PRUDENTIAL SECURITIES SECURED FINANCING CORP
424B5, 1997-06-23
ASSET-BACKED SECURITIES
Previous: MEDICAL EQUIPMENT INCOME FUND LIMITED PARTNERSHIP, 10QSB, 1997-06-23
Next: BLACK WARRIOR WIRELINE CORP, 8-K, 1997-06-23




PROSPECTUS SUPPLEMENT
(To Prospectus Dated June 10, 1997)

                     Emergent Home Equity Loan Trust 1997-2
                                  $121,209,000

          $41,500,000 Class A-1 Certificates, 6.435% Pass-Through Rate
          $32,500,000 Class A-2 Certificates, 6.745% Pass-Through Rate
          $13,000,000 Class A-3 Certificates, 7.020% Pass-Through Rate
          $22,209,000 Class A-4 Certificates, 7.390% Pass-Through Rate
          $12,000,000 Class A-5 Certificates, 6.980% Pass-Through Rate

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

               Prudential Securities Secured Financing Corporation
                                   (Depositor)
- --------------------------------------------------------------------------------

     The Emergent Home Equity Loan Pass-Through  Certificates Series 1997-2 will
consist   of  five   classes   of   senior   certificates   (collectively,   the
"Certificates"),  designated as (i) the Class A-1  Certificates  (the "Class A-1
Certificates"),  (ii) the Class A-2 Certificates (the "Class A-2 Certificates"),
(iii) the Class A-3 Certificates (the "Class A-3 Certificates"),  (iv) the Class
A-4  Certificates  (the  "Class  A-4  Certificates"),  and  (v)  the  Class  A-5
Certificates (the "Class A-5 Certificates" and,  collectively with the Class A-1
Certificates,  the Class A-2 Certificates,  the Class A-3 Certificates and Class
A-4 Certificates, the "Class A Certificates"), together with one or more classes
of subordinate certificates (collectively, the "Subordinate Certificates").  The
rights of the holders of the Subordinate  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  Certificates  to the  extent  described
herein. Only the Class A Certificates are offered hereby.

      Distributions on the Class A Certificates  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 in July 1997 (each, a "Distribution Date"). As described
more fully herein,  interest payable with respect to each Distribution Date will
accrue  on the  Class A  Certificates  during  the  calendar  month  immediately
preceding  the month in which such  Distribution  Date occurs.  Interest will be
calculated on the basis of a 360-day year  consisting  of twelve 30-day  months,
and will be  based  on the  then-outstanding  applicable  Certificate  Principal
Balance  (defined  below) and the applicable  Pass-Through  Rate (defined below)
thereon, as reduced by certain interest shortfalls.

      On or before the date of issuance of the Certificates,  the Depositor will
obtain from  Financial  Security  Assurance  Inc.  (the  "Insurer")  a Financial
Guaranty  Insurance  Policy (the  "Policy"),  which will,  subject to its terms,
protect the holders of the Class A Certificates  against any interest shortfalls
(except as  described  herein)  allocated  to the Class A  Certificates  and the
principal  portion of any Realized Losses (defined below) allocated to the Class
A  Certificates.  See  "Description  of  the  Certificates--Financial   Guaranty
Insurance Policy" herein.

                                   [LOGO] FSA

PROCEEDS OF THE ASSETS IN THE TRUST FUND  (DEFINED  BELOW) AND PROCEEDS FROM THE
POLICY  ARE THE  SOLE  SOURCE  OF  PAYMENTS  ON THE  CLASS A  CERTIFICATES.  THE
CERTIFICATES DO NOT REPRESENT AN OBLIGATION OF OR INTEREST IN THE DEPOSITOR, THE
ORIGINATOR,  THE SELLER,  THE SERVICER,  THE TRUSTEE OR ANY OF THEIR  RESPECTIVE
AFFILIATES.  NEITHER THE  CERTIFICATES  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-18 OF THIS PROSPECTUS SUPPLEMENT.

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

     The  Class  A  Certificates  will be  purchased  by  Prudential  Securities
Incorporated (the  "Underwriter")  from the Depositor and will be offered by the
Underwriter  from  time to time to the  public  in  negotiated  transactions  or
otherwise at varying prices to be determined at the time of sale.

     Proceeds to the Depositor from the sale of the Class A Certificates will be
approximately   $120,784,768.50,   before  deducting  expenses  payable  by  the
Depositor  estimated to be approximately  $350,000 in the aggregate,  and before
adding accrued interest. See "Use of Proceeds" herein.

     The Class A  Certificates  are offered by the  Underwriter  when, as and if
issued,  subject to delivery by the Depositor and acceptance by the Underwriter,
to prior  sale and to  withdrawal,  cancellation  or  modification  of the offer
without notice.  It is expected that the Class A Certificates  will be available
for delivery through the facilities of The Depository Trust Company,  CEDEL S.A.
and Euroclear on or about June 26, 1997.

                       Prudential Securities Incorporated

             The date of this Prospectus Supplement is June 17, 1997

<PAGE>

     The  Pass-Through  Rates on the Class A Certificates  are fixed (subject to
the operation of the Available Funds Cap Rate described  herein).  Distributions
in respect of  principal of the Class A  Certificates  will be made as described
herein under  "Description of the  Certificates--Principal  Distributions on the
Class A Certificates."

     The Certificates represent in the aggregate the entire beneficial ownership
interest in a Trust Fund (the "Trust Fund") consisting 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 a unit in a
planned unit development) and manufactured  housing (the "Mortgage Loans").  The
Mortgage  Loans were  originated  or acquired by Emergent  Mortgage  Corp.  (the
"Originator")  in the ordinary course of its business.  The Originator will sell
all of its right,  title and interest to the Mortgage Loans to Emergent Mortgage
Holdings  Corporation  (the  "Seller")  pursuant  to a "Purchase  Agreement  and
Assignment" dated as of June 1, 1997 between the Originator and the Seller.  The
Seller will then sell all of its right, title and interest to the Mortgage Loans
and  any  rights  against  the  Originator  under  the  Purchase  Agreement  and
Assignment to the Depositor  pursuant to an  "Unaffiliated  Seller's  Agreement"
dated as of June 1, 1997  between the Seller and the  Depositor.  The  Depositor
will  transfer the Mortgage  Loans to the Trust Fund  pursuant to a "Pooling and
Servicing  Agreement,"  dated as of June 1,  1997 (the  "Agreement"),  among the
Depositor,  Emergent Mortgage Corp., as Servicer, and First Union National Bank,
as Trustee (the "Trustee"). Each Mortgage Loan is a fixed rate loan.

     The yield to maturity on the Class A Certificates  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"    and   "--Special    Yield
Considerations" and "Yield on the Certificates" herein.

     An  election  will be made to treat  certain  assets of the Trust Fund as a
"real estate  mortgage  investment  conduit"  ("REMIC")  for federal  income tax
purposes.  As  described  more fully herein and in the  Prospectus,  the Class A
Certificates will be the "regular  interests" in the REMIC. See "Certain Federal
Income Tax Consequences" herein and in the Prospectus.

     Prior  to  their  issuance,  there  has  been no  market  for  the  Class A
Certificates.  There is no assurance  that a market for the Class A Certificates
will  develop or, if it does  develop,  that it will  provide the holders of the
Class A Certificates (the "Class A  Certificateholders")  with liquidity or will
continue for the life of the Class A Certificates.  The Underwriter intends, but
is not  obligated,  to make a market  in the  Class A  Certificates.  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  Certificates  offered  by  this  Prospectus  Supplement  will
constitute  a  portion  of a  separate  Series  of  Certificates  issued  by the
Depositor and 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 Certificates  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 Certificates, 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.

     The  Mortgage  Loans  that  were  identified  as of  June 1,  1997  will be
collectively  referred to herein as the  "Initial  Mortgage  Loans."  Additional
closed end, fixed rate mortgage loans (the  "Additional  Mortgage Loans") may be
deposited  in the Trust Fund on, but not after,  the Closing  Date.  The Initial
Mortgage Loans and the Additional  Mortgage Loans will be collectively  referred
to as the "Mortgage  Loans." The maximum amount of Additional  Mortgage Loans to
be transferred to the Trust Fund on the Closing Date is $11,574,321.39.

                                   ----------

     IN  CONNECTION   WITH  THIS  OFFERING,   THE   UNDERWRITER  MAY  ENGAGE  IN
TRANSACTIONS THAT STABILIZE,  MAINTAIN OR AFFECT THE MARKET PRICE OF THE CLASS A
CERTIFICATES,  INCLUDING  PURCHASES OF CLASS A  CERTIFICATES  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   Pass-Through
                                   Certificates,      Series     1997-2     (the
                                   "Certificates").  The  Certificates  will  be
                                   issued   pursuant  to  the   Agreement.   The
                                   Certificates  represent in the  aggregate the
                                   entire beneficial  ownership  interest in the
                                   Trust Fund. The Certificates  will consist of
                                   five   classes   of   senior    certificates,
                                   designated as (i) the Class A-1 Certificates,
                                   (ii) the  Class A-2  Certificates,  (iii) the
                                   Class  A-3  Certificates,  (iv) the Class A-4
                                   Certificates,   and   (v)   the   Class   A-5
                                   Certificates  and  one  or  more  classes  of
                                   Subordinate  Certificates.  Only the  Class A
                                   Certificates are offered hereby.

Offered Certificates.............. The  Class  A-1  Certificates  will  have  an
                                   initial  certificate  balance  of  $41,500,00
                                   (the   "Original    Class   A-1   Certificate
                                   Principal    Balance");    the    Class   A-2
                                   Certificates will have an initial certificate
                                   balance of $32,500,00  (the  "Original  Class
                                   A-2  Certificate  Principal  Balance");   the
                                   Class A-3  Certificates  will have an initial
                                   certificate   balance  of  $13,000,000   (the
                                   "Original  Class  A-3  Certificate  Principal
                                   Balance");  the Class A-4  Certificates  will
                                   have  an  initial   certificate   balance  of
                                   $22,209,000    (the   "Original   Class   A-4
                                   Certificate  Balance");  and  the  Class  A-5
                                   Certificates will have an initial certificate
                                   balance of $12,000,000  (the "Original  Class
                                   A-5  Certificate  Balance").  The  Class  A-1
                                   Certificates,  Class A-2 Certificates,  Class
                                   A-3 Certificates,  Class A-4 Certificates and
                                   Class  A-5   Certificates  in  the  aggregate
                                   initially    evidence    an    interest    of
                                   approximately  100% in the  principal  of the
                                   Trust Fund,  which  percentage  is subject to
                                   decrease as described herein.

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


                                       S-1
<PAGE>

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

Cut-off Date...................... The  opening of  business on June 1, 1997 for
                                   the Initial  Mortgage  Loans and with respect
                                   to  the  Additional   Mortgage  Loans,  their
                                   respective origination dates.

Closing Date...................... On or about June 26, 1997.

Final Maturity Date............... August   15,   2008   for   the   Class   A-1
                                   Certificates,  May 15, 2012 for the Class A-2
                                   Certificates,  May 15, 2012 for the Class A-3
                                   Certificates, July 15, 2028 for the Class A-4
                                   Certificates  and May 15,  2012 for the Class
                                   A-5 Certificates.

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

Seller............................ The Depositor will acquire the Mortgage Loans
                                   from Emergent Mortgage  Holdings  Corporation
                                   (in its capacity as seller to the  Depositor,
                                   the  "Seller").  The Seller will  acquire the
                                   Mortgage Loans from Emergent Mortgage Corp.

Servicer.......................... Emergent  Mortgage  Corp.,  a South  Carolina
                                   corporation  (in its  capacity as servicer of
                                   the  Mortgage  Loans,  the  "Servicer").  The
                                   principal  executive  offices of the Servicer
                                   are  located at 50  Datastream  Plaza,  Suite
                                   201,   Greenville,   SC   29605,   and  their
                                   telephone  number   is  (864)  422-5800.  See
                                   "Pooling   and   Servicing   Agreement -- The
                                   Servicer" herein.

Trustee........................... First Union  National  Bank. See "Pooling and
                                   Servicing Agreement--The 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
                                   condominium  unit,  townhouse  or a unit in a
                                   planned unit  development)  and  manufactured
                                   housing (the "Mortgaged Properties").

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


                                      S-2
<PAGE>

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

                                   There  are  1,735  Initial   Mortgage   Loans
                                   secured by Mortgaged Properties located in 28
                                   states.  With respect to the Initial Mortgage
                                   Loans as of the Cut-off  Date:  the aggregate
                                   Stated Principal Balance was $109,634,678.61;
                                   the Stated  Principal  Balances  ranged  from
                                   $10,000  to  $492,000;   the  average  Stated
                                   Principal   Balance   was   $63,190.02;   the
                                   Mortgage Rates ranged from 7.750% to 15.990%;
                                   the  weighted   average   Mortgage  Rate  was
                                   10.80%;  100% of the Initial  Mortgage  Loans
                                   are secured by first lien mortgages; 98.8% of
                                   the aggregate  Stated  Principal  Balances of
                                   the Mortgage  Loans were secured by mortgages
                                   on   primary   residences;   74.72%   of  the
                                   aggregate  Stated  Principal  Balance  of the
                                   Initial Mortgage Loans were fully amortizing;
                                   25.28%  of  the  aggregate  Stated  Principal
                                   Balances  of  the  Initial   Mortgage   Loans
                                   contained  "balloon"  payments;  the original
                                   Loan-to-Value  Ratios  ranged from 13.913% to
                                   90.359%;   the  weighted   average   original
                                   Loan-to-Value Ratio was 75.941%; the original
                                   terms  to  stated  maturity  ranged  from  49
                                   months to 361 months;  the  weighted  average
                                   original  term  to  stated  maturity  was 200
                                   months;   the   remaining   terms  to  stated
                                   maturity ranged from 47 months to 360 months;
                                   the weighted average remaining term to stated
                                   maturity  was 199  months;  and no more  than
                                   0.67%  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 60% 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  100.9% and
                                   the  combined  Loan-to-Value  Ratios  of  the
                                   Initial   Mortgage  Loans  is   approximately
                                   90.6%.

