amount, if any,
for  such  Payment  Date,  plus  (ii)  to the  extent  the  remaining  Available
Distribution Amount for such Payment Date is sufficient for the payment thereof,
the Accrued  Shortfall  Interest Carry Forward Amount,  if any, for such Payment
Date.

      The "Class A-2 Interest  Distribution Amount" on any Payment Date is equal
to (i) interest  accrued during the related Interest Accrual Period on the Class
A-2 Note Principal  Balance  immediately prior to such Payment Date at the Class
A-2 Interest Rate,  reduced by the Shortfall  Interest  Deferred Amount, if any,
for  such  Payment  Date,  plus  (ii)  to the  extent  the  remaining  Available
Distribution Amount is sufficient for the payment thereof, the Accrued Shortfall
Interest Carry Forward Amount, if any, for such Payment Date.


                                      S-61
<PAGE>

      The "Class A-3 Interest  Distribution Amount" on any Payment Date is equal
to (i) interest  accrued during the related Interest Accrual Period on the Class
A-3 Note Principal  Balance  immediately prior to such Payment Date at the Class
A-3 Interest Rate,  reduced by the Shortfall  Interest  Deferred Amount, if any,
for  such  Payment  Date,  plus  (ii)  to the  extent  the  remaining  Available
Distribution Amount is sufficient for the payment thereof, the Accrued Shortfall
Interest Carry Forward Amount, if any, for such Payment Date.

      The "Class A-4 Interest  Distribution Amount" on any Payment Date is equal
to (i) interest  accrued during the related Interest Accrual Period on the Class
A-4 Note Principal  Balance  immediately prior to such Payment Date at the Class
A-4 Interest Rate,  reduced by the Shortfall  Interest  Deferred Amount, if any,
for  such  Payment  Date,  plus  (ii)  to the  extent  the  remaining  Available
Distribution Amount is sufficient for the payment thereof, the Accrued Shortfall
Interest Carry Forward Amount, if any, for such Payment Date.

      The "Class A-5 Interest  Distribution Amount" on any Payment Date is equal
to (i) interest  accrued during the related Interest Accrual Period on the Class
A-5 Note Principal  Balance  immediately prior to such Payment Date at the Class
A-5 Interest Rate,  reduced by the Shortfall  Interest  Deferred Amount, if any,
for  such  Payment  Date,  plus  (ii)  to the  extent  the  remaining  Available
Distribution Amount is sufficient for the payment thereof, the Accrued Shortfall
Interest Carry Forward Amount, if any, for such Payment Date.

      The "Class A-6 Interest  Distribution Amount" on any Payment Date is equal
to (i) interest  accrued during the related Interest Accrual Period on the Class
A-6 Note Principal  Balance  immediately prior to such Payment Date at the Class
A-6 Interest Rate,  reduced by the Shortfall  Interest  Deferred Amount, if any,
for  such  Payment  Date,  plus  (ii)  to the  extent  the  remaining  Available
Distribution Amount is sufficient for the payment thereof, the Accrued Shortfall
Interest Carry Forward Amount, if any, for such Payment Date.

      The  "Shortfall  Interest  Deferred  Amount" for any  Payment  Date is the
amount,  if any, of interest  accrued during the related Interest Accrual Period
on the Note  Principal  Balance of the  applicable  Class A Note at the  related
Interest  Rate that is not available for payment on such Payment Date out of the
Available  Distribution  Amount  due to Relief  Act  Shortfalls  and  Prepayment
Interest Shortfalls.  The "Accrued Shortfall Interest Carry Forward Amount" with
respect to any Payment  Date is the amount of the  Shortfall  Interest  Deferred
Amounts carried over from preceding Payment Dates together with interest thereon
at the related  Interest Rate from such  preceding  Payment Dates to the current
Payment Date.  Interest  accrued during the Interest Accrual Period with respect
to any  Payment  Date,  at the  applicable  Interest  Rate,  less the  Shortfall
Interest Deferred Amount for such Payment Date, shall be due and payable on such
Payment  Date.  The Accrued  Shortfall  Interest  Carry  Forward  Amount for any
Payment  Date in respect  of any Class A Note  shall be due and  payable on such
Payment  Date (to the extent  sufficient  funds are  available  for the  payment
thereof) and on the final Payment Date.  The Policy does not cover the Shortfall
Interest Deferred Amount or the Accrued Shortfall Interest Carry Forward Amount.
The effect of the foregoing  provisions is that payment of any Accrued Shortfall
Interest  Carry  Forward  Amount may be funded only from any Net Monthly  Excess
Cashflow that would otherwise be paid to holders of the Certificates.

      Payments of the Interest  Distribution Amount will be made on each Payment
Date,  commencing  with the first Payment Date. The Interest  Accrual Period for
any Payment Date is (i) in the case of the Variable Rate Notes,  the period from
and including the  immediately  preceding  Payment Date (or, with respect to the
January  15,  1998  Payment  Date,  the  Closing  Date)  to the day  immediately
preceding such Payment Date,  and (ii) in the case of the Fixed Rate Notes,  the
calendar  month  immediately  preceding  the month in which  such  Payment  Date
occurs.  Payments of interest will be based (i) in the case of the Variable Rate
Notes,  the actual number of days elapsed in the 


                                      S-62
<PAGE>

related  Interest  Accrual  Period and a 360-day  year,  and, in the case of the
Fixed Rate Notes, on a 360-day year consisting of twelve 30-day months.

Principal Payments

      On each Payment Date, an amount equal to the Principal Distribution Amount
(defined below), less any amount to be distributed on such Payment Date from the
Redemption Account or Pre-Funding  Account as a prepayment of the Class A Notes,
pro rata, on the basis of the respective Note Principal Balances of the Notes of
each Class,  will be paid in the following  order:  first, to the Holders of the
Class A-6 Fixed  Rate  Notes,  to the  extent of the least of (x) the  Principal
Distribution Amount, (y) the Class A-6 Note Principal Balance, and (z) the Class
A-6  Lockout  Distribution  Amount,  second,  to the  Holders  of the  Class A-1
Variable Rate Notes until the Class A-1 Note Principal  Balance has been reduced
to zero, third, to the Holders of the Class A-2 Fixed Rate Notes until the Class
A-2 Note Principal  Balance has been reduced to zero,  fourth, to the Holders of
the Class A-3 Fixed Rate Notes  until the Class A-3 Note  Principal  Balance has
been  reduced to zero,  fifth,  to the Holders of the Class A-4 Fixed Rate Notes
until the Class A-4 Note Principal  Balance has been reduced to zero,  sixth, to
the Holders of the Class A-5 Fixed Rate Notes until the Class A-5 Note Principal
Balance has been reduced to zero,  and seventh,  to the Holders of the Class A-6
Fixed Rate Notes until the Class A-6 Note Principal  Balance has been reduced to
zero.

      The  "Principal  Distribution  Amount"  for any  Payment  Date will be the
lesser of:

      (a)   the excess of the  Available  Distribution  Amount  over the Accrued
            Note  Interest  and any Accrued  Shortfall  Interest  Carry  Forward
            Amount for such Payment Date; and

      (b)   the sum of:

            (i)   the principal  portion of all monthly payments on the Mortgage
                  Loans received during the related Collection Period;

            (ii)  the principal  portion of all proceeds of the  repurchase of a
                  related  Mortgage  Loan  (or,  in the case of a  substitution,
                  certain  amounts  representing  a  principal   adjustment)  as
                  required  by the  Sale  and  Servicing  Agreement  during  the
                  related Collection Period;

            (iii) the principal  portion of all other  unscheduled  collections,
                  including  insurance  proceeds,  liquidation  proceeds and all
                  full and partial  principal  prepayments,  received during the
                  related Collection Period, to the extent applied as recoveries
                  of principal on the related Mortgage Loans, net of any portion
                  that  represents a recovery of  principal  for which a Monthly
                  Advance  was made by the  Servicer  and  deposits  during  the
                  related  Collection Period into the Distribution  Account from
                  the Pre-Funding Account and Redemption Account;

            (iv)  the  amount  of any  Overcollateralization  Deficit  for  such
                  Payment Date; and

            (v)   the  amount  of any  Subordination  Increase  Amount  (defined
                  below) for the Class A Notes for such Payment Date;


                                      S-63
<PAGE>

            minus 

            (vi)  the  amount of any  Subordination  Reduction  Amount  (defined
                  below) for such Payment Date.

      Notwithstanding the foregoing, as described under "--Overcollateralization
Provisions"  herein, no amounts will be paid to the Holders of the Class A Notes
pursuant  to clause  (v) above  except to the extent of any Net  Monthly  Excess
Cashflow  remaining  after  payment  to the  Insurer  of the full  amount of any
Cumulative  Insurance Payments.  As of any Payment Date,  "Cumulative  Insurance
Payments"  refers to the aggregate of any payments made by the Insurer under the
Policy to the extent not previously reimbursed, plus interest thereon.

      In no event will the  Principal  Distribution  Amount with  respect to any
Payment  Date be (x) less than  zero or (y)  greater  than the then  outstanding
Class A Note Principal Balance.

      The "Available  Distribution Amount" for the Class A Notes for any Payment
Date is equal to the sum, net of amounts reimbursable therefrom to the Servicer,
of (i) the aggregate  amount of monthly  payments on the related  Mortgage Loans
received by the Indenture Trustee during the related  Collection  Period,  after
deduction  of the  Servicing  Fee,  the  Indenture  Trustee  fee and the premium
payable with respect to the Policy, (ii) certain unscheduled payments in respect
of the  related  Mortgage  Loans,  including  prepayments,  insurance  proceeds,
liquidation  proceeds,  proceeds from repurchases of and  substitutions for such
Mortgage Loans occurring  during the preceding  calendar month and deposits into
the Distribution  Account from the Pre-Funding  Account,  the Redemption Account
and the Interest  Coverage  Account,  if any,  (iii) all Monthly  Advances  with
respect to the related Mortgage Loans received by the Indenture Trustee for such
Payment Date and (iv)  Prepayment  Interest  Shortfalls for such Payment Date to
the extent of the Servicing Fee for such Payment Date.

Overcollateralization Provisions

      The Indenture  requires that, on each Payment Date, the Net Monthly Excess
Cashflow,  if any, be applied on such Payment Date as an accelerated  payment of
principal  on the  Class A Notes,  but only to the  limited  extent  hereinafter
described.  The "Net Monthly  Excess  Cashflow" for any Payment Date is equal to
the excess of (x) the Available  Distribution  Amount for such Payment Date over
(y) the sum for such  Payment  Date of (A) the  Accrued  Note  Interest  and any
Accrued  Shortfall  Interest  Carry Forward Amount payable to the Holders of the
Class A Notes on such  Payment  Date and (B) the  amount  described  in  clauses
(b)(i) through (iii) of the definition of Principal Distribution Amount.

      With respect to any Payment Date, any Net Monthly Excess  Cashflow will be
paid as follows:

            first, to  the  Holders  of the  Class A Notes as a  payment  of the
      Overcollateralization Deficit, if any;

            second,  to the  Insurer,  in an  amount  equal  to  any  Cumulative
      Insurance Payments;

            third,  to the Holders of the class of Class A Notes then  receiving
      distributions  of  principal  in an  amount  equal  to  the  Subordination
      Increase Amount;

            fourth,  to the Insurer,  any amounts  remaining  due to the Insurer
      under the terms of the Insurance Agreement; and


                                      S-64
<PAGE>

            fifth, to the Trust for  distribution  to the Certificateholders  as
      provided in the Trust Agreement.

      With respect to any Payment Date, the excess, if any, of (a) the aggregate
Stated  Principal  Balance of the  Mortgage  Loans  immediately  following  such
Payment Date over (b) the Class A Note Principal  Balance as of such date (after
taking  into  account the payment of the  amounts  described  in clauses  (b)(i)
through (iv) of the definition of Principal Distribution Amount, on such Payment
Date)  is the  "Subordinated  Amount"  as of  such  Payment  Date.  The  "Stated
Principal Balance" of any Mortgage Loan as of any date of determination is equal
to the principal balance thereof as of its Cut-off Date,  reduced by all amounts
allocable to principal that have been distributed to Noteholders with respect to
such  Mortgage  Loan on or before such date.  Any amount of Net  Monthly  Excess
Cashflow  actually applied as an accelerated  payment of principal to the extent
the Required  Subordinated  Amount  exceeds the  Subordinated  Amount as of such
Payment Date is a  "Subordination  Increase  Amount." The required  level of the
Subordinated Amount with respect to a Payment Date is the "Required Subordinated
Amount" with respect to such Payment Date.

      In the event that the Required  Subordinated Amount is required to step up
on any Payment Date, the Indenture provides that all Net Monthly Excess Cashflow
remaining  after the  distributions  described in clauses first  through  second
above will be distributed in respect of the Subordination  Increase Amount until
the Subordinated Amount equals the Required Subordinated Amount.

      In the event that the  Required  Subordinated  Amount is permitted to step
down on any Payment Date, the Indenture provides that a portion of the principal
which would otherwise be distributed to the Holders of the Class A Notes on such
Payment  Date will be  distributed  to the holders of the  Certificates  on such
Payment Date. This has the effect of decelerating  the amortization of the Class
A Notes relative to the  amortization of the Mortgage Loans, and of reducing the
Subordinated  Amount.  With respect to any Payment Date, the excess,  if any, of
(a) the  Subordinated  Amount over (b) the Required  Subordinated  Amount is the
"Excess  Subordinated  Amount". If, on any Payment Date, the Excess Subordinated
Amount is, or, after taking into account all other  distributions  to be made on
such Payment Date would be, greater than zero (i.e., the Subordinated  Amount is
or would be greater that the  Required  Subordinated  Amount),  then any amounts
relating to principal  which would otherwise be paid to the Holders of the Class
A Notes on such Payment Date will instead be  distributed  to the holders of the
Certificates  in an amount  equal to the lesser of (x) the  Excess  Subordinated
Amount and (y) the amount available for distribution specified in clauses (b)(i)
through  (iii) of the  definition  of  Principal  Distribution  Amount,  on such
Payment Date; such amount being the  "Subordination  Reduction  Amount" for such
Payment Date.

Redemption of Notes

      The Trust will have the option  (with the consent of the  Insurer,  if the
exercise of such option  would result in a draw on the Policy or would result in
outstanding amounts due to the Insurer under the Insurance  Agreement) to redeem
the  Notes,  in whole  but not in part,  on any  Payment  Date  after  which the
aggregate  Class A Note  Principal  Balance is $14,850,000 or less. In the event
the Trust  exercises  such option,  the  redemption  price payable in connection
therewith  generally will be equal to (i) 100% of the then  outstanding  Class A
Note  Principal  Balance  thereof,  plus (ii) one  month's  interest on the then
outstanding  Class A-1 Note Principal  Balance thereof at the Class A-1 Interest
Rate,  one month's  interest on the then  outstanding  Class A-2 Note  Principal
Balance  at the  Class A-2  Interest  Rate,  one  month's  interest  on the then
outstanding Class A-3 Note Principal Balance of the Class A-3 Interest Rate, one
month's interest on the then outstanding Class A-4 Note Principal Balance at the
Class A-4 Interest Rate, one month's interest on the then outstanding  Class A-5
Note Principal  Balance at the Class A-5 Interest Rate and one month's  interest
on the then  outstanding  Class  A-6 Note  Principal  Balance  at the  Class A-6
Interest Rate plus (iii) any previously accrued but unpaid interest thereon (the
"Redemption  Price").  No such redemption  shall be permitted  without the 


                                      S-65
<PAGE>

prior  written  consent of the  Insurer  if it would  result in a draw under the
Policy  or in any  outstanding  amounts  due the  Insurer  under  the  Insurance
Agreement remaining unpaid.

      Following  a final  determination  by the IRS or by a court  of  competent
jurisdiction,  in each case from which no appeal is taken  within the  permitted
time for such appeal, or if any appeal is taken, following a final determination
of such appeal from which no further appeal can be taken, to the effect that the
Trust does not and will no longer  qualify as a REIT  pursuant to Section 856 et
seq.  of the Code,  at any time on or after the date  with is 30  calendar  days
following such final  determination,  the Insurer may direct the Trust to redeem
all of the Classes of Notes  then-outstanding at the Redemption Price. The Trust
may fund  such  redemption  through  a sale of some or all of the  assets of the
Trust. If the Trust has not effected such  redemption  within sixty (60) days of
receipt of the direction  from the Insurer to redeem the Notes,  the Insurer may
purchase  from the Trust  some or all of the assets of the Trust  sufficient  to
fund the redemption of the Notes at the Redemption Price.

      Pursuant  to the Sale and  Servicing  Agreement,  the  Trust  may fund any
redemption of the Notes pursuant to the provisions  described  above through the
sale of some or all of the Mortgage Loans and related properties,  provided such
sale is at a price  generally  equal  to the  greater  of (A) par  plus  accrued
interest for each Mortgage Loan at the related mortgage rate,  together with any
amounts due to the Servicer for servicing compensation at the Servicing Fee rate
and (B) the  aggregate  fair  market  value of all of the  assets to be sold (as
determined by the Issuer, the purchaser,  the Insurer (to the extent the Insurer
is not the purchaser) and the Indenture  Trustee) as of the close of business on
the third  Business  Day next  preceding  the date upon which notice of any such
Note  Redemption is furnished to  Noteholders,  and provided that the Trust will
not exercise  its right to redeem the Notes prior to any sale of Mortgage  Loans
or any related properties for the purpose of funding any redemption of the Class
A Notes  unless it shall have  received an opinion of counsel to the effect that
such  sale  will not  otherwise  subject  the  Trust to tax or, in the case of a
redemption  other than on account of a final  determination  that the Trust does
not  qualify  and will no longer  qualify as a REIT,  cause the Trust to fail to
qualify as a REIT.