Interest Coverage
  Account......................... On the Closing  Date,  cash will be deposited
                                   in a trust  account (the  "Interest  Coverage
                                   Account")  in  the  name  of the  Trustee  on
                                   behalf  of the  Trust  Fund.  The  amount  on
                                   deposit  in the  Interest  Coverage

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


                                      S-3
<PAGE>

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

                                   Account,    including   reinvestment   income
                                   thereon,  will be used by the Trustee to fund
                                   certain  interest  shortfalls  on the initial
                                   Distribution  Date as described  herein under
                                   "Description  of  the  Certificates--Interest
                                   Coverage  Account."  Amounts remaining in the
                                   Interest  Coverage  Account after the initial
                                   Distribution  Date  and  not  used  for  such
                                   purpose  are  required  to  be  paid  to  the
                                   Seller.  The Interest  Coverage  Account will
                                   terminate  immediately  following  the  first
                                   Distribution   Date.  The  Interest  Coverage
                                   Account will not be an asset of the REMIC.

Redemption Account................ On the  Closing  Date,  it is  expected  that
                                   approximately  $11,574,321.39  of  Additional
                                   Mortgage  Loans  will be  transferred  to the
                                   Trust Fund. See  "Description of the Mortgage
                                   Loans -- Conveyance  of  Additional  Mortgage
                                   Loans."  In the  event  that  less  than such
                                   amount  of  Additional   Mortgage  Loans  are
                                   transferred  to the Trust Fund on the Closing
                                   Date,  an aggregate  cash amount equal to the
                                   excess  of (i)  $11,574,321.39  over (ii) the
                                   aggregate  Stated  Principal  Balances of the
                                   related  Additional  Mortgage Loans as of the
                                   respective  Cut-off  Dates will be  deposited
                                   by the Originator in an account which will be
                                   in  the  name  of,  and  maintained  by,  the
                                   Trustee  on  behalf  of the  Trust  Fund (the
                                   "Redemption Account"). Any amounts on deposit
                                   in the Redemption Account will be transferred
                                   by the Trustee on the first Distribution Date
                                   into the  Distribution  Account,  and will be
                                   distributed  as  a  principal  prepayment  to
                                   Certificateholders     then    entitled    to
                                   distributions   of   principal.   See   "Risk
                                   Factors--The  Additional  Mortgage Loans" and
                                   "Yield   on   the   Certificates    --General
                                   Prepayment Considerations."

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

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


                                      S-4
<PAGE>

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

Registration of Offered
  Certificates.................... Holders of the Class A Certificates  may hold
                                   their  interest  in the Class A  Certificates
                                   through The Depository Trust Company ("DTC"),
                                   in  the  United   States,   or  CEDEL,   S.A.
                                   ("CEDEL")    or    the    Euroclear    System
                                   ("Euroclear"),  in Europe.  Transfers  within
                                   DTC, CEDEL or Euroclear,  as the case may be,
                                   will be in  accordance  with the usual  rules
                                   and  operating  procedures  of  the  relevant
                                   system.    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  Certificates  will be
                                   initially  registered  in the  name of CEDE &
                                   Co., the nominee of DTC. The interests of the
                                   Class    A    Certificateholders    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 Certificates  (the  "Certificate  Owners").
                                   Certificates   representing   the   Class   A
                                   Certificates  will be  issued  in  definitive
                                   form  only  under the  limited  circumstances
                                   described in the  Prospectus.  In the case of
                                   the  Class  A  Certificates,  all  references
                                   herein to "Holders"  or  "Certificateholders"
                                   reflect the rights of  Certificate  Owners as
                                   they  may  indirectly  exercise  such  rights
                                   through    DTC,    CEDEL,    Euroclear    and
                                   participating  members  thereof,   except  as
                                   otherwise   specified  herein.  The  Class  A
                                   Certificates    are   issuable   in   minimum
                                   denominations  of $1,000  and  increments  of
                                   $1,000 in  excess  thereof,  except  that any
                                   Certificate  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 Certificate.

Pass-Through Rate................. The  "Pass-Through   Rate"  on  the  Class  A
                                   Certificates on each  Distribution  Date will
                                   be a rate per annum equal to: (i) in the case
                                   of the Class A-1 Certificates,  the lesser of
                                   6.435%  and  the  Available  

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


                                      S-5
<PAGE>

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

                                   Funds   Cap   Rate    applicable    to   such
                                   Distribution    Date    (the    "Class    A-1
                                   Pass-Through  Rate"), (ii) in the case of the
                                   Class A-2 Certificates,  the lesser of 6.745%
                                   and the Available  Funds Cap Rate  applicable
                                   to such  Distribution  Date (the  "Class  A-2
                                   Pass-Through Rate"), (iii) in the case of the
                                   Class A-3 Certificates,  the lesser of 7.020%
                                   and the Available  Funds Cap Rate  applicable
                                   to such  Distribution  Date (the  "Class  A-3
                                   Pass-Through  Rate"), (iv) in the case of the
                                   Class A-4 Certificates,  the lesser of 7.390%
                                   and the Available  Funds Cap Rate  applicable
                                   to such  Distribution  Date (the  "Class  A-4
                                   Pass-Through  Rate"),  and (v) in the case of
                                   the Class  A-5  Certificates,  the  lesser of
                                   6.980%  and  the  Available  Funds  Cap  Rate
                                   applicable  to such  Distribution  Date  (the
                                   "Class   A-5   Pass-Through    Rate").    The
                                   "Available   Funds   Cap   Rate"  as  of  any
                                   Distribution   Date   shall  be  an   amount,
                                   expressed  as a per annum rate,  equal to (a)
                                   the  aggregate  amount  of  interest  due and
                                   collected (or advanced) on the Mortgage Loans
                                   for the related  Collection  Period minus the
                                   aggregate of the  Servicing  Fee, the Trustee
                                   Fee  and  the  premium  with  respect  to the
                                   Policy  payable  on such  Distribution  Date,
                                   divided by (b) the Stated  Principal  Balance
                                   of the Mortgage  Loans  immediately  prior to
                                   such Distribution Date.

Distributions--General............ Distributions  on the  Class  A  Certificates
                                   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 in
                                   July  1997.  The  "Collection   Period"  with
                                   respect  to  any  Distribution  Date  is  the
                                   calendar  month  immediately   preceding  the
                                   month in which such Distribution Date occurs.
                                   The "Determination  Date" with respect to any
                                   Distribution  Date  is the 5th  business  day
                                   prior   to  such   Distribution   Date.   The
                                   "Interest    Accrual    Period"    for    any
                                   Distribution   Date  is  the  calendar  month
                                   immediately preceding the month in which such
                                   Distribution  Date occurs . All  calculations
                                   of interest on the Class A Certificates  will
                                   be  based on a  360-day  year  consisting  of
                                   twelve 30-day months. See "Description of the
                                   Certificates" herein.

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


                                      S-6
<PAGE>

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

Interest Distributions............ On each  Distribution  Date,  holders  of the
                                   Class  A  Certificates  will be  entitled  to
                                   receive interest distributions (the "Interest
                                   Distribution  Amount") in an amount  equal to
                                   (i)  interest   accrued  during  the  related
                                   Interest  Accrual  Period on the  Certificate
                                   Principal  Balance of the applicable  Class A
                                   Certificate at the related Pass-Through Rate,
                                   subject  to  reduction  only in the  event of
                                   shortfalls  caused by the Relief Act (defined
                                   below) or Prepayment  Interest Shortfalls (as
                                   defined   herein)    ("Accrued    Certificate
                                   Interest"),  plus (ii)  shortfalls of Accrued
                                   Certificate  Interest from prior periods. See
                                   "Description  of  the  Certificates--Interest
                                   Distributions" herein.

Principal Distributions........... The  Class A  Certificates  (other  than  the
                                   Class A-5  Certificates) are "sequential pay"
                                   in  that  the   Holders   of  the  Class  A-4
                                   Certificates  will  receive  no  payments  of
                                   principal  until the  Class  A-3  Certificate
                                   Principal Balance (as defined below) has been
                                   reduced to zero, the Holders of the Class A-3
                                   Certificates  will  receive  no  payments  of
                                   principal  until the  Class  A-2  Certificate
                                   Principal Balance (as defined below) has been
                                   reduced to zero, and the Holders of the Class
                                   A-2 Certificates  will receive no payments of
                                   principal  until the  Class  A-1  Certificate
                                   Principal Balance (as defined below) has been
                                   reduced to zero. The Holders of the Class A-5
                                   Certificates  are entitled to receive on each
                                   Distribution  Date,  in respect of principal,
                                   payment of the Class A-5 Lockout Distribution
                                   Amount   (as   defined    below)   for   such
                                   Distribution  Date to the extent such Lockout
                                   Distribution   Amount  does  not  exceed  the
                                   lesser of the Principal  Distribution  Amount
                                   or  the  remaining   Class  A-5   Certificate
                                   Principal Balance (as defined below) for such
                                   Distribution Date;  provided,  that if on any
                                   Distribution  Date the Class A-4  Certificate
                                   Principal  Balance  is zero,  the  Class  A-5
                                   Certificates  will be entitled to receive the
                                   entire Principal Distribution Amount for such
                                   Distribution  Date, up to the remaining Class
                                   A-5 Certificate Principal Balance.

                                   On each  Distribution Date an amount equal to
                                   the Principal  Distribution  Amount  (defined
                                   below) will 

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


                                      S-7
<PAGE>

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

                                   be distributed in the following order: first,
                                   to the Holders of the Class A-5 Certificates,
                                   to  the  extent  of  the  least  of  (x)  the
                                   Principal  Distribution Amount, (y) the Class
                                   A-5 Certificate  Principal  Balance,  and (z)
                                   the Class A-5  Lockout  Distribution  Amount,
                                   second,  to  the  Holders  of the  Class  A-1
                                   Certificates  until the Class A-1 Certificate
                                   Principal  Balance has been  reduced to zero,
                                   third,  to  the  Holders  of  the  Class  A-2
                                   Certificates  until the Class A-2 Certificate
                                   Principal  Balance has been  reduced to zero,
                                   fourth,  to  the  Holders  of the  Class  A-3
                                   Certificates  until the Class A-3 Certificate
                                   Principal  Balance has been  reduced to zero,
                                   fifth,  to  the  holders  of the  Class  A- 4
                                   Certificates  until the Class A-4 Certificate
                                   Principal  Balance has been  reduced to zero,
                                   and  sixth,  to the  holders of the Class A-5
                                   Certificates  until the Class A-5 Certificate
                                   Principal Balance has been reduced to zero.

                                   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)),
                                   shortfalls   relating  to  substitution   and
                                   deposits to the Distribution Account from the
                                   Redemption Account (if any), and in the event
                                   that  the  Class  A   Certificate   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 Certificate Principal Balance"
                                   as of any date of  determination  is equal to
                                   the Original Class A-1 Certificate  Principal
                                   Balance,  reduced  by  the  aggregate  of all
                                   amounts  allocable  to  principal  previously
                                   distributed  with  respect  to the  Class A-1
                                   Certificates.   The  "Class  A-2  Certificate
                                   Principal

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


                                      S-8
<PAGE>

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

                                   Balance" as of any date of  determination  is
                                   equal to the Original  Class A-2  Certificate
                                   Principal  Balance,  reduced by the aggregate
                                   of  all  amounts   allocable   to   principal
                                   previously  distributed  with  respect to the
                                   Class  A-2   Certificates.   The  "Class  A-3
                                   Certificate Principal Balance" as of any date
                                   of  determination  is equal  to the  Original
                                   Class  A-3  Certificate   Principal  Balance,
                                   reduced  by  the  aggregate  of  all  amounts
                                   allocable to principal previously distributed
                                   with  respect to the Class A-3  Certificates.
                                   The "Class A-4 Certificate Principal Balance"
                                   as of any determination  date is equal to the
                                   Original  Class  A-4  Certificate   Principal
                                   Balance,  reduced  by  the  aggregate  of all
                                   payments  allocable to  principal  previously
                                   distributed  with  respect  to the  Class A-4
                                   Certificates.   The  "Class  A-5  Certificate
                                   Principal  Balance"  as of any  determination
                                   date  is  equal  to the  Original  Class  A-5
                                   Certificate Principal Balance, reduced by the
                                   aggregate  of  all   payments   allocable  to
                                   principal previously distributed with respect
                                   to   the   Class   A-5   Certificates.    The
                                   Certificate   Balance   of  the   Subordinate
                                   Certificates as of any date of  determination
                                   is equal to the  excess,  if any,  of (a) the
                                   then aggregate Stated Principal  Balance over
                                   (b)  the  sum of the  Class  A-1  Certificate
                                   Principal Balance,  the Class A-2 Certificate
                                   Principal Balance,  the Class A-3 Certificate
                                   Principal Balance,  the Class A-4 Certificate
                                   Principal   Balance   and   the   Class   A-5
                                   Certificate Principal Balance.