Purchase Options

      Pursuant to the Sale and Servicing Agreement,  each of the Insurer and the
Servicer  shall have the right to  purchase  all of the  Mortgage  Loans and any
properties acquired in respect thereof if the aggregate principal balance of the
Mortgage  Loans and such  properties is equal to or less than 5% (in case of the
Insurer) or 10% (in the case of the Servicer) of the aggregate principal balance
thereof as of their respective Cut-off Dates. In the event the Insurer exercises
such option, the purchase price payable in connection  therewith  generally will
be equal to par plus  accrued  interest  for each  Mortgage  Loan at the related
mortgage  rate,  together  with any amounts due to the  Servicer  for  servicing
compensation at the Servicing Fee rate and any  unreimbursed  advances,  but, in
the case of the exercise of the option in favor of the  Servicer,  not less than
the  Redemption  Price.  In the  event  of such  purchase,  the  Insurer  or the
Servicer, as the case may be, shall be required to deliver the purchase price to
the Indenture Trustee for deposit in the Distribution Account and payment to the
Noteholders and others as described herein.

Financial Guaranty Insurance Policy

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

      Simultaneously  with the  issuance of the Class A Notes,  the Insurer will
deliver  the Policy to the  Indenture  Trustee for the benefit of the Holders of
the  Class  A  Notes.  Under  the  Policy,  the  


                                      S-66
<PAGE>

Insurer will irrevocably and  unconditionally  guarantee payment on each Payment
Date to the  Indenture  Trustee  for the  benefit of the  holders of the Class A
Notes of Insured  Payments  with  respect to the Class A Notes for such  Payment
Date, calculated in accordance with the original terms of the Class A Notes when
issued and without regard to any amendment or  modification of the Class A Notes
or the Indenture  except  amendments or  modifications  to which the Insurer has
given its prior written consent.  "Insured  Payments" shall mean with respect to
the Class A Notes as of any Payment Date (i) any shortfall in amounts  available
in the  Distribution  Account (as defined in the  Indenture) to pay the Interest
Distribution  Amount (other than the Shortfall  Interest Deferred Amount and the
Accrued  Shortfall  Interest  Carry  Forward  Amount) for the  related  Interest
Accrual Period,  (ii) the Remaining  Overcollateralization  Deficit, if any, for
such  Payment  Date and (iii)  without  duplication  of the amount  specified in
clause  (ii),  the Class A Note  Principal  Balance to the extent  unpaid on the
final Payment Date or earlier  termination of the Trust pursuant to the terms of
the Trust  Agreement;  provided,  however,  that the Insurer is permitted at its
sole  option,  but not  required,  to pay any  losses  in  connection  with  the
liquidation of a Mortgage Loan in accordance with the Policy.  Insured  Payments
do not cover the  Servicer's  failure to make Monthly  Advances  pursuant to the
Sale  and   Servicing   Agreement,   except  to  the  extent  that  a  Remaining
Overcollateralization  Deficit would otherwise result  therefrom.  Nevertheless,
the effect of the Policy is to  guaranty  the timely  payment of interest on and
the ultimate  principal  amount of all classes of the Class A Notes.  The Policy
does not cover the Shortfall  Interest  Deferred Amount or the Accrued Shortfall
Interest Carry Forward Amount.

      If any Insured Payment is avoided as a preference payment under applicable
bankruptcy,  insolvency,  receivership or similar law, the Insurer will pay such
amount  out of funds of the  Insurer on the later of (a) the date when due to be
paid  pursuant  to the Order  referred to below or (b) the first to occur of (i)
the fourth  Business Day following  Receipt  (defined below) by the Insurer from
the Indenture Trustee of (A) a certified copy of the order of the court or other
governmental  body which  exercised  jurisdiction to the effect that a holder of
Class A Notes is  required to return  principal  or  interest  distributed  with
respect to a Class A Note during the Term of the Policy  (defined below) because
such  distributions were avoidable  preferences under applicable  bankruptcy law
(the "Order"),  (B) a certificate of such Holder of Class A Notes that the Order
has been  entered and is not  subject to any stay,  and (C) an  assignment  duly
executed  and  delivered  by such  Holder  of Class A Notes,  in such form as is
reasonably  required by the Insurer and provided to such Holder of Class A Notes
by the  Insurer,  irrevocably  assigning to the Insurer all rights and claims of
such  Holder of Class A Notes  against  the debtor  which  made such  preference
payment or otherwise with respect to such preference  payment,  or (ii) the date
of Receipt by the Insurer from the Indenture Trustee of the items referred to in
clauses  (A),  (B) and (C) above if, at least four  Business  Days prior to such
date of  Receipt,  the  Insurer  shall have  Received  written  notice  from the
Indenture  Trustee  that such items were to be  delivered  on such date and such
date was  specified  in such  notice.  Such  payment  shall be  disbursed to the
receiver,  conservator,  debtor-in-possession  or trustee in bankruptcy named in
the Order and not to the Indenture  Trustee or Holder of Class A Notes  directly
(unless  a Holder  of Class A Notes  has  previously  paid  such  amount  to the
receiver,  conservator,  debtor-in-possession  or trustee in bankruptcy named in
the Order,  in which  case such  payment  shall be  disbursed  to the  Indenture
Trustee  for  distribution  to  such  Noteholder  upon  proof  of  such  payment
reasonably  satisfactory to the Insurer). In connection with the foregoing,  the
Insurer  shall  have the  rights  provided  pursuant  to the Sale and  Servicing
Agreement and the Indenture.

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

      The terms  "Receipt"  and  "Received"  with  respect to the Policy,  means
actual  delivery to the Insurer and to its fiscal agent appointed by the Insurer
at its option,  if any,  prior to 12:00 p.m.,  New 


                                      S-67
<PAGE>

York  City  time,  on a  Business  Day;  delivery  either on a day that is not a
Business  Day or after  12:00  p.m.,  New York City time,  shall be deemed to be
Receipt on the next succeeding  Business Day. If any notice or certificate given
under  the  Policy by the  Indenture  Trustee  is not in  proper  form or is not
properly completed,  executed or delivered,  it shall be deemed not to have been
Received,  and the  Insurer or the fiscal  agent  shall  promptly  so advise the
Indenture Trustee and the Indenture Trustee may submit an amended notice.

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

      "Term of the  Policy"  means the  period  from and  including  the date of
issuance  of the  Policy  to and  including  the date on which  the Class A Note
Principal Balance is zero, plus such additional  period, to the extent specified
in the Policy, during which any payment on the Class A Notes could be avoided in
whole or in part as a preference payment.

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

      Claims under the Policy  constitute  direct  unsecured and  unsubordinated
obligations of the Insurer,  and will rank equally with any other  unsecured and
unsubordinated  obligations  of the Insurer  except for certain  obligations  in
respect to tax and other payments to which  preference is or may become afforded
by statute.  The terms of the Policy cannot be modified,  altered or affected by
any  other  agreement  or  instrument,  or  by  the  merger,   consolidation  or
dissolution  of the  Depositor.  The Policy by its terms may not be  canceled or
revoked  prior to  distribution  in full of all  Guaranteed  Distributions.  The
Policy  is  governed  by the laws of the State of New  York.  The  Policy is not
covered by the Property/Casualty Insurance Security Fund specified in Article 76
of the New York Insurance Law.

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

      Pursuant  to the  terms  of the  Sale  and  Servicing  Agreement  and  the
Indenture, unless an Insurer Default (defined below) exists, the Insurer will be
entitled to exercise certain rights of the Holders of the Class A Notes, without
the  consent  of such  Noteholders,  and the  Holders  of the  Class A Notes may
exercise  such rights only with the prior  written  consent of the Insurer.  See
"Indenture  and Sale and  Servicing  Agreement--Voting  Rights"  and  "--Certain
Matters Regarding the Insurer" herein.

      The Depositor, the Originator, the Servicer, the Contributor, the Sponsor,
Emergent Group, Inc., the Trust and the Insurer will enter into an Insurance and
Indemnity Agreement (the "Insurance  


                                      S-68
<PAGE>

Agreement")  pursuant to which the  Depositor and the  Originator  will agree to
reimburse,  with interest, the Insurer for amounts paid pursuant to claims under
the Policy.  The  Depositor  and the  Originator  will further  agree to pay the
Insurer all  reasonable  charges and expenses which the Insurer may pay or incur
relative to any amounts paid under the Policy or otherwise  in  connection  with
the transaction and to indemnify the Insurer against certain liabilities. Except
to the extent provided therein, amounts owing under the Insurance Agreement will
be payable solely from the Trust Property. An event of default by the Originator
under  the  Insurance  Agreement  will  constitute  an event of  default  by the
Originator (in its capacity as Servicer) under the Sale and Servicing  Agreement
and allow the Insurer,  among other things,  to direct the Indenture  Trustee to
terminate  the  Servicer.  An "event of  default"  by the  Originator  under the
Insurance  Agreement  includes (i) the Originator's  failure to pay when due any
amount owed under the Insurance  Agreement or certain other documents,  (ii) the
Originator's   untruth  or   incorrectness   in  any  material  respect  of  any
representation  or warranty of the  Originator in the Insurance  Agreement,  the
Sale and  Servicing  Agreement  (in its capacity as  Servicer) or certain  other
documents,  (iii) the Originator's failure to perform or to observe any covenant
or agreement in the Insurance  Agreement,  the Sale and Servicing  Agreement (in
its capacity as Servicer) and certain  other  documents,  (iv) the  Originator's
failure  to pay its debts in  general or the  occurrence  of  certain  events of
insolvency or bankruptcy with respect to the Originator,  and (v) the occurrence
of an event of default under the Sale and  Servicing  Agreement (in its capacity
as Servicer) or certain other documents.

Monthly Advances

      Subject to the  following  limitations,  the Servicer will be obligated to
advance or cause to be advanced before each Payment Date its own funds, or funds
in the Note Account that are not included in the Available  Distribution  Amount
for such Payment  Date,  in an amount equal to the  aggregate of all payments of
interest,  net of the  Servicing  Fee rate,  that were due  during  the  related
Collection  Period on the Mortgage Loans and that were delinquent on the related
Determination  Date,  plus  certain  amounts  representing  assumed  payments of
interest  not  covered by any  current  net income on the  Mortgaged  Properties
acquired by  foreclosure  or deed in lieu of  foreclosure  (any such advance,  a
"Monthly Advance").

      Monthly  Advances  are  required  to be made only to the  extent  they are
deemed  by  the  Servicer  to be  recoverable  from  related  late  collections,
insurance proceeds or liquidation  proceeds.  The purpose of making such Monthly
Advances is to maintain a regular cash flow to the  Noteholders,  rather than to
guarantee or insure  against  losses.  The Servicer will not be required to make
any Monthly  Advances  with respect to  reductions  in the amount of the monthly
payments on the Mortgage Loans due to bankruptcy  proceedings or the application
of the Relief Act.

      All  Monthly  Advances  will be  reimbursable  to the  Servicer  from late
collections,  insurance proceeds and liquidation proceeds from the Mortgage Loan
as to which such unreimbursed Monthly Advance was made. In addition, any Monthly
Advances  previously made in respect of any Mortgage Loan that are deemed by the
Servicer to be nonrecoverable from related late collections,  insurance proceeds
or  liquidation  proceeds may be  reimbursed to the Servicer out of any funds in
the Note  Account  prior to the  distributions  on the  Notes.  In the event the
Servicer fails in its obligation to make any such advance, the Indenture Trustee
will be obligated to make any such advance,  to the extent  required in the Sale
and Servicing Agreement.

Determination of Losses; Subordination

      The Policy will cover all  Remaining  Overcollateralization  Deficits,  if
any.


                                      S-69
<PAGE>

      With respect to any  defaulted  Mortgage  Loan that is finally  liquidated
through  foreclosure  sale,  disposition of the related  Mortgaged  Property (if
acquired  on  behalf of the  Noteholders  by  deed-in-lieu  of  foreclosure)  or
otherwise,  the amount of loss  realized,  if any, will equal the portion of the
unpaid principal  balance  remaining,  if any, plus interest thereon through the
last day of the month in which such Mortgage Loan was finally liquidated,  after
application  of all  amounts  recovered  (net  of  amounts  reimbursable  to the
Servicer for Monthly Advances and expenses,  including  attorneys' fees) towards
interest and principal  owing on the Mortgage Loan. Such amount of loss realized
is referred to herein as "Realized Losses."

Interest Coverage Account

      On the  Closing  Date  cash will be  deposited  in the  Interest  Coverage
Account,  which  account will be in the name of and  maintained by the Indenture
Trustee  and will be part of the Trust  Property.  The  amount on deposit in the
Interest Coverage Account,  including  reinvestment income thereon, will be used
by the Indenture  Trustee to fund,  through the first Payment Date following the
end of the  Pre-Funding  Period,  the  amount of  interest  accruing  during the
Pre-Funding Period at the weighted average Interest Rate of all Class A Notes on
the amount by which the aggregate  Class A Note  Principal  Balance  exceeds the
aggregate  Stated  Principal  Balances  of the  Initial  Mortgage  Loans and the
Additional  Mortgage  Loans.  Any amounts  remaining  in the  Interest  Coverage
Account  after such Payment Date and not needed for such purpose will be paid to
the Sponsor and will not thereafter be available for distribution to the Holders
of the Class A Notes. The Interest  Coverage Account will terminate  immediately
following such Payment Date.

      Amounts on deposit in the  Interest  Coverage  Account will be invested in
Eligible Investments.

Pre-Funding Account

      On the Closing Date, cash equal to the difference between $150,000,000 and
the sum of the Stated  Principal  Balances of the Initial Mortgage Loans and the
Additional  Mortgage Loans, but not in excess of the Pre-Funding  Limit, will be
deposited by the Indenture  Trustee into the Pre-Funding  Account.  The Original
Pre-Funded  Amount will be funded from the sale of the Class A Notes, and may be
used to acquire the Pre-Funded Mortgage Loans during the Pre-Funding Period. The
amount  on  deposit  in the  Pre-Funding  Account  will be  reduced  during  the
Pre-Funding  Period by the amount thereof used to purchase  Pre-Funded  Mortgage
Loans in  accordance  with the terms of the Sale and  Servicing  Agreement.  Any
amount remaining in the Pre-Funding  Account (exclusive of investment  earnings)
at the end of the  Pre-Funding  Period will be distributed on the March 16, 1998
Payment Date, if less than $100,000,  as a principal payment to Noteholders then
entitled to  distributions of principal or, if $100,000 or more, as a prepayment
of principal of the Class A Notes, pro rata, on the basis of the respective Note
Principal   Balances  of  the  Notes  of  each  Class.  See  "Risk  Factors--The
Pre-Funding  Account and  Redemption  Account" and "Yield on the  Notes--General
Prepayment Considerations."

Redemption Account

      It is expected that on the Closing Date,  approximately  $20,465,408.44 of
Additional  Mortgage  Loans will be  transferred  to the Trust Fund and that the
difference between $150,000,000 and the Stated Principal Balances of the Initial
Loans and the Additional  Mortgage Loans will not exceed the Pre-Funding  Limit.
However,  in the event  that such  difference  is greater  than the  Pre-Funding
Limit,  cash in the amount of the excess  over the  Pre-Funding  Limit  shall be
deposited  from the  proceeds  of the sale of the Class A Notes  into an account
which will be in the name of, and 


                                      S-70
<PAGE>

maintained  by, the  Indenture  Trustee on behalf of the Trust (the  "Redemption
Account").  Any amounts on deposit in the Redemption Account will be transferred
by the Indenture Trustee on the first Payment Date into the Distribution Account
and will be  distributed,  if less than  $100,000,  as a  principal  payment  to
Noteholders then entitled to distributions of principal or, if $100,000 or more,
as a prepayment of principal of the Class A Notes, pro rata, on the basis of the
respective  Note  Principal  Balances  of the  Notes of each  Class.  See  "Risk
Factors--The  Pre-Funding  Account  and  Redemption  Account"  and "Yield on the
Notes--General Prepayment Considerations."

The Indenture Trustee

      First  Union  National  Bank,  a  national  banking  association  with its
principal corporate trust office located in Charlotte,  North Carolina, has been
named the Indenture Trustee pursuant to the Indenture and the Sale and Servicing
Agreement.

      The principal  compensation to be paid to the Indenture Trustee in respect
of its obligations under the Indenture and the Sale and Servicing Agreement will
be equal to accrued  interest  at the  Indenture  Trustee fee rate of 0.015% per
annum on the Stated  Principal  Balance of each Mortgage Loan. The Indenture and
the Sale and Servicing Agreement will provide that the Indenture Trustee and any
director,   officer,  employee  or  agent  of  the  Indenture  Trustee  will  be
indemnified by the Trust and will be held harmless  against any loss,  liability
or expense (not including expenses,  disbursements and advances incurred or made
by the  Indenture  Trustee,  including  the  compensation  and the  expenses and
disbursements of its agents and counsel, in the ordinary course of the Indenture
Trustee's  performance  in  accordance  with  the  provisions  of the  Sale  and
Servicing Agreement and the Indenture) incurred by the Indenture Trustee arising
out of or in connection with the acceptance or administration of its obligations
and duties under the Sale and Servicing Agreement and the Indenture,  other than
any loss,  liability or expense (i)  resulting  from the  Servicer's  actions or
omissions in connection with the Sale and Servicing Agreement, the Indenture and
the  Mortgage  Loans (but only to the extent the  Indenture  Trustee is actually
indemnified by the Servicer pursuant to the Sale and Servicing Agreement),  (ii)
that  constitutes a specific  liability of the Indenture  Trustee under the Sale
and Servicing  Agreement or the Indenture or (iii) incurred by reason of willful
misfeasance,  bad faith or gross  negligence in the performance of the Indenture
Trustee's duties under the Sale and Servicing Agreement or the Indenture or as a
result  of a  breach,  or by  reason of  reckless  disregard,  of the  Indenture
Trustee's  obligations and duties under the Sale and Servicing  Agreement or the
Indenture.

Servicing and Other Compensation and Payment of Expenses

         The principal compensation to be paid to the Servicer in respect of its
servicing  activities  for the Notes  will be equal to accrued  interest  at the
Servicing  Fee rate of 0.50% per annum on the Stated  Principal  Balance of each
Mortgage Loan. As additional servicing compensation, the Servicer is entitled to
retain all late  payment  charges,  to the  extent  collected  from  mortgagors,
together  with any  interest  or other  income  earned on funds held in the Note
Account and any escrow  accounts.  The Servicer  will be obligated to offset any
Prepayment Interest Shortfall on any Payment Date (payments made by the Servicer
in satisfaction of such  obligation,  "Compensating  Interest") to the extent of
the  Servicing  Fee for such  Payment  Date.  The  Servicer is  obligated to pay
certain  insurance  premiums and certain  ongoing  expenses  associated with the
Mortgage   Pool  and   incurred  by  the   Servicer  in   connection   with  its
responsibilities  under the Sale and  Servicing  Agreement  and is  entitled  to
reimbursement  therefor  as provided in the Sale and  Servicing  Agreement.  See
"Servicing  of the  Mortgage  Loans  and  Contracts-Servicing  Compensation  and
Payment of  Expenses"  in the  Prospectus  for  information  regarding  expenses
payable by the Servicer and "Certain  Federal  Income Tax  Consequences"  herein
regarding certain taxes payable by the Servicer.


                                      S-71
<PAGE>

Events of Default

      An "Event of Default" is defined in the Indenture to include:

            (i) default in the payment of any  interest due and payable on or in
      respect of any Note on any Payment Date (excluding any Shortfall  Interest
      Deferred  Amount and Accrued  Shortfall  Interest  Carry Forward  Amount),
      which default shall continue for a period of five days; or

            (ii) the failure to apply funds which are  available  for payment in
      accordance with the priority of  distribution  prescribed in the Indenture
      as described  herein,  which failure  shall  continue for a period of five
      days; or

            (iii) default in the payment of principal or any Shortfall  Interest
      Deferred Amount or Accrued Shortfall  Interest Carry Forward Amount due on
      any Class of Notes on the Final Maturity Date thereof; or

            (iv)  failure of the  Insurer to make a payment  required  under the
      Policy  or  certain  events of  bankruptcy,  insolvency,  receivership  or
      reorganization affecting the Insurer; or

            (v)  certain  events  of  bankruptcy,  insolvency,  receivership  or
      reorganization affecting the Trust.

         Prior to the occurrence of any Insurer  Default  (defined  below),  the
Insurer shall have the right to direct the  Indenture  Trustee in respect of all
matters  relating  to any Event of Default  and may  exercise  the rights of the
Noteholders in thereof.

      If an Event of Default of the kind referred to in clause (v) above occurs,
the unpaid  principal  amount of the Notes  shall  automatically  become due and
payable at par  together  with all accrued and unpaid  interest  thereon.  If an
Event of Default (other than an Event of Default of the kind described in clause
(v) above)  occurs and is  continuing,  the  Indenture  Trustee  may,  and if so
directed  by the  holders  of  Class A Notes  evidencing  more  than  50% of the
aggregate  Class  A Note  Principal  Balance  (or,  if no  Insurer  Default  has
occurred,  by the Insurer rather than the Noteholders) shall, declare the unpaid
principal amount of all the Notes to be due and payable  immediately,  by notice
in writing to the Trust,  the  Servicer  and the  Insurer.  Any  declaration  of
acceleration  may under  certain  circumstances  be  rescinded  by  Holders of a
majority of the outstanding Class A Notes.

      Following any  acceleration  of the Notes,  the Indenture  Trustee (or the
Insurer)  shall have all of the rights,  powers and remedies with respect to the
Trust Property as are available to secured parties under the Uniform  Commercial
Code or other applicable law; except that, to the extent permitted by applicable
law, the  Indenture  Trustee shall not in any private sale sell to a third party
the Trust Property, or any portion thereof, unless,

            (i) until such time as there has been a final liquidation or payment
      of the Mortgage  Loans and properties  acquired in respect  thereof or the
      Insurer shall have  exercised its right to purchase the Mortgage Loans and
      properties  acquired in respect thereof pursuant to the Sale and Servicing
      Agreement,  the Holders of Class A Notes  evidencing not less than 66-2/3%
      of the then  outstanding  Class A Note  Principal  Balance  consent  to or
      direct the Indenture Trustee in writing to make such sale; or


                                      S-72
<PAGE>

            (ii) the proceeds of such sale would be not less than the sum of all
      amounts  due to the  Indenture  Trustee  and the entire  unpaid  principal
      amount of the Notes and  interest  due or to  become  due  thereon  on the
      Payment Date next succeeding the date of such sale.

Right of the Insurer to Direct Voting and Other Rights

      Pursuant  to the  terms  of the  Sale  and  Servicing  Agreement  and  the
Indenture,  unless there exists a  continuance  of any failure by the Insurer to
make a  required  payment  under the  Policy  or there  exists a  proceeding  in
bankruptcy  by or against  the  Insurer  (either  such  condition,  an  "Insurer
Default"), the Insurer will be entitled to exercise, among others, the following
rights of the Holders of the Class A Notes, without the consent of such Holders,
and the  Holders of the Class A Notes may  exercise  such  rights  only with the
prior  written  consent of the  Insurer:  (i) the right to direct the  Indenture
Trustee to terminate the rights and  obligations  of the Servicer under the Sale
and  Servicing  Agreement  in the event of a default by the  Servicer;  (ii) the
right to consent to or direct any waivers of defaults by the Servicer; (iii) the
right to  remove  the  Indenture  Trustee  pursuant  to the  Sale and  Servicing
Agreement and/or the Indenture;  (iv) the right to institute proceedings against
the  Servicer  in the  event of  default  by the  Servicer  and  refusal  of the
Indenture Trustee to institute such proceedings; and (v) the right to direct the
Indenture  Trustee  in respect of all  matters  relating  to an Event of Default
under the Indenture. In addition,  unless an Insurer Default exists, the Insurer
will have the right to direct all matters relating to any proceeding seeking the
avoidance as a preferential  transfer under applicable  bankruptcy,  insolvency,
receivership or similar law of any distribution made with respect to the Class A
Notes,  and,  unless an Insurer Default  exists,  the Insurer's  consent will be
required prior to, among other things, (i) the removal of the Indenture Trustee,
(ii) the appointment of any successor Indenture Trustee or Servicer or (iii) any
amendment to the Sale and Servicing Agreement or the Indenture.

                     CERTAIN FEDERAL INCOME TAX CONSEQUENCES

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

Tax Consequences to Holders of the Notes

      Treatment  of the Notes as  Indebtedness.  The  Noteholders  will agree by
their  purchase of the Notes to treat the Notes as debt for all  federal,  state
and local  income  and  franchise  tax  purposes.  There are no  regulations  or
published  rulings or judicial  decisions  involving  the  characterization  for
federal income tax purposes of securities with terms  substantially  the same as
the  Notes.  In  general,  whether  instruments  such  as the  Notes  constitute
indebtedness  for  federal  income  tax  purposes  is a  question  of fact,  the
resolution  of which is based  primarily  upon  the  economic  substance  of the
instruments  and the  transaction  pursuant to which they are issued rather than
merely upon the form of the  transaction  or the manner in which the  securities
are labeled.  The IRS and the courts have set forth various  factors to be taken
into account in determining,  for federal income tax purposes, whether or not an
instrument constitutes indebtedness and whether a transfer of property is a sale
because the transferor has  relinquished  substantial  incidents of ownership in
the property or whether 


                                      S-73
<PAGE>

such  transfer  is a  borrowing  secured  by the  property.  On the basis of its
analysis  of such  factors  as  applied  to the  facts and its  analysis  of the
economic  substance  of the  contemplated  transaction,  Dewey  Ballantine  LLP,
counsel to the  Depositor,  is of the opinion  that the Notes will be treated as
indebtedness of the Trust.

      Interest  paid or accrued on a Note will be treated as ordinary  income to
the Noteholders and principal  payments on a Note will be treated as a return of
capital to the extent of the Noteholder's  basis in the Note allocable  thereto.
An accrual method  taxpayer will be required to include  income  interest on the
Notes  when  earned,   even  if  not  paid,   unless  it  is  determined  to  be
uncollectible.  The Trust will  report to  Noteholders  of record and the IRS in
respect of the interest paid and original issue discount, if any, accrued on the
Notes to the extent required by law.

Taxation of the Trust

      REIT Election

      In the opinion of Dewey Ballantine LLP, tax counsel to the Depositor,  the
Trust  will meet the  requirements  for  qualification  as a REIT under the Code
commencing  with the Trust's  taxable year ending  December  31,  1997,  and the
Trust's  current and  contemplated  method of  operation as  represented  by the
Servicer  will  enable it to  continue  to  satisfy  the  requirements  for such
qualification.  This  opinion is based on various  assumptions  relating  to the
organization  and  operation  of the  Trust  and  is  conditioned  upon  certain
representations  made  by  the  Servicer  as to  certain  factual  matters.  The
continued qualification and taxation of the Trust as a REIT will depend upon the
Trust's  ability  to  meet,  on a  continuing  basis,  distribution  levels  and
diversity of stock ownership, and the various qualification tests imposed by the
Code as discussed below. This opinion is based on the law existing and in effect
on the date hereof which is subject to change, possibly retroactively.

      The following is a brief summary of certain  technical  requirements  that
the  Trust  must  meet on an  ongoing  basis  in order to  qualify,  and  remain
qualified, as a REIT under the Code:

      Stock Ownership Tests. (i) The  Certificates,  the ownership  interests of
the Trust, must be transferable,  (ii) the Certificates must be held by at least
100 persons during at least 335 days of a taxable year of 12 months (or during a
proportionate part of a taxable year of less than 12 months),  and (iii) no more
than  50%  of the  value  of  such  capital  stock  may be  owned,  directly  or
indirectly,  by five or fewer  individuals  (as  defined  in the Code to include
certain  entities)  at any time  during the last half of the taxable  year.  The
Trust Agreement provides restrictions regarding the transfer of the Certificates
in order to aid in meeting REIT ownership requirements. See "The Trust" herein.

      Asset Tests.  The Trust must generally meet the following asset tests (the
"REIT Asset Tests") at the close of each quarter of each taxable year:

            (a) at least  75% of the  value of the  Trust's  total  assets  must
      consist of Qualified REIT Real Estate Assets, government securities,  cash
      and cash items (the "75% Asset Test"); and

            (b) the value of  securities  held by the  Trust but not taken  into
      account  for  purposes of the 75% Asset Test must not exceed (i) 5% of the
      value of the Trust's  total  assets in the case of  securities  of any one
      issuer,  or (ii)  10% of the  outstanding  voting  securities  of any such
      issuer.


                                      S-74
<PAGE>

      As of the Closing Date,  more than 95% of the Trust's assets will be "real
estate  assets" as defined in Section  856(c)(5) of the Code.  The Trust expects
that  substantially all of its assets will continue to be real estate assets. In
addition,  the Trust does not expect  that the value of any  security of any one
entity would ever exceed 5% of the Trust's total assets,  and the Trust does not
expect to own more than 10% of any one issuer's voting securities.

      The Trust intends to monitor closely the purchase, holding and disposition
of its assets in order to comply with the REIT Asset Tests.

      Gross Income Tests.  The Trust must generally  meeting the following gross
income tests (the "REIT Gross Income Tests") for each taxable year:

            (a) at least 75% of the Trust's  gross  income must be derived  from
      certain specified real estate sources,  including interest income and gain
      from the  disposition  of Qualified  REIT Real Estate Assets or "qualified
      temporary  investment  income"  (i.e.,  income  derived from "new capital"
      within one year of the  receipt of such  capital)  (the "75% Gross  Income
      Test"); and

            (b) at least 95% of the Trust's  gross  income for each taxable year
      must be derived from sources of income qualifying for the 75% Gross Income
      Test,  dividends,  interest,  and  gains  from  the sale of stock or other
      securities not held for sale in the ordinary  course of business (the "95%
      Gross Income Test").

      The Trust  intends to monitor  closely  its income in order to comply with
and maintain its REIT status by carefully  monitoring  its income to comply with
the Gross Income Tests.

      Distribution  Requirement.  The Trust  must  generally  distribute  to its
certificateholders  an amount  equal to at least 95% of the Trust's REIT taxable
income before  deductions  of dividends  paid and excluding net capital gain. In
any year in which the Trust qualified as a REIT, the Trust will generally not be
subject to  Federal  income tax on that  portion of its REIT  taxable  income or
capital gain which is  distributed  to the  Certificateholders.  The Trust will,
however,  be subject to Federal income tax at normal  corporate income tax rates
upon any undistributed taxable income or capital gain.

      Taxes on a REIT.  Notwithstanding  its  qualification as a REIT, the Trust
may also be subject to tax in certain  other  circumstances.  For  example,  the
Trust  will  be  subject  to a tax  of  100%  on net  income  derived  from  any
"prohibited  transaction,"  and if the Trust has (i) net income from the sale or
other disposition of "foreclosure  property" which is held primarily for sale to
customers in the ordinary course of business or (ii) other nonqualifying  income
from  foreclosure  property,  it will be subject  to Federal  income tax on such
income at the highest corporate income tax rate.

      The Trust intends to monitor on an ongoing basis its  compliance  with the
REIT  requirements  described  above. In order to maintain its REIT status,  the
Trust  will be  required  to limit  the types of  assets  that the  Trust  might
otherwise  acquire,  or hold  certain  assets  at  times  when the  Trust  might
otherwise  have  determined  that the sale or other  disposition  of such assets
would have been more prudent.

Treatment as a TMP/REIT

      Because the Trust is issuing  classes of debt  instruments  with  multiple
maturity dates,  the Trust will be treated as a taxable  mortgage pool (a "TMP")
under the Code. A TMP electing to be treated as a REIT, such as the Trust,  will
not  be  subject   to   corporate   taxation   on  its   distributed   


                                      S-75
<PAGE>

earnings.  Certificateholders  of the Trust will be subject,  however, to tax on
any excess  inclusion income generated by the Trust. The Certificates may not be
held  by   disqualified   organizations.   See  "Certain   Federal   Income  Tax
Consequences--REMIC   Securities--Taxation   of   Holders   of  REMIC   Residual
Securities" in the Prospectus.

                                 USE OF PROCEEDS

      Substantially  all of the net proceeds to be received from the sale of the
Class A Notes will be used to repay  indebtedness  secured by the Mortgage Loans
(including  indebtedness  under  facilities  with the Indenture  Trustee and the
Underwriter  or their  affiliates)  and to satisfy  and  discharge  the  related
Warehouse Liens), to fund the Pre-Funding Account and Redemption Account, and to
pay  expenses  in  connection  with the  pooling of the  Mortgage  Loans and the
issuance of the Securities.

                              PLAN OF DISTRIBUTION

      Subject  to the  terms  and  conditions  set  forth  in  the  Underwriting
Agreement  between the Depositor and the Underwriter,  the Class A Notes will be
purchased by the Underwriter, an affiliate of the Depositor, upon issuance.

      The  Underwriter  has advised the Depositor  that it proposes to offer the
Class A Notes  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 Notes 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 Notes for whom they may act as agent.  Any dealers that participate with
the  Underwriter  in the  distribution  of the  Class A Notes  purchased  by the
Underwriter may be deemed to be  underwriters,  and any discounts or commissions
received  by them or the  Underwriter  and any  profit on the  resale of Class A
Notes by them or the Underwriter  may be deemed to be underwriting  discounts or
commissions under the Securities Act of 1933.

      In connection with the offering of the Class A Notes,  the Underwriter and
dealers  and  their  respective  affiliates  may  engage  in  transactions  that
stabilize,  maintain or otherwise  affect the market price of the Class A Notes.
Such transactions may include stabilization  transactions effected in accordance
with Rule 104 of  Regulation  M,  pursuant  to which such  person may bid for or
purchase the Class A Notes for the purpose of stabilizing  its market price.  In
addition,   the  Underwriter   may  impose  "penalty  bids"  under   contractual
arrangements  with the dealers  whereby it may reclaim from an  Underwriter  (or
dealer  participating in the offering) for its account,  the selling  concession
with  respect to the  Offered  Notes that it  distributed  in the  offering  but
subsequently  purchased in the open market.  Any  transaction  described in this
paragraph may result in the  maintenance  of the price of the Offered Notes at a
level  above  that  which  might  otherwise  prevail  in  the  open  market.  No
transaction  described  in this  paragraph is  required,  and, if taken,  may be
discontinued at any time without notice.

      The  Depositor has agreed to indemnify the  Underwriter  against,  or make
contributions to the Underwriter with respect to, certain liabilities, including
liabilities under the Securities Act of 1933.

      All of the Mortgage  Loans  included in the Trust  Property will have been
acquired  by the  Depositor  in a  privately  negotiated  transaction  with  the
Sponsor.


                                      S-76
<PAGE>

                                  LEGAL MATTERS

      Certain  legal  matters  relating to the Class A Notes will be passed upon
for the Depositor and for the Underwriter by Dewey Ballantine LLP, New York, New
York.

                                     EXPERTS

      The consolidated  balance sheets of Financial  Security Assurance Inc. and
its  subsidiaries as of December 31, 1996 and 1995 and the related  consolidated
statements of income,  changes in shareholder's  equity, and cash flows for each
of the three  years in the  period  ended  December  31,  1996  incorporated  by
reference  in this  Prospectus  Supplement,  have  been  incorporated  herein in
reliance  on the report of Coopers & Lybrand  L.L.P.,  independent  accountants,
given on the authority of that firm as experts in accounting and auditing.