                                   The "Class A-5 Lockout  Distribution  Amount"
                                   for any Distribution Date will be the product
                                   of  (i)  the  applicable  Class  A-5  Lockout
                                   Percentage for such Distribution Date (as set
                                   out  below)  and (ii) the Class  A-5  Lockout
                                   Pro-Rata   Distribution   Amount   for   such
                                   Distribution  Date.  The "Class  A-5  Lockout
                                   Percentage" for each  Distribution Date shall
                                   be as follows:

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


                                      S-9
<PAGE>

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

                                   Distribution Date          Lockout Percentage
                                   -----------------          ------------------
                                   July 1997 - June 2000                0%
                                   July 2000 - June 2002               45%
                                   July 2002 - June 2003               80%
                                   July 2003 - June 2004              100%
                                   Subsequent to June 2004            300%
                              
                                   The "Class A-5 Lockout Pro Rata  Distribution
                                   Amount" for any Distribution  Date will be an
                                   amount   equal  to  the   product  of  (x)  a
                                   fraction, the numerator of which is the Class
                                   A-5 Certificate Principal Balance immediately
                                   prior  to  such  Distribution  Date  and  the
                                   denominator  of which is the aggregate of the
                                   Class  A-1  Certificate   Principal  Balance,
                                   Class  A-2  Certificate   Principal  Balance,
                                   Class  A-3  Certificate   Principal  Balance,
                                   Class A-4 Certificate  Principal  Balance and
                                   Class  A-5  Certificate   Principal   Balance
                                   (collectively,   the  "Class  A   Certificate
                                   Principal Balance"), in each case immediately
                                   prior to such Distribution  Date, and (y) the
                                   Principal   Distribution   Amount   for  such
                                   Distribution Date.

                                   In addition, on each Distribution 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
                                   Distribution      Date     (a      "Remaining
                                   Overcollateralization   Deficit")   will   be
                                   distributed,  as a component of the Principal
                                   Distribution  Amount,  by or on behalf of the
                                   Trustee  to  the   holders  of  the  Class  A
                                   Certificates.   See   "Description   of   the
                                   Certificates--Financial   Guaranty  Insurance
                                   Policy" herein.

                                   "Net  Monthly   Excess   Cashflow"   for  any
                                   Distribution  Date is equal to the  excess of
                                   (x) the  Available  Distribution  Amount  for
                                   such  Distribution  Date over (y) the sum for
                                   such  Distribution  Date of (A)  the  Accrued
                                   Certificate   Interest  and  any   shortfalls
                                   thereon payable to the holders of the Class A
                                   Certificates  and (B) the amount described in
                                   clauses  (b)(i)-(iii)  of the  definition  of
                                   Principal Distribution Amount.

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


                                      S-10
<PAGE>

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

                                   The subordination and cash flow provisions of
                                   the  Subordinate  Certificates  will,  to the
                                   extent  of  available  funds,   result  in  a
                                   limited   acceleration   of   the   principal
                                   payments  to  the  holders  of  the  Class  A
                                   Certificates   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
                                   Certificates--Overcollateralization
                                   Provisions"    herein.   Such   subordination
                                   provisions  may have the effect of shortening
                                   the  weighted  average  life  of the  Class A
                                   Certificates  by increasing the rate at which
                                   principal  is  distributed  to  the  Class  A
                                   Certificateholders.

Servicing Fee..................... The  "Servicing  Fee" as of any  Distribution
                                   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  Certificateholders
                                   consists of the overcollateralization and the
                                   Policy, each as described below and herein.

                                   Overcollateralization:   As  of  the  Closing
                                   Date, the aggregate  principal balance of the
                                   Mortgage Loans as of the Cut-off Date will at
                                   least equal the Class A Certificate Principal
                                   Balance.  Thus, as of the Closing  Date,  the
                                   Class   A   Certificates    will   be   fully
                                   collateralized.   Under   the   Pooling   and
                                   Servicing  Agreement the principal balance of
                                   the   Mortgage   Loans   will   be   required
                                   subsequent  to the Closing Date to exceed the
                                   Class A  Certificate  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  Certificates
                                   relative to the  amortization of the Mortgage
                                   Loan Pool will occur.

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


                                      S-11
<PAGE>

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

                                   The  Agreement   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 further temporary period of
                                   accelerated   amortization  of  the  Class  A
                                   Certificates  to increase the actual level of
                                   overcollateralization    to   its   increased
                                   required  level; a decrease would result in a
                                   temporary period of decelerated  amortization
                                   of the Class A  Certificates  to  achieve  an
                                   actual level of  overcollateralization  equal
                                   to  its   decreased   required   level.   See
                                   "Description    of   the    Certificates   --
                                   Overcollateralization Provisions" herein.

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

Financial Guaranty
  Insurance Policy................ The Insurer  will issue the Policy as a means
                                   of providing credit  enhancement to the Class
                                   A Certificates. Under the Policy, the Insurer
                                   will    irrevocably    and    unconditionally
                                   guarantee  payment  to the  Trustee,  for the
                                   benefit  of  the   holders  of  the  Class  A
                                   Certificates,  on each Distribution  Date, as
                                   further  described  herein, of an amount that
                                   will  cover  any   shortfalls   (except   for
                                   shortfalls  in  respect of the Relief Act and
                                   Prepayment  Interest  Shortfalls)  in amounts
                                   available   for  the  Interest   Distribution
                                   Amount for the Class A Certificates  plus any
                                   Remaining Overcollateralization Deficits. The
                                   Policy  will also  guarantee  payment  to the
                                   Trustee,  for the  benefit of the  holders of
                                   the  Class  A  Certificates,  of the  Class A
                                   Certificate  Principal  Balance to the extent
                                   unpaid  on the  final  Distribution  Date  or
                                   earlier  termination  of the  Trust  Fund.  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  Certificates  any specified rate
                                   of principal  payments. 

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


                                      S-12
<PAGE>

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

                                   See         "Description        of        the
                                   Certificates--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  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  Certificates  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
                                   Certificates--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  Distribution  Date
                                   will be the  close  of  business  on the last
                                   business day of the month preceding the month
                                   in which such Distribution  Date occurs.  See
                                   "Description  of  the  Certificates--General"
                                   herein.

Optional Termination.............. At its  option,  the  majority  holder of the
                                   Subordinate Certificates (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 Trustee,  and thereby  effect
                                   termination  of  the  Trust  Fund  and  early
                                   retirement  of  the   Certificates,   on  any
                                   Distribution  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 majority holder
                                   of the  Subordinate  Certificates,  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  Date.  In  the  event  the  majority
                                   holder of the Subordinate Certificates or the
                                   Insurer  exercises such option,  the purchase
                                   price   payable   in   connection   therewith
                                   generally  will be equal to par 

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


                                      S-13
<PAGE>

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

                                   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.  In the  event the
                                   majority    holder    of   the    Subordinate
                                   Certificates  or the Insurer  exercises  such
                                   option,  the  portion of the  purchase  price
                                   allocable  to the Class A  Certificates  will
                                   be,  to  the   extent  of   available   funds
                                   (including funds paid under the Policy),  (i)
                                   100%  of  the   then   outstanding   Class  A
                                   Certificate  Principal Balance, plus (ii) one
                                   month's  interest  on  the  then  outstanding
                                   Class  A-1  Certificate   Principal   Balance
                                   thereof at the Class A-1  Pass-Through  Rate,
                                   one month's  interest on the then outstanding
                                   Class A-2  Certificate  Principal  Balance at
                                   the Class A-2 Pass-Through  Rate, one month's
                                   interest  on the then  outstanding  Class A-3
                                   Certificate  Principal  Balance  at the Class
                                   A-3  Pass-Through  Rate, one month's interest
                                   on the then outstanding Class A-4 Certificate
                                   Principal    Balance   at   the   Class   A-4
                                   Pass-Through  Rate, and one month's  interest
                                   on the then outstanding Class A-5 Certificate
                                   Principal    Balance   at   the   Class   A-5
                                   Pass-Through  Rate, plus (iii) any previously
                                   accrued  but  unpaid  interest  thereon.  See
                                   "Pooling   and    Servicing    Agreement   --
                                   Termination" herein.

Special Prepayment
  Considerations.................. The  rate   and   timing   of   distributions
                                   allocable   to   principal  on  the  Class  A
                                   Certificates 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 Certificates as provided  herein.  As
                                   is  the  case  with   mortgage   pass-through
                                   certificates    generally,    the   Class   A
                                   Certificates   are  subject  to   substantial
                                   inherent cashflow  uncertainties  because the
                                   related  Mortgage Loans may be prepaid at any
                                   time. See "The Mortgage Pool" herein.

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



                                      S-14
<PAGE>

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

                                   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
                                   Certificates  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   Certificates   at  a  time   when
                                   reinvestment at comparable  yields may not be
                                   possible.

Special Yield Considerations...... The  yield  to   maturity   on  the  Class  A
                                   Certificates 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  Certificate
                                   Principal Balance, as well as other factors.

                                   In general,  if the Class A Certificates  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  Certificates
                                   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.

Certain Federal Income
  Tax Consequences................ An  election  will be made to  treat  certain
                                   assets  of the  Trust  Fund  as a  REMIC  for
                                   federal  income tax  purposes.  Each Class of
                                   the Class A  Certificates  will be designated
                                   as a  "regular  interest"  in a  REMIC  and a
                                   separate  class  of   certificates   will  be
                                   designated  as the "residual  interest"  with
                                   respect to the REMIC. Certificateholders that
                                   would  otherwise  report  income under a cash
                                   method  of  accounting  will be  required  to
                                   include  in  income  interest  on the 

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


                                      S-15
<PAGE>

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

                                   Class  A  Certificates   (including  original
                                   issue discount, if any) in accordance with an
                                   accrual  method of  accounting.  See "Certain
                                   Federal Income Tax  Consequences"  herein and
                                   in the Prospectus.

Ratings........................... It is a  condition  to  the  issuance  of the
                                   Certificates that the Class A Certificates 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
                                   Certificates 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 Certificates.  The
                                   Depositor has not  requested  that any rating
                                   agency  rate the Class A  Certificates  other
                                   than  as  stated  above.  If  another  rating
                                   agency were to rate the Class A Certificates,
                                   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  Certificates"
                                   and "Ratings" herein.

Legal Investment.................. The   Class  A   Certificates   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
                                   Certificates  under various legal  investment
                                   restrictions,   and  thus  the   ability   of
                                   investors  subject to these  restrictions  to
                                   purchase  the  Class A  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
                                   Class   A   Certificates   constitute   legal
                                   investments for them. See "Legal  Investment"
                                   herein and in the Prospectus.

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


                                      S-16
<PAGE>

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

ERISA Considerations.............. A fiduciary of any  employee  benefit plan or
                                   other retirement  arrangement  subject to the
                                   Employee  Retirement  Income  Security Act of
                                   1974, as amended  ("ERISA"),  or Section 4975
                                   of the Code should review  carefully with its
                                   legal   advisors   whether  the  purchase  or
                                   holding  of Class A  Certificates  could give
                                   rise to a  transaction  that is prohibited or
                                   is not otherwise permitted either under ERISA
                                   or  Section  4975  of  the  Code.   The  U.S.
                                   Department  of Labor has issued an individual
                                   exemption,  Prohibited  Transaction Exemption
                                   90-32,  to  the  Underwriter  that  generally
                                   exempts  from the  application  of certain of
                                   the  prohibited   transaction  provisions  of
                                   Section  406 of ERISA,  and the excise  taxes
                                   imposed on such  prohibited  transactions  by
                                   Sections  4975(a)  and  (b) of the  Code  and
                                   Section   502(i)   of   ERISA,   transactions
                                   relating to the purchase, sale and holding of
                                   pass-through certificates underwritten by the
                                   Underwriter  such as the Class A Certificates
                                   and the  servicing  and  operation  of  asset
                                   pools,  provided that certain  conditions are
                                   satisfied.   A  fiduciary   of  any  employee
                                   benefit  plan  subject  to  ERISA or the Code
                                   should   consult  with  its  legal   advisors
                                   regarding the  requirements  of ERISA and the
                                   Code. See "ERISA  Considerations"  herein and
                                   in the Prospectus.

Use of Proceeds................... Substantially  all of the net  proceeds to be
                                   received   from  the  sale  of  the  Class  A
                                   Certificates will be used by the Depositor to
                                   pay the purchase  price of the Mortgage Loans
                                   to the Seller and to pay  expenses  connected
                                   with the  pooling of the  Mortgage  Loans and
                                   issuing the Certificates.

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


                                      S-17
<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 Certificates.

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/making 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 in the Trust Fund 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  acquiror 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 and Greenville,  South Carolina.  The
Originator's  retail operation began in the  Indianapolis  office in April 1996,
the Phoenix office was opened in November  1996,  and the  Greenville  office in
January 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 and  Greenville  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.  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.


                                      S-18
<PAGE>

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 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
Certificates--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  Certificates  and, if purchased at
other than par, the yields  realized by Certificate  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 Certificate
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 Certificate  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 Certificates" herein.


                                      S-19
<PAGE>

Geographic Concentration

     Approximately  62.5% 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,  Indiana,  Michigan,  North  Carolina,  South
Carolina and Tennessee (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
Certificates  and there can be no assurance that one will develop or, if it does
develop, that it will provide Certificate Owners with liquidity or will continue
for the life of the Class A Certificates.  The Underwriter  intends,  but is not
obligated, to make a market in the Class A Certificates.

Difficulty in Pledging

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

Potential Delays in Receipt of Distributions

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

Additional Risks Associated with the Mortgage Loans

     Approximately  17.51% 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 not in excess of 95%).  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


                                      S-20
<PAGE>

originated  or  acquired  within  the  last  3  months  and  are  not  seasoned.
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 encumbered
by first and second liens.  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

     25.28% 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 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 Certificates will not represent an interest in or obligation of
the Originator,  the Depositor,  the Seller, the Servicer, the Trustee or any of
their respective affiliates. The only obligations of the foregoing entities with
respect to the  Certificates or any Mortgage Loan will be the obligations of the
Depositor, the Seller, 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 Agreement  (including the limited  obligation to make certain  Monthly
Advances).  Neither the Certificates  nor the underlying  Mortgage Loans will be
guaranteed or insured by any governmental agency or  instrumentality,  or by the
Originator,  Depositor,  the Seller,  the Servicer,  the Trustee or any of their
respective  affiliates.  The Class A Certificates are covered by the Policy,  as
and  to  the  extent   described   under  the  caption,   "Description   of  the
Certificates--Financial  Guaranty  Insurance  Policy"  herein.  Proceeds  of the
assets  included in the Trust Fund  (including  the  Mortgage  Loans) and of the
Policy will be the sole source of payments on the Class A


                                      S-21
<PAGE>

Certificates,  and there will be no  recourse  to  Depositor,  the  Seller,  the
Servicer,  the 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 Certificates.

Risk of Potential Termination of the Trust Fund

     The Trust Fund may be terminated by the majority  holder of the Subordinate
Certificates or by the Insurer,  each exercising its optional  termination right
when the  aggregate  Stated  Principal  Balances of the  Mortgage  Loans and any
Mortgaged   Properties   acquired  by  the  Servicer   through   foreclosure  or
deed-in-lieu  of  foreclosure  and still in the Trust Fund have  declined to ten
percent  or  less,  in  the  case  of the  majority  holder  of the  Subordinate
Certificates,  or five  percent  or  less,  in the case of the  Insurer,  of the
aggregate  Stated  Principal  Balance as of the Cut-off  Date.  See "Pooling and
Servicing Agreement--Termination." Such a termination would be the equivalent of
a prepayment of all the Mortgage  Loans.  The  Certificate  Owners would receive
from the proceeds resulting from any such termination,  any interest accrued and
unpaid,  together with any  distribution  of principal  owed and unpaid,  in the
order of  priority  set  forth  under  "Description  of  Certificates--Principal
Distributions  on the Class A  Certificates."  Any such termination of the Trust
Fund will reduce the yield to maturity on Class A  Certificates  purchased  at a
premium.

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

     The Originator will take 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 Seller  with those of the
Originator.  These steps will  include the creation of the Seller as a separate,
limited-purpose  entity pursuant to the Seller's  Certificate of  Incorporation,
which shall contain certain limitations (including restrictions on the nature of
the Seller's  business) and a restriction on its ability 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  Seller.  The
Certificate  of  Incorporation  of the  Seller  will  include a  provision  that
requires  the  Seller  to have at least  two  directors  who  qualify  under the
Certificate of Incorporation as "independent directors."

     The Seller has 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 Seller  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 Seller,  or if an
attempt  were  made to  litigate  any of the  foregoing  issues,  delays  in the
distributions on the Certificates (and possible reductions in the amount of such
distributions)  could occur.  The Seller is not expected to have any significant
assets or sources of funds.


                                      S-22
<PAGE>

The Additional Mortgage Loans

     The Originator will not select  Additional  Mortgage Loans in a manner that
it believes is adverse to the interest of the Class A Certificateholders and the
Insurer. The Originator anticipates that the Additional Mortgage Loans will have
substantially  similar aggregate  characteristics to the Initial Mortgage Loans.
See "The Mortgage Pool -- Conveyance of Additional Mortgage Loans" herein.

     In the event that less than  $11,574,321.39 of Additional Mortgage Loans by
aggregate  Stated  Principal  Balance  as of the  respective  Cut-off  Dates are
transferred to the Trust Fund, an additional distribution allocable to principal
in an amount equal to the  difference  between the  aggregate  Stated  Principal
Balance of  Additional  Mortgage  Loans as of the  respective  Cut-off Dates and
$11,574,321.39 will be paid to the Class A  Certificateholders  then entitled to
receive principal payments.

Piggy Back Mortgage Loans

     Approximately  60% 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 sold to the Trust Fund, but will be 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.

                                   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,


                                      S-23
<PAGE>

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., U S
WEST Capital  Corporation  and The Tokio Marine and Fire  Insurance Co., Ltd. No
shareholder of Holdings is obligated to pay any debt of 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.

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,  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."


                                      S-24
<PAGE>

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 March 31, 1997 (in thousands):

                                                                  March 31, 1997
                                                                  --------------
                                                                     (Unaudited)

Deferred Premium Revenue (net of prepaid reinsurance premiums) ...  $   361,589
                                                                    -----------
Shareholder's Equity:
     Common Stock ................................................       15,000
     Additional Paid-In Capital ..................................      654,127
     Unrealized Loss on Investments (net of deferred income taxes)       (2,030)
     Accumulated Earnings ........................................      157,842
                                                                    -----------
Total Shareholder's Equity .......................................      824,939
                                                                    -----------
Total Deferred Premium Revenue and Shareholder's Equity ..........  $ 1,186,528
                                                                    ===========

     For further  information  concerning the Insurer and 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

     In addition to the  documents  described  under  "Incorporation  of Certain
Information  by  Reference"  in  the  Prospectus,   the  consolidated  financial
statements  of the  Insurer and  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  Report on Form 10-Q for the three-month
period ended March 31, 1997.

     All  financial  statements  of the  Insurer  and  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  Certificates  shall be  deemed  to be  incorporated  by  reference  into this
Prospectus  Supplement  and to be a part  hereof  from the  respective  dates of
filing such documents.

     The 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


                                      S-25
<PAGE>

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, 29606, 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 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 Agreement.  Emergent Mortgage Corp. is a wholly-owned subsidiary
of  Emergent  Group,  Inc.  At March  31,  1997,  Emergent  Mortgage  Corp.  had
approximately  $124.7  million  in  assets,   approximately  $107.1  million  in
liabilities and approximately $17.6 million in 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


                                      S-26
<PAGE>

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 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 1993, 1994 and
1995, mortgage loan originations totaled $20.5 million, $99.4 million and $192.8
million,  respectively.  During the year ended December 31, 1996,  mortgage loan
originations totalled $328.6 million. For the three months ended March 31, 1997,
mortgage loan originations  totaled $191.2 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 three months ended March
31, 1997, the Mortgage Loan Division sold $117.4 million in mortgage loans.

     At March 31, 1997,  the Parent,  Inc. had  approximately  $242.6 million in
assets,   approximately  $195.4  million  in  liabilities   (including  minority
interest) and approximately $47.2 million in equity.

                                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 sold to the
Seller,  subsequently  to  the  Depositor  and  then  to  the  Trust  Fund.  See
"--Underwriting  Standards;  Representations" herein. The Originator will act as
the Servicer for the Mortgage Loans pursuant to the 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 Fund but will be sold in the  secondary
market on a servicing released basis.


                                      S-27
<PAGE>

     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
Fund 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."

Statistical Information

     Set forth below is certain summary  statistical  information  regarding the
Initial  Mortgage  Loans  expected  to be  included  in the Trust Fund as of the
Closing Date. All such information is approximate and is given as of the Cut-off
Date.  Prior to the Closing Date,  Mortgage  Loans may be removed from the Trust
Fund 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 in the Trust  Fund may vary from the  characteristics  set forth
below as of the Cut-off Date.

     There are 1,735  Initial  Mortgage  Loans  secured by Mortgaged  Properties
located  in 28 states.  With  respect to the  Initial  Mortgage  Loans as of the
Cut-off Date: the aggregate Stated Principal  Balance was  $109,634,678.61;  the
Stated  Principal  Balances ranged from $10,000 to $492,000;  the average Stated
Principal  Balance was  $63,190.02;  the  Mortgage  Rates  ranged from 7.750% to
15.990%;  the weighted  average  Mortgage Rate was 10.800%;  100% of the Initial
Mortgage  Loans are  secured by first  lien  mortgages;  98.8% of the  aggregate
Stated  Principal  Balances  of the  Initial  Mortgage  Loans  were  secured  by
mortgages  on  primary  residences;  74.72% of the  aggregate  Stated  Principal
Balances  of the Initial  Mortgage  Loans were fully  amortizing;  25.28% of the
aggregate Stated Principal Balances of the Initial Mortgage Loans were partially
amortizing  ("Balloon  Loans");  the original  Loan-to-Value  Ratios ranged from
13.913% to 90.359%;  the weighted average  Loan-to-Value Ratio was 75.941%;  the
original  terms to stated  maturity  ranged  from 49 months to 361  months;  the
weighted average original term to stated maturity was 200 months;  the remaining
terms to stated  maturity  ranged  from 47 months to 360  months;  the  weighted
average remaining term to stated maturity was 199 months; and no more than 0.67%
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 60% 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  100.9%  and the  combined  Loan-to-Value  Ratios  of the  Initial
Mortgage Loans is approximately 90.6%.


                                      S-28
<PAGE>

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

                             Number of                        Percentage of Cut-
Range of Cut-Off Date         Initial      Aggregate Unpaid   Off Date Aggregate
Principal Balances        Mortgage Loans   Principal Balance   Principal Balance
- ------------------        --------------   -----------------   -----------------
 $5,000 <=  10,000                1           $10,000.00             0.01%
 10,000 <=  15,000                6            74,918.53             0.07
 15,000 <=  20,000               22           389,311.66             0.36
 20,000 <=  25,000               48         1,097,530.39             1.00
 25,000 <=  30,000               77         2,137,452.47             1.95
 30,000 <=  35,000              105         3,431,666.22             3.13
 35,000 <=  40,000              133         5,032,247.50             4.59
 40,000 <=  45,000              148         6,339,185.03             5.78
 45,000 <=  50,000              176         8,336,085.21             7.60
 50,000 <=  55,000              148         7,764,419.28             7.08
 55,000 <=  60,000              168         9,692,741.48             8.84
 60,000 <=  65,000              105         6,573,935.35             6.00
 65,000 <=  70,000               93         6,247,648.24             5.70
 70,000 <=  75,000               85         6,155,218.37             5.61
 75,000 <=  80,000               65         5,051,662.24             4.61
 80,000 <=  85,000               54         4,460,000.02             4.07
 85,000 <=  90,000               46         4,041,315.20             3.69
 90,000 <=  95,000               27         2,494,398.44             2.28
 95,000 <= 100,000               38         3,714,292.80             3.39
100,000 <= 150,000              147        17,761,805.14            16.20
150,000 <= 200,000               30         5,051,176.53             4.61
200,000 <= 250,000                7         1,536,892.49             1.40
250,000 <= 300,000                1           269,704.90             0.25
300,000 <= 350,000                3           992,634.04             0.91
450,000 <= 500,000                2           978,437.08             0.89
                              -----      ---------------           ------
Total.......................  1,735      $109,634,678.61           100.00%
                              =====      ===============           ======
                                                            

                                      S-29
<PAGE>

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

                            Number of                         Percentage of Cut-
                             Initial        Aggregate Unpaid  Off Date Aggregate
                          Mortgage Loans   Principal Balance   Principal Balance
                          --------------   -----------------   -----------------
Investor/                       22             $1,106,918.27         1.01%
Rental Property
Mobile/                        217             10,714,389.73         9.77
Manufactured Home
Residential Property         1,496             97,813,370.61        89.22
                             -----           ---------------       ------
Total......................  1,735           $109,634,678.61       100.00%
                             =====           ===============       ======

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

                            Number of                         Percentage of Cut-
                             Initial        Aggregate Unpaid  Off Date Aggregate
                          Mortgage Loans   Principal Balance  Principal Balance
                          --------------   -----------------  -----------------
Owner-Occupied                1,709          $108,314,062.81       98.80%
Non Owner-Occupied               26             1,320,615.80        1.20
                               ----          ---------------      ------
Total....................     1,735          $109,634,678.61      100.00%
                              =====          ===============      =======