                                     RATINGS

      It is a condition  to the  issuance of the Notes that the Class A Notes be
rated "AAA" by Standard & Poor's and "Aaa" by Moody's.

      The ratings of Moody's and Standard & Poor's assigned to the Notes address
the likelihood of the receipt by Noteholders of all  distributions to which such
Noteholders  are entitled.  The rating  process  addresses  structural and legal
aspects  associated  with the  Notes,  including  the  nature of the  underlying
mortgage  loans.  The ratings  assigned to  asset-backed  securities such as the
Notes  do  not  represent  any  assessment  of  the  likelihood  that  principal
prepayments  will  be  made  by the  mortgagors  or the  degree  to  which  such
prepayments will differ from that originally  anticipated.  The ratings assigned
by Moody's and Standard & Poor's on the Class A Notes are based in part upon the
Insurer's  claims  paying  ability.  Any change in the ratings of the Insurer by
Standard & Poor's and Moody's may result in a change in the ratings on the Class
A Notes.  The ratings do not  address the  possibility  that  Noteholders  might
suffer a lower than anticipated yield.

      A security rating is not a recommendation  to buy, sell or hold securities
and may be subject to revision or withdrawal at any time by the assigning rating
organization.  Each  security  rating should be evaluated  independently  of any
other security rating. In the event that the ratings  initially  assigned to the
Class A Notes are  subsequently  lowered for any reason,  no person or entity is
obligated to provide any additional  credit support or credit  enhancement  with
respect to the Class A Notes.

      The Depositor  has not  requested  that any rating agency rate the Class A
Notes  other than as stated  above.  However,  there can be no  assurance  as to
whether any other  rating  agency  will rate the Class A Notes,  or, if it does,
what rating would be assigned by any such other rating  agency.  A rating on the
Class A Notes by another  rating  agency,  if assigned at all, may be lower than
the ratings assigned to the Class A Notes as stated above.

                                LEGAL INVESTMENT

      The Class A Notes will not constitute  "mortgage  related  securities" for
purposes of the Secondary Mortgage Market Enhancement Act of 1984 ("SMMEA").


                                      S-77
<PAGE>

      The Depositor makes no representations  as to the proper  characterization
of the  Class A Notes  for  legal  investment  or other  purposes,  or as to the
ability of particular  investors to purchase the Class A Notes under  applicable
legal  investment  restrictions.  These  uncertainties  may adversely affect the
liquidity of the Class A Notes.  Accordingly,  all institutions whose investment
activities  are subject to legal  investment  laws and  regulations,  regulatory
capital  requirements  or review by regulatory  authorities  should consult with
their own legal advisors in  determining  whether and to what extent the Class A
Notes  constitute  legal  investments  for them.  See "Legal  Investment" in the
Prospectus.

                              ERISA CONSIDERATIONS

      The Employee Retirement Income Security Act of 1974, as amended ("ERISA"),
imposes  certain  requirements  and  restrictions  on those  pension  and  other
employee  benefits  plans to  which it  applies  and on  those  persons  who are
fiduciaries  with respect to such plans.  In accordance  with ERISA's  fiduciary
standards,  before  purchasing the Notes, a fiduciary should  determine  whether
such an investment is permitted  under the documents and  instruments  governing
the  plan and is  appropriate  for the  plan in view of its  overall  investment
policy and the composition of its portfolio.


      Section  406 of  ERISA  and  Section  4975 of the  Code  prohibit  certain
transactions  involving  the assets of certain plans subject  thereto  (each,  a
"Benefit Plan") and persons who are "parties in interest," within the meaning of
ERISA,  or  "disqualified  persons,"  within the  meaning  of the Code.  Certain
transactions  involving the purchase,  holding or transfer of the Notes might be
deemed to constitute prohibited  transactions under ERISA and the Code if assets
of the Trust  were  deemed to be assets  of a Benefit  Plan.  Under  regulations
issued  by the  United  States  Department  of  Labor  set  forth  in 29  C.F.R.
ss.2510.3101  (the "Plan Asset  Regulations"),  the assets of the Trust would be
treated as plan assets of a Benefit  Plan for the purposes of ERISA and the Code
only if the Benefit Plan acquires an "Equity  Interest" in the Trust and none of
the exceptions contained in the Plan Asset Regulations is applicable.  An Equity
Interest is defined under the Plan Asset  Regulations  as an interest other than
an instrument  which is treated as indebtedness  under  applicable local law and
which has no  substantial  equity  features.  It is  anticipated  that the Notes
should be  treated as  indebtedness  without  substantial  equity  features  for
purposes of the Plan Asset Regulations.  However,  even if the Notes are treated
as  indebtedness  without  substantial  equity  features for such purposes,  the
acquisition  or  holding  of Notes by or on behalf of a  Benefit  Plan  could be
considered to give rise to a prohibited  transaction  if the Trust or any of its
affiliates is or becomes a party in interest or disqualified person with respect
to such Benefit  Plan. In this event,  certain  exemptions  from the  prohibited
transaction rules could be applicable depending on the type and circumstances of
the plan fiduciary  making the decision to acquire a Note.  Included among these
exemptions are: Prohibited  Transaction Class Exemption ("PTCE") 90-1, regarding
investments by insurance company pooled separate accounts; PTCE 91-38, regarding
investments  by  bank  collective   investment  funds;  PTCE  84-14,   regarding
transactions  effected by "qualified  professional  asset managers;" PTCE 95-60,
regarding  investments by insurance  company general  accounts;  and PTCE 96-23,
regarding transactions effected by In-House Asset Managers.  Each investor using
assets of a Benefit  Plan which  acquires  the  Notes,  or to whom the Notes are
transferred,  will be  deemed  to have  represented  that  the  acquisition  and
continued  holding of the Notes will be covered by one of the exemptions  listed
above or another Department of Labor class exemption.


                                      S-78
<PAGE>

      Due to the  complexity  of these  rules  and the  penalties  imposed  upon
persons involved in prohibited transactions, it is particularly important that a
fiduciary  investing assets of an ERISA plan consult with counsel  regarding the
consequences under ERISA of the acquisition and holding of Notes,  including the
availability of any  administrative  exemptions from the prohibited  transaction
rules.


                                      S-79
<PAGE>

                             INDEX OF DEFINED TERMS

A

Accrued Shortfall Interest Carry Forward Amount ........................       9
Additional Mortgage Loans ..............................................   Cover
Aggregate Risks ........................................................      28
Available Distribution Amount ..........................................      64

B

Balloon Loans ..........................................................      22
Benefit Plan ...........................................................      78
Business Day ...........................................................      68

C

CEDE ...................................................................      56
CEDEL ..................................................................   6, 56
CEDEL Participants .....................................................      58
Certificates ...........................................................1, Cover
CII ....................................................................      29
Class A Noteholders ....................................................   Cover
Class A Notes ..........................................................       1
Class A-1 Interest Distribution Amount .................................      61
Class A-1 Interest Rate ................................................   7, 60
Class A-1 Note Principal Balance .......................................      11
Class A-1 Variable Rate Notes ..........................................   Cover
Class A-2 Fixed Rate Notes .............................................   Cover
Class A-2 Interest Distribution Amount .................................      61
Class A-2 Interest Rate ................................................   7, 60
Class A-2 Note Principal Balance .......................................      11
Class A-3 Fixed Rate Notes .............................................   Cover
Class A-3 Interest Distribution Amount .................................      62
Class A-3 Interest Rate ................................................   7, 60
Class A-3 Note Principal Balance .......................................      11
Class A-4 Fixed Rate Notes .............................................   Cover
Class A-4 Interest Distribution Amount .................................      62
Class A-4 Interest Rate ................................................   8, 60
Class A-4 Note Principal Balance .......................................      11
Class A-5 Fixed Rate Notes .............................................   Cover
Class A-5 Interest Distribution Amount .................................      62
Class A-5 Interest Rate ................................................   8, 60
Class A-5 Note Principal Balance .......................................      11
Class A-6 Fixed Rate Notes .............................................   Cover
Class A-6 Interest Distribution Amount .................................      62
Class A-6 Interest Rate ................................................   8, 60
Class A-6 Lockout Distribution Amount ..................................      12
Class A-6 Lockout Pro Rata Distribution ................................      12
Class A-6 Note Principal Balance .......................................      12
Clearing Agency ........................................................      56
Code ...................................................................      16
Collection Period ......................................................       8
Compensating Interest ..................................................      71
Contribution and Assignment Agreement ..................................       2
Contributor ............................................................   Cover
Cooperative ............................................................      58
Cumulative Insurance Payments ..........................................      64

D

Debt Ratio .............................................................      40
Depositaries ...........................................................   7, 56
Depositary .............................................................      56
Depositor ..............................................................   Cover
Determination Date .....................................................       8
DTC ....................................................................       6

E

ERISA ..................................................................  19, 78
Euroclear ..............................................................   6, 56
Euroclear Operator .....................................................      58
Euroclear Participants .................................................      58
Excess Subordinated Amount .............................................      65

F

Fixed Rate Notes .......................................................   Cover

H

HEP ....................................................................      50
Holders ................................................................       7
Holdings ...............................................................      26
Home Equity Prepayment .................................................      50

I

Indenture ..............................................................   Cover
Indenture Trustee ......................................................   Cover
Indirect Participants ..................................................      57
Initial Mortgage Loans .................................................   Cover
Insolvency Laws ........................................................      24
Insurance Agreement ....................................................      69
Insured Payment ........................................................      14
Insured Payments .......................................................      67
Insurer ...............................................................26, Cover
Insurer Default ........................................................      73
Interest Accrual Period ................................................       8
Interest Coverage Account ..............................................       5
Interest Distribution Amount ...........................................       8
Interest Rate ..........................................................       7

L

LIBOR ..................................................................       7

M

Modeling Assumptions ...................................................      50
Monthly Advance ........................................................      69
Moody's ................................................................      18
Mortgage Loan Division .................................................      29
Mortgage Loans .........................................................   Cover
Mortgage Pool ..........................................................   Cover
Mortgage Rate ..........................................................      16
Mortgaged Properties ...................................................       3

N

Net Monthly Excess Cashflow ............................................      12
Note Owners ............................................................       7
Noteholders ............................................................       7
Notes ..................................................................       1

O

Order ..................................................................      67

<PAGE>

Original Class A-1 Note Principal Balance ..............................       1
Original Class A-2 Note Principal Balance ..............................       1
Original Class A-3 Note Principal Balance ..............................       1
Original Class A-4 Note Principal Balance ..............................       1
Original Class A-5 Note Principal Balance ..............................       1
Original Class A-6 Note Principal Balance ..............................       1
Original Pre-Funded Amount .............................................       5
Originator .............................................................2, Cover
Overcollateralization Deficit ..........................................      11
Owner Trustee ..........................................................       2
Ownership Limit ........................................................      28

P

Parent .................................................................      29
Participants ...........................................................      57
Payment Date ...........................................................   Cover
Piggy Back Mortgage Loans ..............................................   3, 25
Plan Asset Regulations .................................................      78
Policy ................................................................14, Cover
Pre-Funded Loan Transfer Date ..........................................       4
Pre-Funded Mortgage Loans ..............................................       5
Pre-Funding Account ....................................................       5
Pre-Funding Limit ......................................................5, Cover
Pre-Funding Period .....................................................       5
Prepayment Assumption ..................................................      50
Prepayments ............................................................      21
Principal Distribution Amount ..........................................      63
PTCE ...................................................................      78

R

Realized Losses ........................................................      70
Receipt ................................................................      67
Received ...............................................................      67
Redemption Account .....................................................   6, 71
Redemption Price .......................................................      15
Reference Banks ........................................................      60
REIT ...................................................................       2
REIT Asset Tests .......................................................      74
REIT Gross Income Tests ................................................      75
Relief Act Shortfalls ..................................................      47
Remaining Overcollateralization Deficit ................................      12
Required Subordinated Amount ...........................................      65
Reserve Interest Rate ..................................................      61
Retail Mortgage Loans ..................................................      40

S

Sale and Servicing Agreement ...........................................   Cover
Securities .............................................................1, Cover
Servicer ...............................................................   2, 44
Servicing Fee ..........................................................      13
Shortfall Interest Deferred Amount .....................................   8, 62
Single Risks ...........................................................      28
SMMEA ..................................................................  18, 77
Sponsor ................................................................       2
Standard & Poor's ......................................................      18
Stated Principal Balance ...............................................      65
Subordinated Amount ....................................................      65
Subordination Increase Amount ..........................................      65
Subordination Reduction Amount .........................................      65

T

Term of the Policy .....................................................      68
Terms and Conditions ...................................................      58
TMP ....................................................................      75
Trust ..................................................................       1
Trust Property .........................................................   Cover

U

Unaffiliated Seller's Agreement ........................................   Cover
Underwriter ............................................................   Cover

V

Variable Rate Notes ....................................................   Cover

W

Warehouse Liens ........................................................       4
Wholesale Mortgage Loans ...............................................      40

<PAGE>


                      (THIS PAGE INTENTIONALLY LEFT BLANK)


<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
                                       REMIC.  In  addition,   any  Series  with
                                       respect  to  which an  election  has


                                       5
<PAGE>

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

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

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

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


                                       6
<PAGE>

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

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

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

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

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


                                       7
<PAGE>

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

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

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


                                       8
<PAGE>

                                       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,  or at  such  other  rate
                                       specified  in the  applicable  Prospectus
                                       Supplement,  as the case  may be,  on the
                                       next     


                                       9
<PAGE>

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

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

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

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

Legal Investment....................   If  so   specified   in  the   Prospectus
                                       Supplement,   one  or  more   classes  of
                                       Certificates  offered  pursuant  to  this
                                       Prospectus  will   constitute   "mortgage
                                       related  securities"  under the Secondary
                                       Mortgage  Market  Enhancement Act of 1984
                                       ("SMMEA"),  so long as they are  rated in
                                       one of the two highest rating  categories
                                       by at least  one  "nationally  recognized
                                       statistical   rating   organization.   As
                                       "mortgage   related   securities,"   such
                                       Certificates  offered  pursuant  to  this


                                       10
<PAGE>

                                       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, (v) on or
                                       after   September   1,   1997,   "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


                                       11
<PAGE>

                                       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.


                                       12
<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."


                                       13
<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.


                                       14
<PAGE>

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

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

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

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

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

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


                                       15
<PAGE>

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

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

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

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

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

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

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

         Since  transactions in Certificates  will, in most cases, be able to be
effected only through DTC, direct or indirect  participants in DTC's  book-entry
system ("Direct or Indirect  Participants")  and certain banks, the ability of a
Certificateholder  to pledge a  Certificate  to persons or entities  that do not
participate  in the DTC system,  or


                                       16
<PAGE>

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.


                                       17
<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.


                                       18
<PAGE>

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

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

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

         The  Prospectus  Supplement  for each  Series  will set  forth  certain
characteristics  of the related Mortgage Loans,  which may include the aggregate
principal  balance of the Mortgage  Loans in the Mortgage Pool  underlying  such
Series as of the  Cut-Off  Date for such  Series (the  "Cut-Off  Date  Aggregate
Principal  Balance"),  the range of original  terms to maturity of the  Mortgage
Loans in the  Mortgage  Pool,  the  weighted  average  remaining  term to stated
maturity at the Cut-Off

Date of such Mortgage Loans, the earliest and latest  origination  dates of such
Mortgage Loans, the range of Mortgage Rates and Net Mortgage Rates borne by such
Mortgage  Loans,  the weighted  average Net Mortgage Rate at the Cut-Off Date of
such  Mortgage   Loans,   the  percentage  of  such  Mortgage  Loans  which  had
Loan-to-Value  Ratios at the time of  origination of 80% or less, the percentage
of such Mortgage Loans that had Loan-to-Value Ratios at origination in excess of
80% and the highest  outstanding,  principal  balance at origination of any such
Mortgage Loan.

         Unless otherwise specified in the applicable Prospectus Supplement, all
of the  Mortgage  Loans in a Trust  Fund will  have  monthly  payments  due on a
specified  day of each month  (each,  a "Due  Date") and will,  with  respect to
Mortgage  Loans  secured by  residential  properties,  require at least  monthly
payments  of  interest  on  any  outstanding  balance.  If so  specified  in the
applicable Prospectus Supplement, the Mortgage Pools may include adjustable rate
Mortgage Loans that provide for payment  adjustments to be made less  frequently
than  adjustments in the Mortgage  Rates.  Each  adjustment in the Mortgage Rate
which is not made at the time of a  corresponding  adjustment  in payments  (and
which adjusted  amount of interest is not paid currently on a voluntary basis by
the  mortgagor)  will result in a decrease  (if the  Mortgage  Rate rises) or an
increase (if the Mortgage  Rate  declines)  in the rate of  amortization  of the
Mortgage Loan.  Moreover,  such payment adjustments on the Mortgage Loans may be
subject to certain limitations, as specified in the Prospectus Supplement, which
may also affect the rate of  amortization  on the Mortgage  Loan. As a result of
such  provisions,  or in  accordance  with the payment  schedules of certain GPM
Loans and other Mortgage Loans,  the amount of interest accrued in any month may
equal or exceed the scheduled  monthly payment on the Mortgage Loan. In any such
month,  no principal  would be payable on the 


                                       19
<PAGE>

Mortgage  Loan,  and if the accrued  interest  exceeded  the  scheduled  monthly
payment, such excess interest due would become "Deferred Interest" that is added
to the  principal  balance of the Mortgage  Loan.  Deferred  Interest  will bear
interest  at the  Mortgage  Rate until  paid.  If such  limitations  prevent the
payments from being sufficient to amortize fully the Mortgage Loan by its stated
maturity  dare,  a lump sum  payment  equal to the  remaining  unpaid  principal
balance will be due on such stated  maturity  date.  See  "Prepayment  and Yield
Considerations.