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


                                      S-30
<PAGE>

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

                                                                  Percentage of 
                                                                  Cut-Off Date
                                                                    Aggregate
Range of                 Number of Initial     Aggregate Unpaid     Principal
Mortgage Rates             Mortgage Loans     Principal Balance      Balance
- --------------             --------------     -----------------      -------
 7.50% <=  7.75%                  1            $    23,054.45         0.02%
 8.25% <=  8.50%                  8                564,422.77         0.51
 8.50% <=  8.75%                  2                111,210.74         0.10
 8.75% <=  9.00%                137              8,318,585.23         7.59
 9.00% <=  9.25%                  3                208,015.11         0.19
 9.25% <=  9.50%                178             11,379,827.50        10.38
 9.50% <=  9.75%                 35              2,336,462.33         2.13
 9.75% <= 10.00%                127              8,852,357.13         8.07
10.00% <= 10.25%                 40              2,220,961.41         2.03
10.25% <= 10.50%                175             10,968,171.22        10.00
10.50% <= 10.75%                175             10,286,255.16         9.38
10.75% <= 11.00%                154              9,341,961.10         8.52
11.00% <= 11.25%                159              9,779,760.22         8.92
11.25% <= 11.50%                122              8,600,605.62         7.84
11.50% <= 11.75%                100              6,834,587.71         6.23
11.75% <= 12.00%                 78              5,135,102.35         4.68
12.00% <= 12.25%                 48              3,374,256.23         3.08
12.25% <= 12.50%                 60              3,595,341.28         3.28
12.50% <= 12.75%                 24              1,339,215.55         1.22
12.75% <= 13.00%                 37              2,334,192.45         2.13
13.00% <= 13.25%                 13              1,052,386.20         0.96
13.25% <= 13.50%                 27              1,273,820.19         1.16
13.50% <= 13.75%                  8                339,232.61         0.31
13.75% <= 14.00%                 10                578,637.33         0.53
14.00% <= 14.25%                  4                249,066.48         0.23
14.25% <= 14.50%                  5                318,421.32         0.29
14.50% <= 14.75%                  3                157,372.86         0.14
14.75% <= 15.00%                  1                 46,500.00         0.04
15.75% <= 16.00%                  1                 14,896.06         0.01
                              -----           ---------------       ------
Total...................      1,735           $109,634,678.61       100.00%
                              =====           ===============       ======


                                      S-31
<PAGE>

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

                                                                   Percentage of
                                                                   Cut-Off Date 
                                                                     Aggregate  
Range of Original       Number of Initial     Aggregate Unpaid       Principal  
Loan To-Value Ratios      Mortgage Loans     Principal Balance        Balance   
- --------------------      --------------     -----------------        -------   
10.00% <= 15.00%                    1          $    320,000.62          0.29%
20.00  <= 25.00                     4                96,804.79          0.09
25.00  <= 30.00                     3                50,483.45          0.05
30.00  <= 35.00                     1                30,000.00          0.03
35.00  <= 40.00                     1                24,942.34          0.02
40.00  <= 45.00                     3                85,928.06          0.08
45.00  <= 50.00                    17               677,667.77          0.62
50.00  <= 55.00                    21               787,697.86          0.72
55.00  <= 60.00                    36             2,055,092.68          1.87
60.00  <= 65.00                    91             4,352,652.88          3.97
65.00  <= 70.00                   142             8,356,473.18          7.62
70.00  <= 75.00                   598            35,232,068.72         32.14
75.00  <= 80.00                   584            38,364,957.57         34.99
80.00  <= 85.00                   162            12,678,203.45         11.56
85.00  <= 90.00                    68             6,220,029.79          5.67
90.00  <= 95.00                     3               301,675.45          0.28
                                -----          ---------------        ------
TOTAL.................          1,735          $109,634,678.61        100.00%
                                =====          ===============        ======


                                      S-32
<PAGE>

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

                                                                   Percentage of
                                                   Aggregate       Cut-Off Date
                                                    Unpaid           Aggregate
                      Number of Initial            Principal         Principal
State                  Mortgage Loans               Balance           Balance
- -----                  --------------               -------           -------
  AZ                          57              $  4,030,222.32           3.68%
  CO                          24                 1,908,998.18           1.74
  DE                           2                   259,851.00           0.24
  FL                         196                11,154,966.79          10.17
  GA                         139                10,082,931.07           9.20
  IA                           3                    86,916.18           0.08
  ID                           8                   676,644.48           0.62
  IL                           3                   283,500.00           0.26
  IN                          96                 5,977,825.70           5.45
  KY                          49                 2,483,134.49           2.26
  LA                          74                 4,214,301.36           3.84
  MD                          33                 3,388,818.78           3.09
  MI                          98                 6,467,052.59           5.90
  MS                          80                 3,803,620.87           3.47
  MT                          21                 1,310,921.43           1.20
  NC                         236                14,086,210.71          12.85
  NE                          57                 3,162,753.88           2.88
  NJ                           1                    73,773.04           0.07
  NM                          35                 2,451,033.68           2.24
  OH                           1                    95,950.00           0.09
  OK                          35                 1,577,234.63           1.44
  OR                          35                 2,932,255.97           2.67
  SC                         253                14,877,388.27          13.57
  SD                          29                 1,752,698.78           1.60
  TN                          90                 5,899,666.85           5.38
  UT                          14                 1,499,692.06           1.37
  VA                          53                 4,276,309.98           3.90
  WY                          13                   820,005.52           0.75
                           -----              ---------------         ------
 Total........             1,735              $109,634,678.61         100.00%
                           =====              ===============         ======


                                      S-33
<PAGE>

                       Purpose for Initial Mortgage Loans

                                                                   Percentage of
                                    Number of       Aggregate      Cut-Off Date
                                     Initial         Unpaid         Aggregate
                                     Mortgage       Principal        Principal
                                      Loans          Balance          Balance
                                      -----          -------          -------
Purchase Money/No Cashout               198      $ 12,920,781.60       11.79%
Purchase Money/Cashout                   19         1,372,548.20        1.25
Refinance/No Cashout                    237        15,272,965.19       13.93
Refinance/Cashout                       233        14,740,282.65       13.44
Home Improvement/No Cashout               7           258,510.52        0.24
Home Improvement/Cashout                  2           359,567.96        0.33
Multi-Purpose REFI/No Cashout           126         8,361,408.10        7.63
Multi-Purpose REFI/Cashout              370        23,014,891.81       20.99
Debt Consolidation/Cashout              305        18,040,280.33       16.45
Debt Consolidation/No Cashout           238        15,293,442.25       13.95
                                      -----       ---------------     ------
Total............................     1,735       $109,634,678.61     100.00%
                                      =====       ===============     ======

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

                                                               Percentage of
                                          Aggregate            Cut-Off Date
                  Number of                 Unpaid               Aggregate
Risk               Mortgage               Principal              Principal
Categories          Loans                  Balance                Balance
- ----------          -----                  -------                -------
AA                    197             $ 12,769,902.30               11.65%
A                   1,123               72,872,035.45               66.47
B                     301               17,850,427.92               16.28
C                     114                6,142,312.94                5.60
                    -----             ---------------              ------
Total...........    1,735             $109,634,678.61              100.00%
                    =====             ===============              ======

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


                                      S-34
<PAGE>

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

                                                                  Percentage of
                                                  Aggregate        Cut-Off Date
                                                    Unpaid          Aggregate
                           Number of Initial      Principal         Principal
  Remaining Term            Mortgage Loans         Balance           Balance
  --------------            --------------         -------           -------
     36 <=  48                     1          $    35,003.46           0.03%
     48 <=  60                     9              273,791.54           0.25%
     60 <=  72                     5              135,852.20           0.12%
     72 <=  84                    13              410,331.56           0.37%
     84 <=  96                     9              323,212.54           0.29%
     96 <= 108                     4              206,511.08           0.19%
    108 <= 120                   138            6,466,469.15           5.90%
    132 <= 144                    13              824,251.40           0.75%
    144 <= 156                     2              119,679.05           0.11%
    156 <= 168                     2               71,295.17           0.07%
    168 <= 180                 1,209           77,615,315.54          70.79%
    180 <= 192                     2              130,350.00           0.12%
    192 <= 204                     4              218,585.30           0.20%
    204 <= 216                     1               61,578.36           0.06%
    228 <= 240                   170           10,942,656.88           9.98%
    252 <= 264                     3              360,969.28           0.33%
    276 <= 288                     1               35,096.75           0.03%
    288 <= 300                    10            1,253,633.60           1.14%
    348 <= 360                   139           10,150,095.75           9.26%
                               -----         ---------------         ------
Total.....................     1,735         $109,634,678.61         100.00%
                               =====         ===============         ======


                                      S-35
<PAGE>

Conveyance of Additional Mortgage Loans

     The Trust Fund may acquire up to approximately $11,574,321.39 aggregate
principal balance of Additional Mortgage Loans. Accordingly, the statistical
characteristics of the Mortgage Loans in the Trust Fund will vary as of the
Closing Date upon the acquisition of Additional Mortgage Loans.

     The obligation of the Trust Fund to purchase Additional Mortgage Loans on
the Closing Date 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 Loan may not be 30 or more days contractually delinquent as of the
related Cut-Off Date; (ii) the remaining term to stated maturity of such
Additional Mortgage Loan will not exceed 30 years for fully amortizing loans or
15 years for "Balloon Loans"; (iii) such Additional Mortgage Loan will be
secured by a Mortgage in a first lien position; (iv) such Additional Mortgage
Loan will not have a Mortgage Rate less than 8.5%; (v) such Additional Mortgage
Loan will be otherwise acceptable to the Depositor and the Insurer; (vi) such
Additional Mortgage Loan shall be secured by a Mortgage on a property which at
the time of the origination of such Additional Mortgage Loan has an appraised
value of not more than $300,000; (vii) following the purchase of such Additional
Mortgage Loan by the Trust Fund, the Mortgage Loans (including such Additional
Mortgage Loans) as of the Closing Date: (a) will have a weighted average
Mortgage Rate of at least 10.80%; (b) will have a weighted average remaining
term to stated maturity of less than 200 months; (c) will not have more than 26%
by aggregate principal balance "Balloon Loans"; (d) will have no Mortgage Loan
with a principal balance in excess of $500,000; (e) will have a state
concentration not in excess of 15% for any one state; (f) will have not more
than 1% in aggregate principal balance of the Mortgage Loans concentrated in any
single zip code; and (g) will have no more than 3% Mortgage Loans relating to
non-owner occupied properties.

Underwriting Standards; Representations

     The Mortgage Loans will be sold by the Originator to the Seller, from the
Seller to the Depositor and from the Depositor to the Trust Fund. All of the
Mortgage Loans were originated by the Originator or acquired by the Originator
from mortgage bankers 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 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 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


                                      S-36
<PAGE>

experienced by portfolios of mortgage loans underwritten in accordance with such
FNMA or FHLMC standards.

     Approximately 41.13% 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 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 58.87% of the Initial Mortgage Loans were originated by the
Originator directly ("Retail Mortgage Loans"). Retail Mortgage Loans are
underwritten by the Originator from the following locations: Indianapolis,
Indiana, Baton Rouge, Louisiana, New Orleans, Louisiana, Phoenix, Arizona,
Greenville, South Carolina, Atlanta, Georgia, Jackson, Mississippi and
Jacksonville, Florida based on the Originator's underwriting guidelines. All
Retail Mortgage Loans are originated at the various retail centers. Loans
originated in the Indianapolis, Phoenix 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 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.


                                      S-37
<PAGE>

     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 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 10% of closed loans.


                                      S-38
<PAGE>

     Closed loans are selected for audit using a statistical methodology
designed to achieve statistically equivalent results at a 95% confidence level.
In addition to the statistical sample, 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
demonstrated steady employment over the last two years. 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. The mortgaged property must be in at least average
condition. 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 generally must have
demonstrated steady employment over the last two years. 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


                                      S-39
<PAGE>

     within the last 12 months is permitted on an existing mortgage loan that is
currently no more than 30 days past due. 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," 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. 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 generally must have
demonstrated steady employment over the last two years. 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.
The mortgaged property must be in at least average condition. 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 generally must have
demonstrated steady employment over the last 12 months. 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


                                      S-40
<PAGE>

     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. The mortgaged property must be in at least average
condition. 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. However, an
existing mortgage loan can be no more than 120 days delinquent at the time of
loan closing. Judgment 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
one year. The mortgaged property must be in at least average condition. 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
Funds-Representations and Warranties".

Piggy Back Mortgage Loans

     At the time of origination or acquisition of the Mortgage Loans, the
Originator may make an additional mortgage loan to the borrower, which loan is
subordinate to the first mortgage. These additional mortgage loans are
subsequently sold in bulk pools in the secondary market on a servicing released
basis. Approximately 60% of the Initial Mortgage Loans have Piggy Back Mortgage
Loans.


                                      S-41
<PAGE>

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. 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 during 1996 in
anticipation of increased 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 61 days a five-day demand letter is sent; and at 68 days, the account is
turned over to an attorney. 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.


                                      S-42
<PAGE>

     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 March 31, 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.