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

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

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

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


                                       20
<PAGE>

         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. 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 


                                       21
<PAGE>

distributions  expected to be made on the  related  Certificates.  Thus,  if the
Mortgage Loans include GPM Mortgage Loans,  the Servicer will,  unless otherwise
specified  in the  Prospectus  Supplement,  establish  a reserve  fund (the "GPM
Fund") which (together with, if specified in the related Prospectus  Supplement,
reinvestment  income  thereon)  will be  sufficient to cover the amount by which
payments  of  interest  on  such  GPM  Mortgage  Loan  assumed  in  calculating,
distributions  expected to be made on the  Certificates  of such  Series  exceed
scheduled interest payments according to the relevant graduated payment mortgage
plan for the period during which excess occurs.

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

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

The Contracts

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

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

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


                                       22
<PAGE>

it is  possible,  especially  in the case of Contracts  with high  Loan-to-Value
Ratios at origination, that the market value of a Manufactured Home may be lower
than the principal amount outstanding under the related Contract.

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

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

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

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

Fixed Retained Yield

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


                                       23
<PAGE>

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.

         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 


                                       24
<PAGE>

for any loss or damage to the Mortgaged Property on a replacement cost basis and
(ii) the maximum amount of insurance  which is available under the federal flood
insurance program.

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

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

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

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

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

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

Acquisition of the Mortgage Loans and Contracts From Unaffiliated Sellers

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


                                       25
<PAGE>

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."

         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


                                       26
<PAGE>

such custodian) shall immediately notify the Servicer and the Depositor, and the
Servicer  shall  immediately  notify the  related  Unaffiliated  Seller.  If the
Unaffiliated  Seller  cannot cure such  omission or defect  within 60 days after
receipt of such notice, the Unaffiliated  Seller will be obligated,  pursuant to
the related Loan Sale Agreement,  either to repurchase the related Mortgage Loan
or Contract from the Trustee  within 60 days after receipt of such notice,  at a
price (the "Purchase Price") equal to the then unpaid principal balance thereof,
plus accrued and unpaid  interest at the  applicable  Mortgage  Rate or Contract
Rate (less any Fixed  Retained  Yield  with  respect  to such  Mortgage  Loan or
Contract  and less the rate,  if any, of servicing  compensation  payable to the
Unaffiliated  Seller with respect to such Mortgage Loan or Contract) through the
last day of the month in which such repurchase  takes place or to substitute one
or more new Mortgage  Loans or Contracts for such Mortgage Loan or Contract.  In
the case of a  Mortgage  Loan or  Contract  so  repurchased  by an  Unaffiliated
Seller, the Purchase Price will be deposited in the related Certificate Account.
In the case of a substitution, such substitution will be made in accordance with
the standards described in "Representations and Warranties" below.

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

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

Representations and Warranties

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


                                       27
<PAGE>

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

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

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


                                       28
<PAGE>

second  paragraph under the heading  "Certain Federal Income Tax Consequences --
Federal Income Tax  Consequences  for REMIC  Certificates --  Qualification as a
REMIC" are met as to each Substituted Loan), the rates described in clauses (ii)
and (iii)  with  respect to Deleted  Loans  will be  determined  on the basis of
weighted average Mortgage Rates and Net Mortgage Rates or Contract Rates and Net
Contract  Rates, as the case may be, and the terms described in clause (iv) will
be determined on the basis of weighted average  remaining terms to maturity.  In
the case of a Substitute  Loan,  the  mortgage  file  relating,  thereto will be
delivered to the Trustee (or the custodian) and the Unaffiliated Seller will pay
an amount equal to the excess of (i) the unpaid principal balance of the Deleted
Loan,  over (ii) the unpaid  principal  balance of the Substitute Loan or Loans,
together  with  interest on such excess at the Mortgage Rate or Contract Rate to
the next  scheduled Due Date of the Deleted Loan.  Such amount will be deposited
in the Certificate  Account for  distribution to  Certificateholders.  Except in
those cases in which the Servicer is the Unaffiliated  Seller, the Servicer will
be required under the applicable Pooling and Servicing Agreement to enforce this
repurchase  or  substitution  obligation  for the benefit of the Trustee and the
holders of the Certificates, following the practices it would employ in its good
faith  business  judgment  were it the owner of such  Mortgage Loan or Contract.
This  repurchase or  substitution  obligation  will  constitute  the sole remedy
available  to  holders  of   Certificates   or  the  Trustee  for  a  breach  of
representation by an Unaffiliated Seller.

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

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

                         DESCRIPTION OF THE CERTIFICATES

General

         Each Series of  Certificates  will be issued  pursuant to a Pooling and
Servicing Agreement among the Depositor,  the Servicer, if the Series relates to
Mortgage  Loans or Contracts,  and the Trustee  named in the related  Prospectus
Supplement.  The  provisions of each Pooling and Servicing  Agreement  will vary
depending upon the nature of the  Certificates  to be issued  thereunder and the
nature of the related Trust Fund. Forms of the Pooling and Servicing  Agreements
have  been  filed as  exhibits  to the  Registration  Statement  of  which  this
Prospectus is a part. The following summaries describe certain provisions of the
Certificates and the Pooling and Servicing Agreements; however, the summaries do
not  purport to be  complete  and are  subject  to, and are  qualified  in their
entirety by reference  to, all of the  provisions  of the Pooling and  Servicing
Agreement  for  each  Series  of  Certificates  and  the  applicable  Prospectus
Supplement.  Each Pooling and Servicing  Agreement  executed and delivered  with
respect  to each  Series  will be filed with the  Commission  as an exhibit to a
Current Report on Form 8-K promptly after issuance of the  Certificates  of such
Series. The Depositor will provide a copy of the Pooling and Servicing Agreement
(without exhibits) relating to any Series without charge upon written request of
a holder of a  Certificate  of such Series  addressed to  Prudential  Securities
Secured  Financing  Corporation,  One New York Plaza,  15th Floor, New York, New
York 10292, Attention: Len Blum.

         Each Series of  Certificates  will  evidence the  beneficial  ownership
interest  in the related  Trust Fund  created by the  Depositor  pursuant to the
related  Pooling  and  Servicing  Agreement.  Each Series of  Certificates  will


                                       29
<PAGE>

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.

         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


                                       30
<PAGE>

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.

         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


                                       31
<PAGE>

to its Class by a fraction,  the  numerator  of which is the  original  notional
amount  of such  Stripped  Certificates  and the  denominator  of  which  is the
aggregate  original  notional  amount of all the  Stripped  Certificates  of its
Class.

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

Multi-Class Certificates

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

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

Forward Commitments; Pre-Funding

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

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


                                       32
<PAGE>

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

Distributions to Percentage Certificateholders

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

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

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

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

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


                                       33
<PAGE>

          (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;

               (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  


                                       34
<PAGE>

          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
          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


                                       35
<PAGE>

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

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

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

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

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


                                       36
<PAGE>

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

         Shifting Interest Certificates

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

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

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

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


                                       37
<PAGE>

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

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

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

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

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


                                       38
<PAGE>

Class would have received had the Pool  Distribution  Amount been  sufficient to
make the full distribution of interest and principal due to such Class.

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

Example of Distribution to Standard Certificateholders

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

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

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

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

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


                                       39
<PAGE>

     Certificateholders  on the February 25 Distribution Date. In addition,  the
     amounts  payable  in  respect  of any form of  credit  enhancement  will be
     calculated in accordance with the related Pooling and Servicing Agreement.

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

Distributions to Multi-Class Certificateholders

         Valuation of Mortgage Loans and Contracts

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

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

         Distributions of Interest

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


                                       40
<PAGE>

to the Stated Amount thereof on each  Distribution  Date. Such Class of Compound
Interest  Certificates will thereafter receive  distributions of interest on the
Stated Amount thereof as so adjusted.

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

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

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

         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


                                       41
<PAGE>

Series since the prior Distribution Date (or since the Closing Date, in the case
of the first  Distribution Date) and required to be deposited in the Certificate
Account for such Series, over (b) the sum of (i) all required to be deposited on
the Multi-Class  Certificates of such Series on such Distribution Date, (ii) the
Multi-Class Certificate Distribution Amount for such Distribution Date, (iii) if
applicable,  any Special  Distributions (as described below) in reduction of the
Stated  Amount of the  Multi-Class  Certificates  of such  Series made since the
preceding  Distribution Date (or since the Closing Date in the case of the first
Distribution Date), including any accrued interest distributed with such Special
Distributions,  (iv) all administrative and other expenses relating to the Trust
Fund payable during the Due Period preceding such Distribution  Date, other than
such  expenses  which are payable by the  Servicer,  if any,  and (v) any amount
required to be  deposited  into any  reserve  fund.  Reinvestment  income on any
reserve  fund  will  not  be  included  in  Spread  except  to the  extent  that
reinvestment  income is taken into  account in  calculating  the initial  amount
required to be deposited in such reserve fund, if any.

         Subordination

         The  Prospectus  Supplement  relating to a Series which includes one or
more Classes or  Subclasses  of  Multi-Class  Certificates  may specify that the
rights of one or more of such  Classes or  Subclasses  (or the related  Residual
Certificates of such Series) will be Senior to, or  subordinated  to, the rights
of one or more other Classes of Certificates of such Series.

         If a  Series  which  includes  one or more  Classes  or  Subclasses  of
Multi-Class  Certificates includes a subordination feature, on each Distribution
Date,  distributions  of interest,  if any, will be made in accordance  with the
preferential  priorities specified in the related Prospectus Supplement and from
the date and at the Interest Rates specified  therein or as otherwise  specified
therein and distributions in reduction of Stated Amount, if any, will be made to
the  holders  of the  Multi-Class  Certificates  in the amount and in the manner
specified in and in accordance  with the  preferential  distribution  provisions
described in the related Prospectus  Supplement.  If so specified in the related
Prospectus  Supplement  the  Subordinated  Amount  will be  reduced  as the pool
experiences  losses, as well as through seasoning and prepayment of the Mortgage
Loans or Contracts included in the Trust Fund.

         Special Distributions

         To the extent  specified  in the  Prospectus  Supplement  relating to a
Series which  includes  Multi-Class  Certificates  which have less frequent than
monthly Distribution Dates, any such Class or Subclass having Stated Amounts may
receive  special  distributions  in reduction of Stated  Amount,  together  with
accrued interest on the amount of such reduction  ("Special  Distributions")  in
any month,  other than a month in which a  Distribution  Date  occurs,  if, as a
result of principal prepayments on the Mortgage Loans or Contracts,  the Trustee
determines,  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


                                       42
<PAGE>

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."

                                 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


                                       43
<PAGE>

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.

         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


                                       44
<PAGE>

of  the  Initial  Deposit,  if  any,  and  undistributed  reinvestment  earnings
attributable thereto), and second to the Subordinated Certificateholders of such
Series,  in each  case in  accordance  with  their pro rata  ownership  thereof.
Amounts  permitted to be distributed from the  Subordination  Reserve Fund for a
Series  will no  longer  be  subject  to any  claims  or  rights  of the  Senior
Certificateholders of such Series.

         Funds in the  Subordination  Reserve Fund for a Series will be invested
as provided in the applicable  Pooling and Servicing  Agreement in certain types
of eligible investments ("Eligible  Investments").  If an election has been made
to treat the Trust Fund (or one or more pools of segregated assets therein) as a
REMIC, no more 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 


                                       45
<PAGE>

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."

         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


                                       46
<PAGE>

Hazard  Contracts  and (b) the sum of (i) the excess of the Special  Hazard Loss
Amount over the  cumulative  net losses on all Mortgage  Loans or Contracts that
became Special Hazard Mortgage Loans or Special Hazard Contracts in months prior
to the month of such Distribution Date and (ii) the excess of (a) the product of
the percentage of principal payments to which such Class is entitled  multiplied
by the aggregate Net Liquidation Proceeds and Net Insurance Proceeds (net of the
portion  of each  thereof  allocable  to  interest)  of the  Mortgage  Loans  or
Contracts which became Special Hazard Mortgage Loans or Special Hazard Contracts
in the month  preceding the month of such  Distribution  Date over (b) the total
amount of delinquent  installments  in respect of such Special  Hazard  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 


                                       47
<PAGE>

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.

         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


                                       48
<PAGE>

Supplement,  each monthly  interest  payment on a Mortgage Loan or Contract will
generally be calculated as the product of one-twelfth of the applicable Mortgage
Rate or  Contract  Rate at the  time of such  calculation  and the  then  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 


                                       49
<PAGE>

will be below the yield  otherwise  produced by the  applicable  initial  public
offering  prices and Interest Rates because (i) on the first  Distribution  Date
the time period upon which the interest  payable is calculated will be less than
the time  elapsed  since the  commencement  of  accrual  of  interest,  (ii) the
interest that accrues during the Interest  Accrual Period will not be paid until
a  date  following  such  Interest  Accrual  Period  specified  in  the  related
Prospectus  Supplement,  and (iii) during each Interest Accrual Period following
the  first  Interest  Accrual  Period,  in the  case of a Class  of  Multi-Class
Certificates  currently  receiving  distributions in reduction of Stated Amount,
interest is based upon a Stated  Amount which is less than the Stated  Amount of
such Certificates actually  outstanding,  since the distribution in reduction of
Stated  Amount made on the  following  Distribution  Date is deemed to have been
made, for interest accrual  purposes only, at the end of the preceding  Interest
Accrual Period.  The Prospectus  Supplement for each Series of Certificates will
set forth the nature of any scheduled  delays in distribution  and the impact on
the yield of such Certificates.

Interest Shortfalls Due to Principal Prepayments

         When a Mortgage  Loan or Contract is prepaid in full,  the mortgagor or
obligor pays interest on the amount  prepaid only to the date of prepayment  and
not thereafter.  Similarly, Liquidation Proceeds and Insurance Proceeds are also
likely to include interest only to the time of payment.  When a Mortgage Loan or
Contract is prepaid in part,  and such  prepayment is applied as of a date other
than the Due Date occurring in the month of receipt or the Due Date occurring in
the month following the month of receipt, the mortgagor or obligor pays interest
on the amount  prepaid only to the date of prepayment  and not  thereafter.  The
effect of the  foregoing  is to reduce the  aggregate  amount of interest  which
would otherwise be passed through to Certificateholders if such Mortgage Loan or
Contract were outstanding,  or if such partial  prepayment were applied,  on the
succeeding  Due Date.  To  mitigate  this  reduction  in yield,  the Pooling and
Servicing  Agreement  relating  to  a  Series  will  provide,  unless  otherwise
specified  in the  applicable  Prospectus  Supplement,  that with respect to any
principal  prepayment or liquidation of any Mortgage Loan or Contract underlying
the  Certificates  of such Series,  the Servicer  will pay into the  Certificate
Account for such Series to the extent funds are  available for such purpose from
the related  aggregate  Servicing  Fees (or portion  thereof as specified in the
related  Prospectus  Supplement)  which the  Servicer  is  entitled  to  receive
relating to mortgagor or obligor payments or other recoveries distributed on the
related  Distribution  Date, such amount,  if any, as may be necessary to assure
that the amount paid into the Certificate  Account with respect to such Mortgage
Loan or Contract  includes an amount equal to interest at the Net Mortgage  Rate
or Net Contract  Rate for such Mortgage Loan or Contract for the period from the
date of such  prepayment or  liquidation to but not including the next Due Date.
See  "Servicing  of the Mortgage  Loans and Contracts  -Adjustment  to Servicing
Compensation  in  Connection  with  Prepaid and  Liquidated  Mortgage  Loans and
Contracts."

Weighted Average Life of Certificates

         Weighted average life of a Certificate  refers to the average amount of
time that will elapse from the date of  issuance of the  Certificate  until each
dollar in reduction of the principal amount or Stated Amount of such Certificate
is  distributed  to the  investor.  The  weighted  average life and the yield to
maturity of any Class of the  Certificates  of a Series will be  influenced  by,
among  other  things,  the  rate at which  principal  on the  Mortgage  Loans or
Contracts included in the Mortgage Pool or Contract Pool for such Certificate is
paid,  which is determined by scheduled  amortization  and prepayments (for this
purpose,  the term  "prepayments"  includes  prepayments and liquidations due to
default, casualty, condemnation and the like).

         The Mortgage  Loans or  Contracts  may be prepaid in full or in part at
any time. Unless otherwise specified in the applicable  Prospectus Supplement or
as described  in the  following  paragraph,  no Mortgage  Loan or Contract  will
provide for a prepayment  penalty and all fixed rate Mortgage Loans or Contracts
will  contain  due-on-sale  clauses  permitting  the  holder to  accelerate  the
maturity of the  Mortgage  Loan or Contract  upon  conveyance  of the  Mortgaged
Property or Manufactured Home.

         Some of the  Mortgage  Loans  may call for  Balloon  Payments.  Balloon
Payments  involve a greater degree of risk than fully  amortizing  loans because
the ability of the borrower to make a Balloon Payment typically will depend upon
its  ability  either  to  refinance  the loan or to sell the  related  Mortgaged
Property.  The ability of a borrower to accomplish either of these goals will be
affected by a number of factors, including the level of available mortgage rates
at the time of the attempted sale or refinancing,  the borrower's  equity in the
related  Mortgaged  Property,  the  financial  condition  of  the  borrower  and
operating  history  of the  related  Mortgaged 


                                       50
<PAGE>

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

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

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

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

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

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

         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 


                                       51
<PAGE>

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

                                 USE OF PROCEEDS

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

                                  THE DEPOSITOR

         Prudential Securities Secured Financing Corporation,  formerly known as
P-B Secured  Financing  Corporation (the  "Depositor"),  was incorporated in the
State of Delaware on August 26, 1988 as a wholly-owned,  limited purpose finance
subsidiary  of  Prudential   Securities  Group  Inc.  (a  wholly-owned  indirect
subsidiary of The  Prudential  Insurance  Company of America).  The  Depositor's
principal  executive  offices are located at One New York Plaza, 15th Floor, New
York, New York 10292. Its telephone number is (212) 778-1000.