                                      S-43
<PAGE>

                             Mortgage Loan Division
                         Delinquencies and Foreclosures
                             (Dollars in Thousands)

<TABLE>
<CAPTION>

                        At December 31,        At December 31,        At December 31,        At December 31,       At March 31,
                             1993                    1994                  1995                    1996                1997
                      --------------------------------------------------------------------------------------------------------------
                       By        Percent by   By       Percent by    By       Percent by    By       Percent     By        Percent
                       Dollar    Dollar       Dollar   Dollar        Dollar   Dollar        Dollar   by Dollar   Dollar    by 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..........    $42,335   100.00%      $60,151  100.00%       $88,165  100.00%       $146,231 100.00%     $237,105  100.00%
                                                                                                               
Period of Delinquency                                                                                          
  31-59 days.......     $3,424     8.09%       $4,789    7.96%        $6,833    7.75%         $4,450   3.04%       $9,039    3.81%
  60-89 days.......       $869     2.05%       $1,724    2.87%        $1,588    1.80%         $1,530   1.05%       $1,679    0.71%
  90 days or more..     $5,670    13.39%       $4,109    6.83%        $4,299    4.88%         $4,634   3.17%       $6,333    2.67%
                        ------    ------       ------    -----        ------    -----         ------   -----       ------    -----
Total Delinquent                                                                                               
Loans..............     $9,963    25.53%      $10,622   17.66%       $12,720   14.43%        $10,614   7.26%      $17,051    7.19%
                                                                                                              
</TABLE>

                             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 March 31,
                                 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 Portfolio...     $42,335               $60,151               $88,165               $146,231              $237,105

OREO (Acq. through               $2,812                $3,361                $3,049                 $2,959                $2,892
Foreclosure)(1)............

OREO to Total Serviced
Portfolio(2)...............       6.64%                 5.59%                 3.46%                  2.02%                 1.22%

</TABLE>

- ----------
(1)  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 Emergent Group, Inc. or a subsidiary thereof, by investors or
     by an insurer following foreclosure or delivery of a deed in lieu of
     foreclosure.

(2)  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.


                                      S-44
<PAGE>

                             Loan Loss Experience on
                  Mortgage Loan Division's Servicing Portfolio
                                of Mortgage Loans
                             (Dollars in Thousands)

                                                                       Quarter
                                   Year Ending December 31,             Ending
                                                                       March 31,
                       ---------------------------------------------------------
                          1993       1994         1995         1996      1997
                       ---------------------------------------------------------
Total Serviced 
Portfolio(1)            $42,335      $60,151     $88,165    $146,231    $237,105

Net Charge Offs            $447       $1,518        $771        $792        $375

Net Charge Offs as a 
Percentage of Average 
Serviced Portfolio        1.06%        2.96%       1.04%       0.81%        0.2%

- ----------
(1)  "Total Serviced Portfolio" on the date stated above is the principal
     balances of the total mortgage loans serviced on the last day of the
     period.

     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.

     The  Originator  commenced  its  sub-prime  mortgage loan business in 1995.
Accordingly,  the  Originator  (whether as an originator or acquiror 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.


                                      S-45
<PAGE>

                            YIELD ON THE CERTIFICATES

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 ("Prepayment Interest Shortfalls"),  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. See "Pooling 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 will be to reduce the aggregate amount of interest  collected that is
available for distribution to Certificateholders ("Relief Act Shortfalls").  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  will be
allocated among the  Certificates  as provided herein under  "Description of the
Certificates--Interest Distributions" and "--Overcollateralization Provisions."

General Prepayment Considerations

     The rate of principal  payments on the Class A Certificates,  the aggregate
amount of distributions on the Class A Certificates and the yield to maturity of
the Class A  Certificates  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 or the Seller,  as
the case may be). The  Mortgage  Loans may be prepaid by the  mortgagors  at any
time, generally without penalty.

     Prepayments, liquidations and repurchases of the Mortgage Loans will result
in  distributions  in  respect  of  principal  to the  holders  of the  Class  A
Certificates  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 Certificates  may vary from the  anticipated  yield will
depend upon the degree to which such Certificates are purchased at a discount


                                      S-46
<PAGE>

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
Certificates  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  Certificates  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 Certificates.  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 Certificates 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  Certificates,
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  Certificates.  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 Fund 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.

     In the event that on the Closing Date the  aggregate  principal  balance of
the Additional  Mortgage  Loans as of the respective  Cut-off Dates is less than
$11,574,321.39,  an amount equal to such  difference will be paid to the Class A
Certificateholders then entitled to receive payments of principal as a principal
distribution on the initial Distribution Date.


                                      S-47
<PAGE>

Overcollateralization

     The  cash  flow  provisions  of the  Trust  Fund  are  intended  to  create
overcollateralization  through the application of Net Monthly Excess Cashflow to
accelerated  distributions of principal of the Class A Certificates  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 distributable  to the holders of the Class A Certificates  will instead
be distributed to the holders of the Subordinate  Certificates.  In addition, if
in the future the required level of  overcollateralization is permitted to "step
down," there may be one or more Distribution Dates on which holders of the Class
A Certificates  may receive little or no  distributions in respect of principal.
Conversely,  if the required level of overcollateralization is required to "step
up," holders of the Class A Certificates may receive  accelerated  distributions
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
Certificates than if the Trust Fund did not include such provisions.

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 Certificates  will be influenced by the rate at which principal on the related
Mortgage  Loan 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  prepayment  rate of 1.8% and  increases  by an
additional 1.8% each month thereafter until the tenth month, where it remains at
constant  prepayment  rate  equal  to 18%  (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 Certificate  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  Certificates.  The table is based on the
following  assumptions  the  "Modeling  Assumptions"):  (i)  the  Mortgage  Pool
consists of Mortgage Loans with the characteristics


                                      S-48
<PAGE>

set  forth in the table  below,  (ii)  distributions  on such  Certificates  are
received, in cash, on the 15th day of each month, commencing in July 1997, (iii)
the Mortgage Loans prepay at the  percentage  HEP  indicated,  (iv) the optional
termination  is  not  exercised  by  the  majority  holder  of  the  Subordinate
Certificates  or the  Insurer,  (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  Seller,  the  majority  holder  of  the
Subordinate  Certificates,  the  Insurer,  the  Servicer  or  any  other  person
purchases  from the Trust Fund any Mortgage Loan  pursuant to any  obligation or
option under the  Agreement,  except as  indicated  in clause (iv) above,  (vii)
scheduled  monthly  payments on the Mortgage Loans are received on the first day
of each month  commencing in June 1997,  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 commencing in June 1997, 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 and (x) the Certificates are purchased on June 26, 1997.

Characteristics

                                       Original       Remaining       Original
Pool      Principal     Net Coupon   Amortization    Amortization      Months
Number   Balance ($)     Rate (%)   Term (months)   Term (months)    To Maturity
- ------   -----------    ----------  -------------   -------------   ------------
  1     27,718,102.49      9.715         360             359             180
  2      7,851,171.53     10.045         114             113             114
  3     51,042,788.67     10.684         180             179             180
  4     11,222,820.54     10.108         239             238             239
  5     11,799,795.38     10.363         351             350             351
  6      8,817,751.86     10.753         203             203             203
  7      2,757,563.50     10.517         360             360             180

     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
Certificate Principal Balance outstanding (and the weighted average life) of the
Class A  Certificates  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 Certificates  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 Certificates  and sets
forth the percentages of the initial Class A Certificate  Principal Balance that
would be  outstanding  after each of the  Distribution  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 Certificate  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-49
<PAGE>

                 Percent of Stated Principal Balance Outstanding
                        at the Following Percentage HEPs

Distribution Date                            Class A1                           
- -----------------        ------------------------------------------------------ 
                                                HEP                             
                         0%        10%       15%        18%       21%       28% 
                         --        ---       ---        ---       ---       --- 
Initial Balance         100       100        100       100       100        100 
June 15, 1998            84        64         54        48        42         28 
June 15, 1999            76        31          9         0         0          0 
June 15, 2000            69         2          0         0         0          0 
June 15, 2001            61         0          0         0         0          0 
June 15, 2002            52         0          0         0         0          0 
June 15, 2003            42         0          0         0         0          0 
June 15, 2004            32         0          0         0         0          0 
June 15, 2005            24         0          0         0         0          0 
June 15, 2006            13         0          0         0         0          0 
June 15, 2007             3         0          0         0         0          0 
June 15, 2008             0         0          0         0         0          0 
June 15, 2009             0         0          0         0         0          0 
June 15, 2010             0         0          0         0         0          0 
June 15, 2011             0         0          0         0         0          0 
June 15, 2012             0         0          0         0         0          0 
June 15, 2013             0         0          0         0         0          0 
June 15, 2014             0         0          0         0         0          0 
June 15, 2015             0         0          0         0         0          0 
June 15, 2016             0         0          0         0         0          0 
June 15, 2017             0         0          0         0         0          0 
June 15, 2018             0         0          0         0         0          0 
June 15, 2019             0         0          0         0         0          0 
June 15, 2020             0         0          0         0         0          0 
June 15, 2021             0         0          0         0         0          0 
June 15, 2022             0         0          0         0         0          0 
June 15, 2023             0         0          0         0         0          0 
June 15, 2024             0         0          0         0         0          0 
June 15, 2025             0         0          0         0         0          0 
June 15, 2026             0         0          0         0         0          0 
June 15, 2027             0         0          0         0         0          0 
June 15, 2028             0         0          0         0         0          0 

Weighted Avg. Life       5.1       1.5        1.1       1.0       0.9        0.8

Distribution Date                             Class A2                         
- -----------------        ------------------------------------------------------
                                                  HEP                          
                         0%        10%       15%       18%        21%       28%
                         --        ---       ---       ---        ---       ---
Initial Balance         100       100       100        100       100       100 
June 15, 1998           100       100       100        100       100       100 
June 15, 1999           100       100       100         96        81        47 
June 15, 2000           100       100        65         45        26         0 
June 15, 2001           100        71        29          8         0         0 
June 15, 2002           100        43         1          0         0         0 
June 15, 2003           100        21         0          0         0         0 
June 15, 2004           100         3         0          0         0         0 
June 15, 2005           100         0         0          0         0         0 
June 15, 2006           100         0         0          0         0         0 
June 15, 2007           100         0         0          0         0         0 
June 15, 2008            89         0         0          0         0         0 
June 15, 2009            72         0         0          0         0         0 
June 15, 2010            52         0         0          0         0         0 
June 15, 2011            31         0         0          0         0         0 
June 15, 2012             0         0         0          0         0         0 
June 15, 2013             0         0         0          0         0         0 
June 15, 2014             0         0         0          0         0         0 
June 15, 2015             0         0         0          0         0         0 
June 15, 2016             0         0         0          0         0         0 
June 15, 2017             0         0         0          0         0         0 
June 15, 2018             0         0         0          0         0         0 
June 15, 2019             0         0         0          0         0         0 
June 15, 2020             0         0         0          0         0         0 
June 15, 2021             0         0         0          0         0         0 
June 15, 2022             0         0         0          0         0         0 
June 15, 2023             0         0         0          0         0         0 
June 15, 2024             0         0         0          0         0         0 
June 15, 2025             0         0         0          0         0         0 
June 15, 2026             0         0         0          0         0         0 
June 15, 2027             0         0         0          0         0         0 
June 15, 2028             0         0         0          0         0         0 

Weighted Avg. Life      13.0       4.9       3.5        3.0       2.6       2.0

Distribution Date                             Class A3
- -----------------       -------------------------------------------------------
                                                 HEP
                        0%         10%       15%       18%       21%        28%
                        --         ---       ---       ---       ---        ---
Initial Balance         100       100       100       100        100       100
June 15, 1998           100       100       100       100        100       100
June 15, 1999           100       100       100       100        100       100
June 15, 2000           100       100       100       100        100        71
June 15, 2001           100       100       100       100         74         0
June 15, 2002           100       100       100        51          6         0
June 15, 2003           100       100        50         1          0         0
June 15, 2004           100       100         8         0          0         0
June 15, 2005           100        80         0         0          0         0
June 15, 2006           100        49         0         0          0         0
June 15, 2007           100        19         0         0          0         0
June 15, 2008           100         0         0         0          0         0
June 15, 2009           100         0         0         0          0         0
June 15, 2010           100         0         0         0          0         0
June 15, 2011           100         0         0         0          0         0
June 15, 2012             0         0         0         0          0         0
June 15, 2013             0         0         0         0          0         0
June 15, 2014             0         0         0         0          0         0
June 15, 2015             0         0         0         0          0         0
June 15, 2016             0         0         0         0          0         0
June 15, 2017             0         0         0         0          0         0
June 15, 2018             0         0         0         0          0         0
June 15, 2019             0         0         0         0          0         0
June 15, 2020             0         0         0         0          0         0
June 15, 2021             0         0         0         0          0         0
June 15, 2022             0         0         0         0          0         0
June 15, 2023             0         0         0         0          0         0
June 15, 2024             0         0         0         0          0         0
June 15, 2025             0         0         0         0          0         0
June 15, 2026             0         0         0         0          0         0
June 15, 2027             0         0         0         0          0         0
June 15, 2028             0         0         0         0          0         0

Weighted Avg. Life      14.9       9.0       6.1       5.1        4.4       3.2

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


                                      S-50
<PAGE>

                 Percent of Stated Principal Balance Outstanding
                        at the Following Percentage HEPs