         As  described  herein  under  "The  Trust  Funds --  Assignment  of the
Mortgage Loans and Contracts" and "-- Representations and Warranties",  the only
obligations,  if any, of the Depositor with respect to a Series of  Certificates
may be pursuant to certain  limited  representations  and warranties and limited
undertakings  to  repurchase  or substitute  Mortgage  Loans or Contracts  under
certain  circumstances.  Unless otherwise specified in the applicable Prospectus
Supplement, the Depositor will have no servicing obligations or responsibilities
with respect to any Mortgage  Pool,  Contract Pool or Trust Fund.  The Depositor
does not have, nor is it expected in the future to have, any significant assets.

         As specified in the related  Prospectus  Supplement  the Servicer  with
respect to any Series of  Certificates  relating to Mortgage  Loans or Contracts
may be an affiliate of the Depositor.  As described under "The Trust Funds," the
Depositor  anticipates that it may acquire Mortgage Loans and Contracts  through
or from an affiliate.

         Neither the Depositor nor Prudential  Securities  Group Inc. nor any of
its  affiliates,  including The Prudential  Insurance  Company of America,  will
insure or guarantee the Certificates of any Series.

                             UNDERWRITING GUIDELINES

Mortgage Loans Secured by Residential Properties

         The Depositor  expects that all Mortgage  Loans  included in a Mortgage
Pool will have been  originated in accordance with the  underwriting  procedures
described  herein,  subject to such  variations  as are specified in the related
Prospectus  Supplement.  Unless  otherwise  specified in the related  Prospectus
Supplement,  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.


                                       52
<PAGE>

         Except as otherwise set forth in the related Prospectus Supplement,  it
is expected  that each  originator  of Mortgage  Loans will have  applied,  in a
standard  procedure  which  complies with  applicable  federal and state law and
regulations,   underwriting   procedures  that  are  intended  to  evaluate  the
mortgagor's credit standing and repayment ability, and the value and adequacy of
the Mortgaged  Property as  collateral.  A prospective  mortgagor will have been
required to fill out an application  designed to provide to the original  lender
pertinent  credit  information.  As part of the  description of the  mortgagor's
financial condition,  the mortgagor will have been required to provide a current
balance sheet  describing  assets and  liabilities and a statement of income and
expenses,  as well as an  authorization  to  apply  for a  credit  report  which
summarizes the  mortgagor's  credit history with local merchants and lenders and
any record of bankruptcy. In addition, an employment verification will have been
obtained in the case of  individual  borrowers  which  reports  the  mortgagor's
current  salary,  length of such employment and whether it was expected that the
mortgagor will continue such employment in the future. If a prospective borrower
was  self-employed,  the  mortgagor  will have been required to submit copies of
signed tax  returns.  The  mortgagor  may also have been  required to  authorize
verification  of deposits at  financial  institutions  where the  mortgagor  has
demand or savings accounts.

         In  determining  the adequacy of the Mortgaged  Property as collateral,
except in the instance of certain small second loan  applications,  an appraisal
will have been made of each Mortgaged  Property  considered for financing.  Each
appraiser will have been selected in accordance  with  predetermined  guidelines
established  by or acceptable to the  Unaffiliated  Seller for  appraisers.  The
appraiser  will have been required to inspect the Mortgaged  Property and verify
that it was in good condition and that construction, if new, has been completed.
The  appraisal is based on the market value of the  comparable  properties,  the
estimated rental income (if considered applicable by the appraiser) and the cost
of replacing the Mortgaged Property.

         In  determining  the adequacy of the Mortgaged  Property as collateral,
the originator  shall,  in the case of second or more junior loans,  look at the
combined  Loan-to-Value  Ratio in determining  whether the Mortgage Loan exceeds
lending  guidelines.  Furthermore,  when  considering such second or more junior
loans, confirm that payment has been timely made on the senior liens.

         Once all applicable  employment,  credit and property  information  was
received,  a  determination  would have been made as to whether the  prospective
mortgagor  had  sufficient  monthly  income  available  (i) to meet its  monthly
obligations  on the  Mortgage  Loan  (determined  on the  basis  of the  monthly
payments due in the year of origination and taking into consideration,  payments
due on any senior liens) and other  expenses  related to the Mortgaged  Property
(such as property taxes and hazard insurance) and (ii) in the case of individual
mortgagors, to meet monthly housing expenses and other financial obligations and
monthly living expenses. When two individuals cosign loan documents,  the income
and  expenses  of  both   individuals  may  be  included  in  the   computation.
Underwriting guidelines generally similar to traditional underwriting guidelines
used by FNMA and FHLMC which were in effect at the time of  origination  of each
Mortgage  Loan  will  generally  have  been  used,  except  that the  ratios  at
origination  of the  amounts  described  in  clauses  (i) and (ii)  above to the
applicant's  stable  monthly  gross income may exceed in certain  cases the then
applicable FNMA and FHLMC guidelines. With respect to a vacation or second home,
no income derived from the property will have been  considered for  underwriting
purposes.

         Other credit  considerations  may cause  departure from the traditional
guidelines.  If the Loan-to-Value Ratio and/or term of the Mortgage Loan is less
than a  percentage  specified  in the  related  Prospectus  Supplement,  certain
aspects of review relating to monthly income assets may be foregone and standard
ratios of monthly or total  expenses  to gross  income may not be  applied.  The
Depositor  may  permit  an  Unaffiliated  Seller's  underwriting   standards  to
otherwise  vary  in  certain  cases  to the  extent  specified  in  the  related
Prospectus Supplement.

         The Mortgaged  Properties may be located in states where, in general, a
lender  providing  credit on a single-family  property may not seek a deficiency
judgment  against the  mortgagor but rather must look solely to the property for
repayment  in the event of  foreclosure.  The  Depositor  will  require that the
Unaffiliated  Sellers 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.


                                       53
<PAGE>

         Certain of the types of loans  which may be  included  in the  Mortgage
Pools are  recently  developed  and may  involve  additional  uncertainties  not
present in  traditional  types of loans.  For example,  certain of such Mortgage
Loans may provide for escalating or variable  payments by the  mortgagor.  These
types of  Mortgage  Loans  are  underwritten  on the  basis of a  judgment  that
mortgagors  will have the ability to make larger monthly  payments in subsequent
years. In some instances, however, a mortgagor's income may not be sufficient to
make loan payments as such payments increase.

         No assurance can be given that values of the Mortgaged  Properties have
remained  or will  remain at their  levels on the  dates of  origination  of the
related  Mortgage Loans. If the real estate market should  experience an overall
decline in property values such that the outstanding  principal  balances of the
Mortgage Loans, and any secondary  financing on the Mortgaged  Properties,  in a
particular  Mortgage  Pool  become  equal to or  greater  than the  value of the
Mortgaged Properties, the actual rates of delinquencies, foreclosures and losses
could be higher than those now  generally  experienced  in the mortgage  lending
industry. In addition,  adverse economic conditions (which may or may not affect
real property  values) may affect the timely  payment by mortgagors of scheduled
payments of principal and interest on the Mortgage Loans and,  accordingly,  the
actual  rates of  delinquencies,  foreclosures  and losses  with  respect to any
Mortgage  Pool. To the extent that such losses are not covered by  subordination
provisions,  insurance  policies or other  credit  support,  such losses will be
borne,  at least in part,  by the  holders of the  Certificates  of the  related
series.

Contracts

         The underwriting guidelines utilized in connection with the origination
of the Contracts  underlying a Series of  Certificates  will be described in the
related Prospectus Supplement.

                  SERVICING OF THE MORTGAGE LOANS AND CONTRACTS

         The following  summaries describe certain provisions of the Pooling and
Servicing  Agreements which relate to Trust Funds comprised of Mortgage Loans or
Contracts.  The  summaries  do not purport to be complete and are subject to and
are  qualified in their  entirety by  reference  to, all the  provisions  of the
Pooling and  Servicing  Agreement  for each  Series and the  related  Prospectus
Supplement,  which may  further  modify the  provisions  summarized  below.  The
provisions of each Pooling and Servicing  Agreement will vary depending upon the
nature of the Certificates to be issued thereunder and the nature of the related
Trust Fund.  Each Pooling and Servicing  Agreement  executed and delivered  with
respect  to each  Series  will be filed with the  Commission  as an exhibit to a
Current Report on Form 8-K promptly after issuance of the  Certificates  of such
Series.

The Servicer

         The Servicer  under each Pooling and Servicing  Agreement will be named
in the related Prospectus  Supplement.  The entity serving as Servicer may be an
affiliate of the Depositor and may have other normal business relationships with
the Depositor or the Depositor's  affiliates.  The Servicer with respect to each
Series will service the Mortgage Loans or Contracts  contained in the Trust Fund
for such Series.  For Trust Funds comprised of Mortgage Loans, the Servicer will
be a  seller/servicer  approved by FNMA or FHLMC.  Any Servicer may delegate its
servicing responsibilities to one or more sub-servicers (each a "Sub-Servicer"),
but will not be relieved of its liabilities with respect thereto.

         The Servicer will make certain representations and warranties regarding
its authority to enter into, and its ability to perform its  obligations  under,
the  related  Pooling  and  Servicing  Agreement.  An  uncured  breach of such a
representation or warranty that in any respect  materially and adversely affects
the interests of the  Certificateholders  will constitute an Event of Default by
the Servicer under the related Pooling and Servicing Agreement. See "The Pooling
and Servicing Agreement -- Events of Default -- Mortgage Loans or Contracts" and
" -- Rights Upon Event of Default -- Mortgage Loans or Contracts."


                                       54
<PAGE>

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;

          (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  


                                       55
<PAGE>

     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:

          (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, 


                                       56
<PAGE>

     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.

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


                                       60
<PAGE>

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.

         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.


                                       61
<PAGE>

         With respect to a Trust Fund (or one or more segregated pools of assets
therein) as to which a REMIC  election  has been made,  if the Trustee  acquires
ownership  of any  Mortgaged  Property  or  Manufactured  Home as a result  of a
default or imminent  default of any  Mortgage  Loan or Contract  secured by such
Mortgaged  Property or Manufactured Home, the Trustee generally will be required
to dispose of such property  with two years  following  its  acquisition  by the
Trust Fund.  The  Servicer  also will be required to  administer  the  Mortgaged
Property or  Manufactured  Home in a manner  which does not cause the  Mortgaged
Property  or  Manufactured  Home to fail to  qualify as  "foreclosure  property"
within the meaning of Code  Section  860G(a)(8)  or result in the receipt by the
Trust Fund of any "net income from  foreclosure  property" within the meaning of
Code  Section  860G(c).  In  general,  this would  preclude  the  holding of the
Mortgaged  Property  or  Manufactured  Home as a dealer in such  property or the
receipt of rental income based on the profits of the lessee.

         The Servicer may modify,  waive or amend the terms of any Mortgage Loan
or Contract  without the consent of the Trustee or any  Certificateholder.  Such
modification, waiver or amendment shall only be given if the Servicer determines
that it is in the best interests of Certificateholders  and, generally,  only if
the Mortgage  Loan is in default or the Service has  determined  that default is
reasonably foreseeable. 

Servicing Compensation and Payment of Expenses

         For each Series of  Certificates,  the Servicer  will be entitled to be
paid  the  Servicing  Fee on the  related  Mortgage  Loans  or  Contracts  until
termination of the applicable Pooling and Servicing Agreement,  subject,  unless
otherwise specified in the applicable  Prospectus  Supplement,  to adjustment as
described under "Adjustment to Servicing Compensation in Connection with Prepaid
and  Liquidated  Mortgage  Loans and  Contracts"  above.  The  Servicer,  at its
election,  will pay itself the  Servicing  Fee for a Series with respect to each
Mortgage  Loan or  Contract  by (a)  withholding  the  Servicing  Fee  from  any
scheduled  payment  of  interest  prior  to  deposit  of  such  payment  in  the
Certificate  Account for such Series or (b)  withdrawing  the Servicing Fee from
the Certificate  Account after the entire interest payment has been deposited in
the Certificate Account. The Servicer may also pay itself out of the Liquidation
Proceeds or Insurance  Proceeds with respect to a Mortgage Loan or Contract,  or
withdraw  from the  Certificate  Account,  the  Servicing Fee in respect of such
Mortgage Loan or Contract or other recoveries with respect thereto to the extent
provided in the applicable  Pooling and Servicing  Agreement.  The Servicing Fee
with respect to the Mortgage Loans or Contracts underlying the Certificates of a
Series will be specified in the applicable Prospectus Supplement. Any additional
servicing compensation in the form of prepayment charges,  assumption fees, late
payment  charges or otherwise will be retained by the Servicer to the extent not
required to be deposited in the Certificate Account.

         In addition to amounts payable to any  Sub-Servicer,  the Servicer will
pay all expenses incurred in connection with the servicing of the Mortgage Loans
or Contracts underlying a Series, including, without limitation,  payment of the
hazard  insurance  policy premiums and fees or other amounts payable pursuant to
any  applicable  agreement  for the  provision  of credit  enhancement  for such
Series,  payment of the fees and disbursements of the Trustee and any custodian,
fees due to the independent accountants and expenses incurred in connection with
distributions  and  reports  to  Certificateholders.  However,  certain of these
expenses  may be  reimbursable  to the  Servicer  pursuant  to the  terms of the
applicable Pooling and Servicing  Agreement.  In addition,  the Servicer will be
entitled to reimbursement for certain expenses incurred by it in connection with
the  liquidation  of defaulted  Mortgage  Loans or Contracts.  In the event that
claims are either  not made or are not fully  paid from any  applicable  form of
credit enhancement, the related Trust Fund will suffer a loss to the extent that
Net Liquidation  Proceeds and Net Insurance Proceeds are less than the principal
balance of the related Mortgage Loan or Contract,  plus accrued interest thereon
at the Net Mortgage Rate or Net Contract Rate. In addition, the Servicer will be
entitled to reimbursement of expenditures  incurred by it in connection with the
restoration  of any  Mortgaged  Property  or  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.


                                       62
<PAGE>

Evidence as to Compliance

         The Mortgage Loans

         Each Pooling and Servicing  Agreement  will provide that on or before a
specified  date in each year,  beginning  with the first such date  occurring at
least six months after the related  Cut-Off Date, a firm of  independent  public
accountants  will furnish a statement to the Trustee to the effect that,  on the
basis of the examination by such firm conducted substantially in compliance with
either the  Uniform  Single  Audit  Program  for  Mortgage  Bankers or the Audit
Program for Mortgages  serviced for FHLMC,  the servicing by or on behalf of the
Servicer of mortgage loans under pooling and servicing agreements  substantially
similar to each other  (including the related  Pooling and Servicing  Agreement)
was  conducted  in  compliance  with the  terms of such  agreements  other  than
exceptions  that are  immaterial  and any  significant  exceptions  of errors in
records that, in the opinion of the firm, either the Audit Program for Mortgages
serviced  for FHLMC,  or  paragraph 4 of the Uniform  Single  Audit  Program for
Mortgage  Bankers,  requires it to report.  In rendering its statement such firm
may rely, as to matters  relating to the direct  servicing of mortgage  loans by
Sub-Servicers,   upon   comparable   statements   for   examinations   conducted
substantially  in compliance  with the Uniform Single Audit Program for Mortgage
Bankers or the Audit Program for Mortgages  serviced for FHLMC (rendered  within
one year of such  statement) of firms of  independent  public  accountants  with
respect to the related Sub-Servicer.

         The Contracts

         Each  Pooling  and  Servicing   Agreement   relating  to  a  Series  of
Certificates  representing  interests in a Contract Pool will provide that on or
before a specified  date in each year,  beginning with the first such date after
the related Cut-Off Date, a firm of independent  public accountants will furnish
a statement  to the Trustee to the effect that such firm is of the opinion  that
the  system  of  internal  accounting  controls  in  effect  on the date of such
statement relating to the servicing  procedures  performed by the Servicer under
the Pooling and Servicing  Agreement,  taken as a whole,  was sufficient for the
prevention and detection of errors and irregularities which would be material to
the assets of the Trust Fund and that nothing has come to their  attention  that
would  cause them to  believe  that such  servicing  has not been  conducted  in
compliance  with the  provisions of the Pooling and Servicing  Agreement,  other
than such exceptions as shall be set forth in such report.

         Each Pooling and Servicing  Agreement will also provide for delivery to
the Trustee annually on or before the specified date therein, a statement signed
by two officers of the  Servicer to the effect that the  Servicer has  fulfilled
its  obligations  under the  Pooling  and  Servicing  Agreement  throughout  the
preceding  year or, if there has been a default in the  fulfillment  of any such
obligation, describing each such default.

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

Certain Matters Regarding the Servicer and the Depositor

         The Servicer may not resign from its  obligations  and duties under the
Pooling  and  Servicing  Agreement  for each  Series  (other  than its duties as
Certificate Registrar for such Series, if it is acting as such), except upon its
determination  that  its  duties  thereunder  are no  longer  permissible  under
applicable law or are in material  conflict by reason of applicable law with any
other  activities  of a type and  nature  presently  carried  on by it.  No such
resignation  will  become  effective  until  the  Trustee  for such  Series or a
successor  Servicer has assumed the Servicer's  obligations and duties under the
Pooling  and  Servicing  Agreement.  If  the  Servicer  resigns  for  any of the
foregoing   reasons   and  the  Trustee  is  unable  or   unwilling   to  assume
responsibility  for  servicing the Mortgage  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 


                                       63
<PAGE>

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.

                       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  


                                       64
<PAGE>

Agreement) after the giving of written notice of such failure to the Servicer by
the Trustee,  or to the Servicer and Trustee by the holders of  Certificates  of
such  Series  having  voting  rights  allocated  to such  Certificates  ("Voting
Interests") aggregating not less than 25% of the Voting Interests represented by
all Certificates for such Series; (iii) any breach of representation or warranty
of the Servicer  relating to such  Servicer's  authority to enter into,  and its
ability to perform its obligations under, such Pooling and Servicing  Agreement;
(iv) certain events of insolvency,  readjustments of debt, marshalling of assets
and  liabilities  or similar  proceedings  and certain  actions by the  Servicer
indicating its  insolvency,  reorganization  or inability to any its obligations
and (v) if specified in the  applicable  Pooling and  Servicing  Agreement,  any
failure by the Servicer to remit to the Trustee the amount of any Advance by the
business day preceding the applicable Distribution Date.

Rights Upon Event of Default

         Mortgage Loans or Contracts

         So long as Event of Default  remains  unremedied  under the Pooling and
Servicing  Agreement for a Series of Certificates  relating to Mortgage Loans or
Contracts, the Trustee for such Series or holders of Certificates of such Series
evidencing not less than 25% of the Voting  Interests in the Trust Fund for such
Series may terminate all of the rights and obligations of the Servicer under the
Pooling and Servicing  Agreement  and in and to the Mortgage  Loans or Contracts
(other than the  Servicer's  right to  recovery of any Initial  Deposit for such
Series and other  expenses  and  amounts  advanced  pursuant to the terms of the
Pooling and Servicing Agreement, which rights the Servicer will retain under all
circumstances),  whereupon the Trustee will succeed to all the responsibilities,
duties and liabilities of the Servicer under the Pooling and Servicing Agreement
and will be  entitled  to  monthly  servicing  compensation  not to  exceed  the
aggregate Servicing Fees, together with the other servicing  compensation in the
form of assumption  fees,  late payment  charges or otherwise as provided in the
Pooling and Servicing  Agreement.  In the event that the Trustee is unwilling or
unable so to act, it may select, pursuant to the private or public bid procedure
described in the applicable Pooling and Servicing Agreement, or petition a court
of competent  jurisdiction to appoint, (i) in the case of a Servicer of Mortgage
Loans,  a housing  and home  finance  institution,  bank or  mortgage  servicing
institution  with a net worth of at least  $15,000,000  and which is a FNMA- and
FHLMC-approved  seller/servicer  or (ii) in the case of a Servicer of Contracts,
an institution with a net worth of at least  $15,000,000  which has serviced for
at least one year immediately prior thereto a portfolio of manufactured  housing
loans of not less than  $100,000,000,  to act as successor to the Servicer under
the provisions of the Pooling and Servicing  Agreement relating to the servicing
of the Mortgage  Loans or  Contracts.  In the event such public bid procedure is
utilized,  the successor Servicer would be entitled to servicing compensation in
an  amount  equal to the  aggregate  Servicing  Fees,  together  with the  other
servicing  compensation in the form of assumption  fees, late payment charges or
otherwise, as provided in the Pooling and Servicing Agreement,  and the Servicer
would be entitled to receive the net profits,  if any, received from the sale of
its servicing rights and obligations under the Pooling and Servicing Agreement.

         During the  continuance  of any Event of Default  under the Pooling and
Servicing  Agreement for a Series of Certificates  relating to Mortgage Loans or
Contracts,  the  Trustee  for such  Series will have the right to take action to
enforce  its  rights and  remedies  and to protect  and  enforce  the rights and
remedies of the  Certificateholders  of such Series, and holders of Certificates
evidencing not less than 25% of the Voting  Interests for such Series may direct
the time, method and place of conducting any proceeding for any remedy available
to 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 


                                       65
<PAGE>

as Trustee thereunder and have offered to the Trustee  reasonable  indemnity and
the  Trustee  for 60 days  has  neglected  or  refused  to  institute  any  such
proceeding.

Amendment

         Each Pooling and Servicing  Agreement may be amended by the  Depositor,
the Servicer (with respect to a Series of Certificates relating, to the Mortgage
Loans   or   Contracts)   and  the   Trustee   without   the   consent   of  the
Certificateholders, (i) to cure any ambiguity, (ii) to correct or supplement any
provision  therein that may be  inconsistent  with any over  provision  therein,
(iii) to modify,  eliminate  or add to any of its  provisions  to such extent as
shall be necessary to maintain  the  qualification  of the Trust Fund (or one or
more  segregated  pools of  assets  therein)  as a REMIC at all  times  that any
Certificates are outstanding or to avoid or modify the risk of the imposition of
any tax on the Trust Fund pursuant to the Code that would be a claim against the
Trust Fund,  provided that the Trustee has received an opinion of counsel to the
effect that such action is necessary or desirable to maintain such qualification
or to avoid or  minimize  the  risk of the  imposition  of any such tax and such
action will not, as evidenced by such  opinion of counsel,  adversely  affect in
any material respect the interests of any Certificateholder,  (iv) to change the
timing  and/or nature of deposits into the  Certificate  Account,  provided that
such change will not, as evidenced by an opinion of counsel, adversely affect in
any material respect the interests of any Certificateholder and that such change
will not adversely affect the then current rating assigned to any  Certificates,
as evidenced by a letter from each Rating Agency to such effect,  (v) to add to,
modify or eliminate  any  provisions  therein  restricting  transfers of certain
Certificates,  which are inserted in response to the Code  provisions  described
below under  "Certain  Federal  Income Tax  Consequences  -- Federal  Income Tax
Consequences  for REMIC  Certificates  -- Taxation of Residual  Certificates  --
Tax-Related  Restrictions on Transfer of Residual Certificates," or (vi) to make
any other  provisions  with respect to matters or questions  arising  under such
Pooling and Servicing  Agreement that are not  inconsistent  with the provisions
thereof,  provided  that such  action will not,  as  evidenced  by an opinion of
counsel,  adversely  affect  in  any  material  respect  the  interests  of  the
Certificateholders  of the related Series.  The Pooling and Servicing  Agreement
may also be amended by the Depositor,  the Servicer,  where applicable,  and the
Trustee  with the consent of the holders of  Certificates  evidencing  interests
aggregating  not less  than 66 2/3% of the  Voting  Interests  evidenced  by the
Certificates  affected  thereby,  for the purpose of adding any provisions to or
changing in any manner or eliminating, any of the provisions of such Pooling and
Servicing   Agreement   or  of  modifying  in  any  manner  the  rights  of  the
Certificateholders;  provided, however, that no such amendment may (i) reduce in
any manner the amount of, or delay the timing of, any  payments  received  on or
with respect to Mortgage  Loans or Contracts that are required to be distributed
on any Certificates, without the consent of the holder of such Certificate, (ii)
adversely affect in any material respect the interests of the holders of a Class
or Subclass of Certificates of a Series in a manner other than that set forth in
clause (i) above without the consent of the holders of Certificates  aggregating
not less  than  66-2/3%  of the  Voting  Interests  evidenced  by such  Class or
Subclass,  or (iii) reduce the  aforesaid  percentage of the  Certificates,  the
holders of which are required to consent to such amendment,  without the consent
of the  holders  of all  Certificates  of the Class or  Subclass  affected  then
outstanding.  Notwithstanding the foregoing, the Pooling and Servicing Agreement
may be amended by the Depositor, the Servicer, where applicable, and the Trustee
provided that such action is approved by holders of Certificates evidencing 100%
of the  Percentage  Interest of each Class that,  as  evidenced by an opinion of
counsel,  is  adversely  affected in any material  respect by such  action.  For
purposes of giving any such  consent  (other  than a consent to an action  which
would   adversely   affect  in  any  material   respect  the  interests  of  the
Certificateholders  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  


                                       66
<PAGE>

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.

           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  


                                       67
<PAGE>

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.

         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


                                       68
<PAGE>

sale of the property. Depending upon market conditions, the ultimate proceeds of
the sale of the property may not equal the lender's  investment in the property.
Any loss may be reduced by the receipt of mortgage insurance proceeds.

         Foreclosure on Shares of Cooperatives

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

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

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

         Foreclosure  on the  cooperative  shares is  accomplished  by a sale in
accordance with the provisions of Article 9 of the Uniform  Commercial Code (the
"UCC") and the security agreement relating to those shares. Article 9 of the UCC
requires that a sale be conducted in a "commercially reasonable" manner. Whether
a foreclosure sale has been conducted in a "commercially reasonable" manner will
depend on the facts in each case. In determining  commercial  reasonableness,  a
court will look to the notice  given the debtor and the  method,  manner,  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  


                                       69
<PAGE>

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.

         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


                                       70
<PAGE>

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.

         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 


                                       71
<PAGE>

on owners by foreclosure on real property,  which liability may exceed the value
of the property  involved.  Numerous federal and some state consumer  protection
laws impose  substantive  requirements  upon mortgage lenders in connection with
the  origination,  servicing and the enforcement of mortgage  loans.  These laws
include the federal Truth in Lending Act, Real Estate Settlement Procedures Act,
Equal Credit  Opportunity  Act, Fair Credit  Billing Act, Fair Credit  Reporting
Act, and related  statutes and  regulations.  These  federal laws and state laws
impose  specific  statutory  liabilities  upon lenders who  originate or service
mortgage  loans and who fail to comply with the  provisions  of the law. In some
cases, this liability may affect assignees of the mortgage loans.

         "Due-on-Sale" Clauses

         The forms of note,  mortgage and deed of trust relating to conventional
Mortgage Loans may contain a "due-on-sale" clause permitting acceleration of the
maturity of a loan if the borrower  transfers its interest in the  property.  In
recent  years,  court  decisions  and  legislative  actions  placed  substantial
restrictions  on the right of lenders to enforce  such  clauses in many  states.
However,  effective  October 15,  1982,  Congress  enacted  the Garn-St  Germain
Depository  Institutions Act of 1982 (the "Act") which purports to preempt state
laws which prohibit the enforcement of "due-on-sale"  clauses by providing among
other  matters,  that  "due-on-sale"  clauses in certain  loans (which loans may
include  the  Mortgage  Loans)  made  after  the  effective  date of the Act are
enforceable,  within  certain  limitations  as set  forth  in the  Act  and  the
regulations promulgated thereunder.  "Due-on-sale" clauses contained in mortgage
loans  originated by federal  savings and loan  associations  or federal savings
banks are fully  enforceable  pursuant  to  regulations  of the Office of Thrift
Supervision ("OTS"), as successor to the Federal Home Loan Bank Board ("FHLBB"),
which  preempt  state  law  restrictions  on the  enforcement  of such  clauses.
Similarly,  "due-on-sale"  clauses in mortgage  loans made by national banks and
federal  credit  unions  are  now  fully  enforceable   pursuant  to  preemptive
regulations  of the Office of the  Comptroller  of the Currency and the National
Credit Union Administration, respectively.

         The  Act  created  a  limited   exemption  from  its  general  rule  of
enforceability  for  "due-on-sale"  clauses in certain  mortgage  loans ("Window
Period Loans") which were originated by non-federal  lenders and made or assumed
in certain states ("Window  Period States") during the period,  prior to October
15,  1982,  in which that state  prohibited  the  enforcement  of  "due-on-sale"
clauses by  constitutional  provision,  statute or statewide court decision (the
"Window Period").  Though neither the Act nor the FHLBB regulations  promulgated
thereunder  actually  names  the  Window  Period  States,  FHLMC  has  taken the
position,  in  prescribing  mortgage loan  servicing  standards  with respect to
mortgage  loans which it has  purchased,  that the Window  Period  States  were:
Arizona, Arkansas, California, Colorado, Georgia, Iowa, Michigan, Minnesota, New
Mexico,  Utah and  Washington.  Under 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."


                                       72
<PAGE>

         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.

         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 


                                       73
<PAGE>

obligations of the obligee under the Contracts. Each Contract evidences both (a)
the obligation of the obligor to repay the loan evidenced  thereby,  and (b) the
grant of a security  interest in the  Manufactured  Home to secure  repayment of
such loan.  Certain aspects of both features of the Contracts are described more
fully below.

         The Contracts  generally are "chattel  paper" as defined in the Uniform
Commercial  Code (the  "UCC") in effect in the states in which the  Manufactured
Homes initially were registered.  Pursuant to the UCC, the sale of chattel paper
is treated in a manner  similar to perfection of a security  interest in chattel
paper.  Under the Pooling and  Servicing  Agreement,  the Servicer will transfer
physical possession of the Contracts to the Trustee or a designated custodian or
may  retain  possession  of the  Contracts  as  custodian  for the  Trustee.  In
addition,  the Servicer  will make an  appropriate  filing of a UCC-1  financing
statement in the appropriate states to give notice of the Trustee's ownership of
the Contracts.  Unless otherwise specified in the related Prospectus Supplement,
the  Contracts  will  not be  stamped  or  marked  otherwise  to  reflect  their
assignment from the Depositor to the Trustee.  Therefore, if through negligence,
fraud or otherwise, a subsequent purchaser were able to take physical possession
of the Contracts  without notice of such assignment,  the Trustee's  interest in
Contracts could be defeated.

         Security Interests in the Manufactured Homes

         The Manufactured  Homes securing the Contracts may be located in all 50
states.  Security  interests in  manufactured  homes may be perfected  either by
notation of the secured  party's lien on the certificate of title or by delivery
of the  required  documents  and  payment  of a fee to the state  motor  vehicle
authority, depending on state law. In some non-title states, perfection pursuant
to the provisions of the UCC is required.  The Servicer may effect such notation
or delivery of the required  documents  and fees,  and obtain  possession of the
certificate of title,  as  appropriate  under the laws of the state in which any
manufactured home securing a manufactured  housing conditional sales contract is
registered.  In the event the Servicer fails, due to clerical errors,  to effect
such notation or delivery,  or files the security  interest  under the wrong law
(for example,  under a motor vehicle title statute rather than under the UCC, in
a few states),  the  Certificateholders  may not have a first priority  security
interest in the  Manufactured  Home securing a Contract.  As manufactured  homes
have  become  larger and often have been  attached  to their  sites  without any
apparent  intention  to  move  them,  courts  in  many  states  have  held  that
manufactured  homes,  under certain  circumstances,  may become  subject to real
estate  title  and  recording  laws.  As a  result,  a  security  interest  in a
manufactured  home  could be  rendered  subordinate  to the  interests  of other
parties claiming an interest in the home under applicable state real estate law.
In order to perfect a security interest in a manufactured home under real estate
laws, the secured party must file either a "fixture filing" under the provisions
of the UCC or a real  estate  mortgage  under the real  estate laws of the state
where the home is located. These filings must be made in 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 


                                       74
<PAGE>

notation or delivery to the Trustee,  the assignment of the security interest in
the Manufactured  Home might not be effective  against creditors of the Servicer
(or the Unaffiliated  Seller) or a trustee in bankruptcy of the Servicer (or the
Unaffiliated Seller).

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

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


                                       75
<PAGE>

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.

         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.


                                       76
<PAGE>

         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.

         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.


                                       77
<PAGE>

         Environmental Risks

         Real property pledged for a Mortgaged Loan or Contract as security to a
lender may be subject to unforeseen  environmental  risks. Of particular concern
may be those  mortgaged  properties  which have been the site of  manufacturing,
industrial or disposal activity. Such environmental risks may give rise to (a) a
diminution  in value of property  securing any Mortgage Loan or the inability to
foreclose  against such property or (b) in certain  circumstances  as more fully
described below,  liability for clean-up costs or other remedial actions,  which
liability  could exceed the value of such property or the  principal  balance of
the related Mortgage Loan.

         Under the laws of certain  states,  failure to perform the  remediation
required or demanded by the state of any condition or circumstance  that (i) may
pose an imminent or substantial  endangerment to the public health or welfare or
the  environment,  (ii) may  result in a release  or  threatened  release of any
Hazardous Material,  or (iii) may give rise to any environmental claim or demand
(each such condition or  circumstance,  or  "Environmental  Condition") may give
rise to a lien on the  property to ensure the  reimbursement  of remedial  costs
incurred by the state. In several states such lien has priority over the lien of
an existing mortgage against such property. The value of a Mortgaged Property as
collateral  for a Mortgage  Loan could  therefore be  adversely  affected by the
existence of any such Environmental Condition.

         The state of the law is currently  unclear as to whether and under what
circumstances  clean-up costs, or the obligation to take remedial actions, could
be Unposed on a secured  lender such as the Trust  Fund.  Under the laws of some
states and under the federal Comprehensive Environmental Response,  Compensation
and Liability Act of 1980, as amended  ("CERCLA"),  a lender may be liable as an
"owner or operator" for costs of addressing  releases or threatened  releases of
hazardous  substances  on a  mortgaged  property if such lender or its agents or
employees have participated in the management of the operations of the borrower,
even though  CERCLA's  definition of "owner or operator,"  however,  is a person
"who without  participating in the management of the facility,  holds indicia of
ownership  primarily to protect his security  interest"  (the  "secured-creditor
exemption"). This exemption for holders of a security interest such as a secured
lender  applies only when the lender  seeks to protect its security  interest in
the contaminated  facility or property.  Thus, if a lender's activities begin to
encroach on the actual management of such facility or property, the lender faces
potential  liability as an "owner or operator" under CERCLA.  Similarly,  when a
lender  forecloses  and  takes  title to a  contaminated  facility  or  property
(whether it holds the  facility or property as an  investment  or leases it to a
third party), the lender may incur potential CERCLA liability.