Distribution Date                              Class A-4                        
- -----------------        ------------------------------------------------------ 
                                                 HEP                            
                         0%        10%       15%        18%       21%       28% 
                         --        ---       ---        ---       ---       --- 
Initial Balance         100       100        100       100       100        100 
June 15, 1998           100       100        100       100       100        100 
June 15, 1999           100       100        100       100       100        100 
June 15, 2000           100       100        100       100       100        100 
June 15, 2001           100       100        100       100       100         90 
June 15, 2002           100       100        100       100       100         56 
June 15, 2003           100       100        100       100        76         36 
June 15, 2004           100       100        100        78        58         25 
June 15, 2005           100       100         93        70        52         24 
June 15, 2006           100       100         78        58        42         18 
June 15, 2007           100       100         64        46        32         12 
June 15, 2008           100        94         52        35        23          7 
June 15, 2009           100        78         41        26        16          4 
June 15, 2010           100        63         31        19        11          1 
June 15, 2011           100        49         22        12         6          0 
June 15, 2012            70        13          4         1         0          0 
June 15, 2013            61        10          2         0         0          0 
June 15, 2014            51         7          1         0         0          0 
June 15, 2015            45         5          0         0         0          0 
June 15, 2016            39         3          0         0         0          0 
June 15, 2017            32         2          0         0         0          0 
June 15, 2018            30         1          0         0         0          0 
June 15, 2019            27         0          0         0         0          0 
June 15, 2020            24         0          0         0         0          0 
June 15, 2021            21         0          0         0         0          0 
June 15, 2022            17         0          0         0         0          0 
June 15, 2023            13         0          0         0         0          0 
June 15, 2024             9         0          0         0         0          0 
June 15, 2025             4         0          0         0         0          0 
June 15, 2026             0         0          0         0         0          0 
June 15, 2027             0         0          0         0         0          0 
June 15, 2028             0         0          0         0         0          0 

Weighted Avg. Life      19.1      13.9       11.4      10.0       8.7        6.3

Distribution Date                              Class A-5
- -----------------        -----------------------------------------------------
                                                 HEP
                         0%       10%       15%       18%        21%       28%
                         --       ---       ---       ---        ---       ---
Initial Balance         100       100       100        100       100       100
June 15, 1998           100       100       100        100       100       100
June 15, 1999           100       100       100        100       100       100
June 15, 2000           100       100       100        100       100       100
June 15, 2001            99        94        91         90        89        85
June 15, 2002            97        88        83         81        79        72
June 15, 2003            94        78        71         67        63        54
June 15, 2004            89        66        57         52        47        37
June 15, 2005            74        41        29         24        19        12
June 15, 2006            60        24        14         11         8         3
June 15, 2007            47        14         7          5         3         1
June 15, 2008            37         8         3          2         1         0
June 15, 2009            27         4         2          1         0         0
June 15, 2010            18         2         1          0         0         0
June 15, 2011            12         1         0          0         0         0
June 15, 2012             0         0         0          0         0         0
June 15, 2013             0         0         0          0         0         0
June 15, 2014             0         0         0          0         0         0
June 15, 2015             0         0         0          0         0         0
June 15, 2016             0         0         0          0         0         0
June 15, 2017             0         0         0          0         0         0
June 15, 2018             0         0         0          0         0         0
June 15, 2019             0         0         0          0         0         0
June 15, 2020             0         0         0          0         0         0
June 15, 2021             0         0         0          0         0         0
June 15, 2022             0         0         0          0         0         0
June 15, 2023             0         0         0          0         0         0
June 15, 2024             0         0         0          0         0         0
June 15, 2025             0         0         0          0         0         0
June 15, 2026             0         0         0          0         0         0
June 15, 2027             0         0         0          0         0         0
June 15, 2028             0         0         0          0         0         0

Weighted Avg. Life      10.1       7.7       7.1        6.8       6.6       6.1

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


                                      S-51
<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
Certificates  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  Certificates  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 CERTIFICATES

General

     The  Certificates  will  consist of five  classes  of senior  certificates,
designated as (i) the Class A-1  Certificates,  (ii) the Class A-2 Certificates,
(iii) the Class A-3  Certificates,  (iv) the Class A-4  Certificates and (v) the
Class A-5  Certificates,  and one or more classes of  Subordinate  Certificates.
Only the Class A Certificates are offered hereby. The Subordinate  Certificates,
which  are not  being  offered  hereby,  may be sold at any time on or after the
Closing Date in accordance with the Agreement.

     The Certificates represent in the aggregate the entire beneficial ownership
interest in the Trust Fund consisting primarily of the Mortgage Loans. The Class
A Certificates in the aggregate  initially evidence an interest of approximately
100% of the sum of the aggregate principal balance as of the Cut-off Date of the
Mortgage Loans.

     The  final  maturity  dates  of  the  Class  A-1  Certificates,  Class  A-2
Certificates  and Class A-3  Certificates,  Class A-4 Certificates and Class A-5
Certificates  are August 15, 2008, May 15, 2012, May 15, 2012, July 15, 2028 and
May 15, 2012, respectively.  Such dates are the dates on which the related Class
A Certificate  Balance would be reduced to zero,  assuming,  among other things,
that with  respect  to the Class  A-1,  A-2,  A-3 and A-5  Certificates,  (i) no
Prepayments 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  Certificates  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-4  Certificates  is  the
Distribution  Date in the calendar month after the month which is one year after
the stated  maturity  of the  Mortgage  Loan having the latest  stated  maturity
occurs.


                                      S-52
<PAGE>

     All  distributions  to holders of the Class A Certificates,  other than the
final distribution on the Class A Certificates,  will be made by or on behalf of
the  Trustee  to the  persons  in whose  names  such  Class A  Certificates  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  Distribution
Date occurs.  Distributions on Certificates 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.   Distributions   on  Certificates   held  in
certificated  form by their  beneficial  owners will be made either (i) by check
mailed  to the  address  of each such  Certificateholder  as it  appears  in the
certificate  register or (ii) upon written  request to the Trustee at least five
business  days  prior  to the  relevant  Record  Date by any  holder  of Class A
Certificates having an aggregate initial  Certificate  Principal Balance that is
in excess of $5,000,000 by wire transfer in immediately  available  funds to the
account of such  Certificateholder  specified in the request,  provided that the
Trustee may deduct a reasonable  wire transfer fee from any payment made by wire
transfer.  The final  distribution  on the Class A Certificates  will be made in
like  manner,   but  only  upon  presentment  and  surrender  of  such  Class  A
Certificates at the corporate trust office of the Trustee or such other location
specified in the notice to Certificateholders of such final distribution.

Book-Entry Registration and Definitive Certificates

     The Class A Certificates 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
Certificates  will initially be  represented by one or more global  certificates
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  Certificate  Owner will be  entitled  to receive a
certificate  representing  such  person's  interest,  except as set forth below.
Unless  and  until   Definitive   Certificates  are  issued  under  the  limited
circumstances  described herein, all references to actions by Certificateholders
with  respect to the Class A  Certificates  refer to  actions  taken by DTC upon
instructions from its Participants (as defined below), and all references herein
to distributions,  notices,  reports and statements to  Certificateholders  with
respect to the Class A Certificates refer to distributions, notices, reports and
statements to DTC or CEDE, as the registered holder of the Class A Certificates,
for distribution to Certificate Owners in accordance with DTC procedures.

     Holders of  Certificates  may hold their  Certificates  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'


                                      S-53
<PAGE>

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").

     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 certificates. 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").

     Certificate 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 Certificates may do so
only  through  Participants  and  Indirect  Participants.   In  addition,   such
Certificate  Owners will receive all  distributions of principal and interest on
the Class A Certificates from the Trustee or the applicable paying agent through
DTC and its  Participants.  Under a book-entry  format,  Certificateholders  may
receive payments after the related Distribution 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 Certificate  Owners.  The
only  "Certificateholder" (as such term is used in the Agreement) will be CEDE &
Co., as nominee of DTC, and the Certificate Owners will not be recognized by the
Trustee as  Certificateholders  under the Agreement.  Certificate Owners will be
permitted to exercise the rights of Certificate  Owners under the Agreement 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  Certificates  and is  required to
receive  and  transmit  distributions  of  principal  of  and  interest  on  the
Certificates.  Participants  and Indirect  Participants  with which  Certificate
Owners have accounts with respect to the Certificates  similarly are required to
make  book-entry  transfers  and receive and transmit such payments on behalf of
their respective Certificate Owners.


                                      S-54
<PAGE>

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

     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.

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


                                      S-55
<PAGE>

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

     The  Euroclear  Operator  is  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  certificates  to  specific  clearance  accounts.  The
Euroclear  Operator  acts  under  the  Terms  and  Conditions  only on behalf of
Euroclear  Participants,  and has no  record  of or  relationship  with  persons
holding through Euroclear Participants.

     Distributions  with respect to Certificates held through CEDEL or Euroclear
will be  credited  to the cash  accounts  of  CEDEL  Participants  or  Euroclear
Participants in accordance with the relevant  system's rules and procedures,  to
the extent received by 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
Certificateholder  under  the  Agreement  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.


                                      S-56
<PAGE>

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

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

     Certificates  initially  issued  in  book-entry  form  will  be  issued  as
Definitive  Certificates only if (i) DTC or the Depositor advises the Trustee in
writing  that  DTC is no  longer  willing  or able  to  properly  discharge  its
responsibilities  as nominee and depository with respect to the Certificates 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  under  the  Agreement  (an  "Event  of
Default"),  if holders of Class A  Certificates  evidencing not less than 51% of
the Voting  Rights  advise the  Trustee in writing  that the  continuation  of a
book-entry  system through DTC (or a successor  thereto) to the exclusion of any
physical  certificates  being issued to  Certificate  Owners is no longer in the
best interests of Certificate 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  Certificates for the Certificates.  Upon
surrender  by  DTC  of  the  certificate  or  certificates   representing   such
Certificates and instructions  for  reregistration,  the Trustee will issue such
Certificates in the form of Definitive Certificates,  and thereafter the Trustee
will recognize the holders of such Definitive Certificates as Certificateholders
under the  Agreement  and such  holders  of  Definitive  Certificates  will deal
directly with the Trustee with respect to transfers,  notices and distributions.
In the event  that  Definitive  Certificates  are issued or DTC ceases to be the
clearing  agency for the  Certificates,  the  Agreement  will  provide  that the
applicable Certificateholders will be notified of such event.

Pass-Through Rates

     The  "Pass-Through  Rate" on the Class A Certificates on each  Distribution
Date  will be a rate  per  annum  equal  to:  (i) in the case of the  Class  A-1
Certificates,  the lesser of 6.435% and the Available  Funds Cap Rate applicable
to such Distribution Date (the "Class A-1 Pass-Through  Rate"), (ii) in the case
of the Class A-2 Certificates,  the lesser of 6.745% and the Available Funds Cap
Rate applicable to such Distribution  Date (the "Class A-2 Pass-Through  Rate"),
(iii) in the case of the Class A-3  Certificates,  the  lesser of 7.020% and the
Available  Funds Cap Rate applicable to such  Distribution  Date (the "Class A-3
Pass-Through Rate"), (iv) in the case of the Class A-4 Certificates,  the lesser
of 7.390% and the Available Funds Cap Rate applicable to such  Distribution Date
(the  "Class  A-4  Pass-Through  Rate"),  and (v) in the case of the  Class  A-5
Certificates,  the lesser of 6.980% and the Available  Funds Cap Rate applicable
to such  Distribution Date (the "Class A-5 Pass-Through  Rate").  The "Available
Funds Cap Rate" as of any Distribution  Date shall be an amount,  expressed as a
per annum rate, equal to (a) the


                                      S-57
<PAGE>

aggregate  amount of interest due and  collected  (or  advanced) on the Mortgage
Loans for the related  Collection  Period minus the  aggregate of the  Servicing
Fee, the Trustee Fee and the premium with respect to the Policy  payable on such
Distribution  Date,  divided by (b) the Stated Principal Balance of the Mortgage
Loans immediately prior to such Distribution Date.

Interest Distributions

     Distributions in respect of interest on each Distribution Date will be made
concurrently: to the holders of the Class A-1 Certificates in an amount equal to
the Class A-1  Interest  Distribution  Amount,  to the  holders of the Class A-2
Certificates in an amount equal to the Class A-2 Interest  Distribution  Amount,
to the holders of the Class A-3 Certificates in an amount equal to the Class A-3
Interest Distribution Amount, to the holders of the Class A-4 Certificates in an
amount equal to the Class A-4 Interest Distribution Amount and to the holders of
the  Class  A-5  Certificates  in an  amount  equal to the  Class  A-5  Interest
Distribution Amount.

     The "Class A-1 Interest  Distribution  Amount" on any Distribution  Date is
equal to (i) interest  accrued during the related Interest Accrual Period on the
Class A-1 Certificate  Principal Balance  immediately prior to such Distribution
Date at the  Class A-1  Pass-Through  Rate,  reduced  pro rata (to not less than
zero) by any  shortfalls  resulting  from the  application of the Relief Act and
Prepayment Interest Shortfalls,  plus (ii) any shortfalls of Accrued Certificate
Interest from prior Interest Accrual Periods.