         A decision  in May 1990 of the United  States  Court of Appeals for the
Eleventh Circuit in United States v. Fleet Factors Corp. very narrowly contained
CERCLA's secured-creditor  exemption. The court held that 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-


                                       78
<PAGE>

Deficiency  Legislation and Other Limitations on Lenders" below) may curtail the
lender's  ability to recover from its borrower  the  environmental  clean-up and
other related costs and liabilities by the lender.

Soldiers' and Sailors' Civil Relief Act

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

Type of Mortgaged Property

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


                                       79
<PAGE>

Bankruptcy Laws

         Numerous  statutory  provisions,  including the federal bankruptcy laws
and state laws  affording  relief to debtors,  may interfere  with or affect the
ability of the secured mortgage lender to obtain payment of the loan, to realize
upon collateral and/or enforce a deficiency judgment. For example, under federal
bankruptcy  law,  virtually  all  actions  (including  foreclosure  actions  and
deficiency judgment proceedings) are automatically stayed upon the filing of the
bankruptcy  petition,  and,  often,  no interest or principal  payments are made
during the course of the bankruptcy  proceeding.  The delay and the consequences
thereof  caused by or on behalf of a junior  lienor may stay the  senior  lender
from  taking  action to  foreclose  out such  junior  lien.  In a case under the
Bankruptcy Code, the lender is precluded from foreclosing without  authorization
from  the  bankruptcy  court.  In  addition,  a court  with  federal  bankruptcy
jurisdiction  may permit a debtor  through  his or her  Chapter 11 or Chapter 13
rehabilitative  plan to cure a monetary default in respect of a mortgage loan on
the debtor's  residence by paying  arrearage within a reasonable time period and
reinstating the original  mortgage loan payment  schedule even though the lender
accelerated the mortgage loan and final judgment of foreclosure had been entered
in state court (provided no sale of the residence had yet occurred) prior to the
filing  of  the  debtor's   petition.   Some  courts  with  federal   bankruptcy
jurisdiction  have  approved  plans,  based  on  the  particular  facts  of  the
reorganization  case,  that  effected  the curing of a mortgage  loan default by
paying arrearages over a number of years.

         Courts with federal  bankruptcy  jurisdiction  have also indicated that
the terms of a mortgage  loan secured by property of the debtor may be modified.
These courts have suggested  that such  modifications  may include  reducing the
amount of each monthly  payment,  changing  the rate of  interest,  altering the
repayment schedule,  and reducing the lender's security interest to the value of
the  residence,  thus leaving the lender in the position of a general  unsecured
creditor  for  the  difference  between  the  value  of the  residence  and  the
outstanding balance of the loan.

         Federal bankruptcy law may also interfere with or affect the ability of
the secured  mortgage lender to enforce an assignment by a mortgagor of rent and
leases  related to the  Mortgaged  Property  if the  related  mortgagor  is in a
bankruptcy  proceeding.  Under Section 362 of the Bankruptcy Code, the mortgagee
will  be  stayed  from  enforcing  the  assignment,  and the  legal  proceedings
necessary  to  resolve  the  issue  can be  time-consuming  and  may  result  in
significant  delays  in the  receipt  of the  rents.  Rents  may also  escape an
assignment  thereof (i) if the assignment is not fully perfected under state law
prior to  commencement  of the  bankruptcy  proceeding,  (ii) to the extent such
rents are used by the borrower to maintain the mortgaged property,  or for other
court  authorized  expenses,  or (iii) to the  extent  other  collateral  may be
substituted for the rents.

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

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


                                       80
<PAGE>

         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
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)


                                       81
<PAGE>

"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  servicing fees and other expenses but excluding  amounts  payable to
Holders of any corresponding Grantor 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.


                                       82
<PAGE>

         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 distribution 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.

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.

         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."


                                       83
<PAGE>

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  interests  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. Except 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
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


                                       84
<PAGE>

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.

         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  


                                       85
<PAGE>

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.

Taxes on a REMIC Trust

         Prohibited  Transactions.  The Code  imposes a tax on a REMIC  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 


                                       86
<PAGE>

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."

         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
record-holder.  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 pas 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.

         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 


                                       87
<PAGE>

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 special 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.


                                       88
<PAGE>

Debt Securities

         General

         With  respect  to each  series of Debt  Securities,  Dewey  Ballantine,
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 Securities 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
special 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 exchanges  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 price 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 


                                       89
<PAGE>

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.

         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  


                                       90
<PAGE>

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.

         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 allocate 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


                                       91
<PAGE>

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.

         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  all  "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 original 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  


                                       92
<PAGE>

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 for 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.

                              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  


                                       93
<PAGE>

"prohibited  transaction"  within the  meaning  of ERISA and the Code  unless an
administrative exemption described below or some other exemption is available.

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

         Delegation of Fiduciary Duty

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

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

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

Administrative Exemptions

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

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

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

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


                                       94
<PAGE>

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

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

          (5) The sum of all payments made to and retained by such  underwriters
     must represent not more than reasonable  compensation  for underwriting the
     Certificates;  the sum of all  payments  made to and retained by the Seller
     pursuant to the assignment of the obligations or receivables to the related
     Trust  Fund  must  represent  not more than the fair  market  value of such
     obligations;  and  the sum of all  payments  made  to and  retained  by the
     Servicer  and any  Sub-service  must  represent  not more  than  reasonable
     compensation  for such  person's  services  under the Pooling and Servicing
     Agreement  and  reimbursement  of  such  person's  reasonable  expenses  in
     connection there with;

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

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

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

         Moreover,  an  Individual  Exemption  can provide  relief from  certain
self-dealing/conflict of interest prohibited transactions,  only if, among other
requirements,  (i) a Plan's  investment  in  Certificates  of any class does 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  


                                       95
<PAGE>

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

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

Exempt Plans

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

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 


                                       96
<PAGE>

employee  retirement  systems) created pursuant to or existing under the laws of
the United States or of any state (including the District of Columbia and Puerto
Rico) whose  authorized  investments are subject to state regulation to the same
extent that,  under  applicable law,  obligations  issued by or guaranteed as to
principal  and  interest by the United  States or any agency or  instrumentality
thereof  constitute  legal  investments for such entities.  Pursuant to SMMEA, a
number of states  enacted  legislation,  on or before the October 3, 1991 cutoff
for such enactments, limiting to varying extends the ability of certain entities
(in particular, insurance companies) to invest in "mortgage related securities,"
in most cases by requiring  the affected  investors to rely solely upon existing
state  law,  and  not  SMMEA.  Accordingly,   the  investors  affected  by  such
legislation will be authorized to invest in the Certificates  only to the extent
provided in such legislation.

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


                                       97
<PAGE>

unfavorable  future  determinations  concerning  legal  investment  or financial
institution regulatory  characteristics of the Certificates adversely affect the
liquidity of the non-SMMEA Certificates.

         Investors  should  consult with their own legal advisors in determining
whether and to what extent the  Certificates  constitute  legal  investments for
such investors.

                              PLAN OF DISTRIBUTION

         The Depositor may sell the Certificates offered hereby in Series either
directly  or  through   underwriters.   The  related  Prospectus  Supplement  or
Prospectus  Supplements  for each Series will describe the terms of the offering
for that Series and will state the public  offering  or  purchase  price of each
Class of Certificates of such Series, or the method by which such price is to be
determined, and the net proceeds to the Depositor from such sale.

         If the sale of any  Certificates  is made  pursuant to an  underwriting
agreement  pursuant  to  which  one or more  underwriters  agree  to act in such
capacity,  such Certificates will be acquired by such underwriters for their own
account  and may be  resold  from  time  to  time  in one or more  transactions,
including  negotiated  transactions,  at a fixed  public  offering  price  or at
varying prices to be determined at the time of sale or at the time of commitment
therefor. Firm commitment underwriting and public reoffering by underwriters may
be done  through  underwriting  syndicates  or through one or more firms  acting
alone. The specific managing  underwriter or underwriters,  if any, with respect
to the offer and sale of a particular  Series of Certificates  will be set forth
on the cover of the Prospectus Supplement related to such Series and the members
of the  underwriting  syndicate,  if any,  will  be  named  in  such  Prospectus
Supplement.   The  Prospectus   Supplement   will  describe  any  discounts  and
commissions  to be allowed or paid by the  Depositor  to the  underwriters,  any
other  items  constituting  underwriting  compensation  and  any  discounts  and
commissions  to be  allowed  or  paid to the  dealers.  The  obligations  of the
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.


                                       98
<PAGE>

                                  LEGAL MATTERS

         Certain  legal  matters and certain tax matters will be passed upon for
the Depositor by Dewey Ballantine,  New York, New York and/or such other counsel
as will be named on the related Prospectus Supplement.

                                     RATING

         At  the  date  of  issuance  of  each  Series  of   Certificates,   the
Certificates  offered hereby will be rated in one of the four highest categories
by at  least  one  Rating  Agency.  See  "Ratings"  in  the  related  Prospectus
Supplement.  A securities  rating is not a  recommendation  to buy, sell or hold
securities  and may be  subject to  revision  or  withdrawal  at any time by the
assigning   rating   agency.   Each   securities   rating  should  be  evaluated
independently of any other rating.

                             ADDITIONAL INFORMATION

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

         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.


                                       99
<PAGE>

                        INDEX OF SIGNIFICANT DEFINITIONS

 Term                                                                       Page
 ----                                                                       ----
1996 Act .....................................................................81
Act ..........................................................................72
Advance ......................................................................58
Advance Reserve ..............................................................44
Advances .....................................................................10
APR ..........................................................................22
ARM Buy-Outs .................................................................22
Balloon Loan .................................................................20
Balloon Loans. ...............................................................14
Balloon Period ...............................................................20
Basic Senior Class Distribution ..............................................36
Buy-Down Account .............................................................20
Buy-Down Loans ...............................................................20
Call protection ..............................................................41
CERCLA .......................................................................78
Certificate Account ..........................................................55
Certificate Account Depository ...............................................55
Certificateholder .............................................................1
Certificates ..................................................................1
Class .........................................................................1
Code .....................................................................11, 81
Commission ....................................................................3
Compound Interest Certificates ...............................................32
Contract Pool ................................................................18
Contract Rate .............................................................7, 22
Contracts .................................................................1, 22
Convertible Mortgage Loans ...................................................18
Cooperative Loans ............................................................18
Cooperative Notes ............................................................18
Cooperatives .................................................................18
Credit Enhancer ..............................................................17
Cut-Off Date Aggregate Principal Balance..................................19, 23
D&P ..........................................................................94
Debt Securities ..........................................................11, 81
Deferred Interest ........................................................14, 20
Definitive Certificate .......................................................30
Deleted Loan .................................................................28
Depositor ..............................................................1, 4, 52
Determination Date ...........................................................33
Direct or Indirect Participants ..............................................16
Distribution Dates ............................................................7
DTC ..........................................................................31
Due Date .................................................................19, 23
Due Period ...................................................................41
Eligible Investments .........................................................45
Environmental Condition ......................................................78
EPA ..........................................................................78
ERISA ....................................................................11, 93
Extension protection .........................................................41
FASIT .........................................................................2
FASIT High-Yield Securities ...............................................2, 11


                                      100
<PAGE>

FASIT Ownership Interest ......................................................2
FASIT Regular Securities ..................................................2, 11
FDIC .........................................................................55
FHLBB ........................................................................72
FIRREA .......................................................................79
Fitch ........................................................................94
Funding Period ...............................................................32
Gain From Acquired Property ..................................................35
GEM Loans ....................................................................21
GPM Fund .....................................................................22
GPM Mortgage Loans ...........................................................21
Grantor Trust Estate .........................................................81
Grantor Trust Fractional Interest Security....................................81
Grantor Trust Securities .....................................................11
Grantor Trust Strip Security .................................................81
Holder .......................................................................81
Indemnification Payments .....................................................35
Initial Deposit ..............................................................43
Insurance Proceeds ...........................................................56
Interest Accrual Period ......................................................49
Interest Rate .................................................................1
IRS ..........................................................................83
Liquidated Contract ..........................................................34
Liquidated Mortgage Loan .................................................15, 34
Liquidation Proceeds .....................................................15, 55
Loan Sale Agreement ..........................................................25
Loan-to-Value Ratio ......................................................19, 22
Moody's ......................................................................94
Mortgage Certificate Pool ....................................................18
Mortgage Loans ................................................................1
Mortgage Notes ...............................................................18
Mortgage Pool ................................................................18
Mortgage Rate .................................................................7
Mortgaged Properties .........................................................20
Mortgages ....................................................................18
Mortgagor ....................................................................14
Multi-Class Certificates ......................................................1
Net Contract Rate .............................................................7
Net Insurance Proceeds .......................................................56
Net Liquidation Proceeds .....................................................56
Net Mortgage Rate .............................................................7
Notional Amount ...............................................................1
OTS ..........................................................................72
Partnership Interests ........................................................11
Pass-Through Rate .............................................................7
Paying Agent .................................................................57
Payment Deficiencies .........................................................43
Percentage Certificates ......................................................31
Plans ........................................................................93
Pool ..........................................................................1
Pool Distribution Amount .....................................................33
Pool Value Group .............................................................40
Pooling and Servicing Agreement ...............................................4
Premium Security .............................................................91
Prepayment Assumption ....................................................84, 90
Prepayment Interest Shortfall ................................................58


                                      101
<PAGE>

PTE 83-1 .....................................................................95
Purchase Obligation ..........................................................13
Purchase Price ...............................................................27
Rating Agency ................................................................11
Record Date ...................................................................7
Registration Statement ........................................................3
Regular Certificates ......................................................2, 30
Relief Act ...............................................................17, 79
REMIC .....................................................................2, 81
REMIC Regular Securities .....................................................11
REMIC Regular Security .......................................................83
REMIC Regulations ............................................................83
REMIC Residual Securities ....................................................11
REMIC Residual Security ......................................................83
REMIC Securities .............................................................81
REMIC Trust ..................................................................83
Repurchase Proceeds ..........................................................33
Residual Certificates .....................................................2, 30
Scheduled Principal ..........................................................34
Secured-creditor exemption ...................................................78
Securities Act ................................................................3
Senior Certificates .......................................................2, 30
Senior Class Credit Enhancement ..............................................36
Senior Class Distributable Amount ............................................34
Senior Class Principal Portion ...............................................34
Senior Class Shortfall .......................................................36
Senior Class Shortfall Accruals ..............................................36
Series ........................................................................1
Servicer ......................................................................1
Servicing Account ............................................................61
Servicing Fee .................................................................7
Settlement Date ..............................................................84
Shifting Interest Certificates ................................................2
SMMEA ....................................................................10, 96
Special Distributions ........................................................42
Special Hazard Contract ......................................................46
Special Hazard Mortgage Loan .................................................46
Standard Certificates .........................................................1
Standard Hazard Insurance Policy .............................................24
Stated Amount .................................................................1
Stripped Certificates .........................................................1
Sub-Servicer ..............................................................4, 54
Sub-Servicing Account ........................................................55
Subclass ......................................................................1
Subordinated Amount ...........................................................9
Subordinated Certificates .................................................2, 30
Subordinated Class Distributable Amount.......................................34
Subordinated Class Principal Portion..........................................35
Subordination Reserve Fund ....................................................9
Substitute Loan ..............................................................28
Title V ..................................................................73, 76
Trust Fund ....................................................................1
UCC ......................................................................69, 74
Unaffiliated Sellers ..........................................................4
United States person .........................................................92
Unpaid Interest Shortfall ....................................................37


                                      102
<PAGE>

Voting Interests .............................................................65
Window Period ................................................................72
Window Period Loans ..........................................................72
Window Period States .........................................................72


                                      103
<PAGE>


                      (THIS PAGE INTENTIONALLY LEFT BLANK)


<PAGE>


                      (THIS PAGE INTENTIONALLY LEFT BLANK)


<PAGE>

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

No  dealer,  salesperson  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 Of Prospectus Supplement ..........................................    1
Risk Factors ..............................................................   20
The Insurer ...............................................................   26
The Trust .................................................................   28
The Servicer And The Originator ...........................................   29
Emergent Group, Inc. ......................................................   29
The Mortgage Pool .........................................................   30
Yield On The Notes ........................................................   47
Description Of The Notes ..................................................   55
Certain Federal Income Tax Consequences ...................................   73
Use Of Proceeds ...........................................................   76
Plan Of Distribution ......................................................   76
Legal Matters .............................................................   77
Experts ...................................................................   77
Ratings ...................................................................   77
Legal Investment ..........................................................   77
Erisa Considerations ......................................................   78
Index Of Defined Terms ....................................................   80
                                                                 
                                   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

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

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

                         Emergent Home Equity Loan Trust
                                     1997-4   
                                                                            
                             Emergent Mortgage Corp.
                             (Servicer & Originator)
                                                                          
                              Prudential Securities
                          Secured Financing Corporation
                                   (Depositor)
                                                                            
                                  $148,500,000
                                                                            
                    $36,000,000 Class A-1 Variable Rate Notes 
                  $22,000,000 Class A-2 6.470% Fixed Rate Notes 
                  $20,000,000 Class A-3 6.505% Fixed Rate Notes 
                  $29,000,000 Class A-4 6.700% Fixed Rate Notes 
                  $26,500,000 Class A-5 7.080% Fixed Rate Notes 
                  $15,000,000 Class A-6 6.685% Fixed Rate Notes
                                                                             
                            Emergent Home Equity Loan
                            Asset Backed Securities,
                                  Series 1997-4
                                                                            
                               ------------------                           
                              PROSPECTUS SUPPLEMENT              
                               ------------------                           
                                                                            
                       Prudential Securities Incorporated
                                                      
                                December 4, 1997
   
================================================================================
                                                                            


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