     The "Class A-2 Interest  Distribution  Amount" on any Distribution  Date is
equal to (i) interest  accrued during the related Interest Accrual Period on the
Class A-2 Certificate  Principal Balance  immediately prior to such Distribution
Date at the  Class A-2  Pass-Through  Rate,  reduced  pro rata (to not less than
zero) by any  shortfalls  resulting  from the  application of the Relief Act and
Prepayment Interest Shortfalls,  plus (ii) any shortfalls of Accrued Certificate
Interest from prior Interest Accrual Periods.

     The "Class A-3 Interest  Distribution  Amount" on any Distribution  Date is
equal to (i) interest  accrued during the related Interest Accrual Period on the
Class A-3 Certificate  Principal Balance  immediately prior to such Distribution
Date at the  Class A-3  Pass-Through  Rate,  reduced  pro rata (to not less than
zero) by any  shortfalls  resulting  from the  application of the Relief Act and
Prepayment Interest Shortfalls,  plus (ii) any shortfalls of Accrued Certificate
Interest from prior Interest Accrual Periods.

     The "Class A-4 Interest  Distribution  Amount" on any Distribution  Date is
equal to (i) interest  accrued during the related Interest Accrual Period on the
Class A-4 Certificate  Principal Balance  immediately prior to such Distribution
Date at the  Class A-4  Pass-Through  Rate,  reduced  pro rata (to not less than
zero) by any  shortfalls  resulting  from the  application of the Relief Act and
Prepayment Interest Shortfalls,  plus (ii) any shortfalls of Accrued Certificate
Interest from prior Interest Accrual Periods.

     The "Class A-5 Interest  Distribution  Amount" on any Distribution  Date is
equal to (i) interest  accrued during the related Interest Accrual Period on the
Class A-5


                                      S-58
<PAGE>

Certificate Principal Balance immediately prior to such Distribution Date at the
Class A-5  Pass-Through  Rate,  reduced  pro rata (to not less than zero) by any
shortfalls  resulting  from the  application  of the Relief  Act and  Prepayment
Interest  Shortfalls,  plus (ii) any shortfalls of Accrued Certificate  Interest
from prior Interest Accrual Periods.

     Distributions  of the  Interest  Distribution  Amount  will be made on each
Distribution  Date,  commencing with the first  Distribution  Date. The Interest
Accrual  Period for any  Distribution  Date is the  calendar  month  immediately
preceding  the  month  in  which  such   Distribution   Date  occurs,   and  all
distributions  of interest will be based on a 360-day year  consisting of twelve
30-day months.

     Subject  to the  terms  of  the  Policy,  any  shortfall  in  the  Interest
Distribution Amount for the Class A Certificates on any Distribution Date (other
than Relief Act Shortfalls and Prepayment  Interest  Shortfalls) will be covered
under the Policy.  Notwithstanding  the  foregoing,  if payments are not made as
required  under the Policy,  any such  interest  losses may be  allocated to the
Class A Certificates.

Principal Distributions on the Class A Certificates

     On each  Distribution  Date an amount equal to the  Principal  Distribution
Amount (defined below) will be distributed in the following order: first, to the
Holders  of the Class A-5  Certificates,  to the  extent of the least of (x) the
Principal  Distribution Amount, (y) the Class A-5 Certificate Principal Balance,
and (z) the Class A-5 Lockout Distribution Amount, second, to the Holders of the
Class A-1  Certificates  until the Class A-1 Certificate  Principal  Balance has
been reduced to zero, third, to the Holders of the Class A-2 Certificates  until
the Class A-2 Certificate Principal Balance has been reduced to zero, fourth, to
the  Holders  of the Class  A-3  Certificates  until  the Class A-3  Certificate
Principal  Balance has been reduced to zero,  fifth, to the Holders of the Class
A-4  Certificates  until the Class A-4  Certificate  Principal  Balance has been
reduced to zero, and sixth, to the Holders of the Class A-5  Certificates  until
the Class A-5 Certificate Principal Balance has been reduced to zero.

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

          (a) the excess of the Available  Distribution  Amount over the Accrued
     Certificate  Interest and any  shortfalls of Accrued  Certificate  Interest
     from previous Distribution Dates; 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


                                      S-59
<PAGE>

          substitution,  certain amounts representing a principal adjustment) as
          required by the 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 into the Distribution Account from the Redemption Account, if
          any;

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

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

               minus

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

     Notwithstanding the foregoing, as described under  "--Overcollateralization
Provisions" herein, no amounts will be distributed to the holders of the Class A
Certificates  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  Distribution  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
Distribution Date be (x) less than zero or (y) greater than the then outstanding
Class A Certificate Principal Balance.

     The "Available  Distribution  Amount" for the Class A Certificates  for any
Distribution 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 Trustee  during the related  Collection  Period,
after  deduction of the Servicing  Fee, the 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 Redemption Account and Interest Coverage Account, if any, (iii)
all Monthly  Advances with respect to the related Mortgage Loans received by the
Trustee for such Distribution Date and (iv) Prepayment Interest


                                      S-60
<PAGE>

Shortfalls  for such  Distribution  Date to the extent of the  Servicing Fee for
such Distribution Date.

Overcollateralization Provisions

     The Agreement  requires  that, on each  Distribution  Date, the Net Monthly
Excess Cashflow,  if any, be applied on such Distribution Date as an accelerated
payment of principal on the Class A Certificates, but only to the limited extent
hereafter described. The "Net Monthly Excess Cashflow" for any Distribution Date
is  equal  to the  excess  of (x) the  Available  Distribution  Amount  for such
Distribution Date over (y) the sum for such Distribution Date of (A) the Accrued
Certificate  Interest and any shortfalls  thereon  payable to the holders of the
Class A Certificates and (B) the amount described in clauses (b)(i)-(iii) of the
definition of Principal Distribution Amount.

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

               first, to the holders of the Class A Certificates 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 Certificates  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;

               fifth,  to the holders of the class of Class A  Certificates,  an
          amount equal to any shortfalls  resulting from the  application of the
          Relief Act with respect to the Mortgage  Loans or Prepayment  Interest
          Shortfalls; and

               sixth, to the holders of the Subordinate Certificates.

     With  respect to any  Distribution  Date,  the  excess,  if any, of (a) the
aggregate Stated Principal Balance of the Mortgage Loans  immediately  following
such Distribution Date over (b) the Class A Certificate  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 Distribution Date) is the "Subordinated  Amount" as of such Distribution
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
Certificateholders  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


                                      S-61
<PAGE>

Subordinated  Amount as of such Distribution  Date is a "Subordination  Increase
Amount."  The  required  level of the  Subordinated  Amount  with  respect  to a
Distribution  Date is the  "Required  Subordinated  Amount" with respect to such
Distribution Date.

     In the event that the Required  Subordinated  Amount is required to step up
on any  Distribution  Date,  the Agreement  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  Distribution  Date,  the  Agreement  provides that a portion of the
principal  which would  otherwise be  distributed  to the holders of the Class A
Certificates on such Distribution Date will be distributed to the holders of the
Subordinate  Certificates  on such  Distribution  Date.  This has the  effect of
decelerating  the  amortization  of the  Class A  Certificates  relative  to the
amortization of the Mortgage  Loans,  and of reducing the  Subordinated  Amount.
With  respect  to any  Distribution  Date,  the  excess,  if  any,  of  (a)  the
Subordinated  Amount over (b) the  Required  Subordinated  Amount is the "Excess
Subordinated  Amount".  If, on any  Distribution  Date, the Excess  Subordinated
Amount is, or, after taking into account all other  distributions  to be made on
such  Distribution  Date would be,  greater  than zero (i.e.,  the  Subordinated
Amount is or would be greater that the Required  Subordinated  Amount), then any
amounts  relating to  principal  which would  otherwise  be  distributed  to the
holders of the Class A Certificates  on such  Distribution  Date will instead be
distributed to the holders of the Subordinate 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 Distribution Date; such amount being the
"Subordination Reduction Amount" for such Distribution Date.

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 Trustee.

     Simultaneously  with the issuance of the Class A Certificates,  the Insurer
will  deliver  the Policy to the  Trustee  for the benefit of the holders of the
Class A  Certificates.  Under the  Policy,  the  Insurer  will  irrevocably  and
unconditionally  guarantee  on each  Distribution  Date to the  Trustee  for the
benefit of the holders of the Class A Certificates the full and complete payment
of Insured  Payments  with respect to the Class A  Certificates,  calculated  in
accordance  with the original terms of the Class A Certificates  when issued and
without regard to any amendment or  modification  of the Class A Certificates or
the Agreement except  amendments or modifications to which the Insurer has given
its prior written  consent.  "Insured  Payments"  shall mean with respect to the
Class A Certificates  as of any  Distribution  Date (i) any shortfall in amounts
available in the  Distribution  Account (as defined in the Agreement) to pay the
Interest Distribution Amount (other than Prepayment Interest Shortfalls) for the
related Interest Accrual Period,


                                      S-62
<PAGE>

(ii) the Remaining  Overcollateralization Deficit, if any, for such Distribution
Date and (iii) without  duplication of the amount  specified in clause (ii), the
Class  A  Certificate  Principal  Balance  to the  extent  unpaid  on the  final
Distribution Date or earlier termination of the Trust Fund pursuant to the terms
of the Agreement.  The Policy does not cover Relief Act Shortfalls or Prepayment
Interest Shortfalls.

     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  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  Certificates  is required to return  principal or interest  distributed
with  respect to a Class A  Certificate  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
Certificates 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
Certificates, in such form as is reasonably required by the Insurer and provided
to such holder of Class A Certificates by the Insurer,  irrevocably assigning to
the Insurer all rights and claims of such holder of Class A Certificates against
the debtor which made such preference  payment or otherwise with respect to such
preference  payment, or (ii) the date of Receipt by the Insurer from the Trustee
of the items  referred  to in clauses  (A),  (B) and (C) above if, at least four
Business  Days prior to such date of Receipt,  the Insurer  shall have  Received
written  notice from the Trustee  that such items were to be  delivered  on such
date and such date was specified in such notice. Such payment shall be disbursed
to the  receiver,  conservator,  debtor-in-possession  or trustee in  bankruptcy
named in the Order  and not to the  Trustee  or  holder of Class A  Certificates
directly  (unless  a holder of Class A  Certificates  has  previously  paid such
amount  to  the  receiver,  conservator,   debtor-in-possession  or  trustee  in
bankruptcy  named in the Order, in which case such payment shall be disbursed to
the  Trustee  for  distribution  to such  Certificateholder  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 Agreement.

     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 Distribution 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 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 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  Trustee  and the  Trustee  may submit an amended
notice.


                                      S-63
<PAGE>

     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 or in the city in which the corporate  trust office
of the Trustee is located, 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 Trustee
as provided in the Policy, whether or not such funds are properly applied by the
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
Certificate  Principal  Balance is zero,  plus such  additional  period,  to the
extent  specified  in the  Policy,  during  which  any  payment  on the  Class A
Certificates 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
Certificates to receive payments of principal and interest, as applicable,  with
respect  to  distributions  on the  Class A  Certificates  to the  extent of any
payment by the Insurer under the Policy. To the extent the Insurer makes Insured
Payments,  either directly or indirectly (as by paying through the Trustee),  to
the holders of the Class A  Certificates,  the Insurer will be subrogated to the
rights of the holders of the Class A Certificates,  as applicable,  with respect
to such  Insured  Payment  and shall be deemed to the extent of the  payments so
made to be a registered holder of Class A Certificates 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
Certificates, 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 Agreement,  unless an Insurer Default (defined
below)  exists,  the Insurer will be entitled to exercise  certain rights of the
holders   of  the  Class  A   Certificates,   without   the   consent   of  such
Certificateholders,  and the holders of the Class A  Certificates  may  exercise
such rights only with the prior written consent of the Insurer.


                                      S-64
<PAGE>

See "Pooling and  Servicing  Agreement--Voting  Rights" and  "--Certain  Matters
Regarding the Insurer" herein.

     The Depositor,  the Originator and the Insurer will enter into an Insurance
and  Indemnity  Agreement  (the  "Insurance  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 Fund. 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  Agreement and allow the Insurer,  among other  things,  to
direct the  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  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  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 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  Distribution Date its own funds, or
funds  in the  Certificate  Account  that  are  not  included  in the  Available
Distribution  Amount  for such  Distribution  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  Certificateholders,  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.


                                      S-65
<PAGE>

     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 Certificate  Account prior to the distributions on the Certificates.  In the
event the Servicer fails in its obligation to make any such advance, the Trustee
will be  obligated  to make any such  advance,  to the  extent  required  in the
Agreement.

Determination of Losses; Subordination

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

     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  Certificateholders 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 Trustee and
will be part of the Trust Fund.  The amount on deposit in the Interest  Coverage
Account,  including  reinvestment income thereon, will be used by the Trustee to
fund, on the initial  Distribution  Date, the amount of interest accruing at the
weighted average  Pass-Through Rate of all Class A Certificates on the amount by
which the aggregate Class A Certificate Principal Balance as of the Closing Date
exceeds the aggregate Stated Principal  Balance of the Initial Mortgage Loans as
of the Cut-off  Date.  Any amounts  remaining in the Interest  Coverage  Account
after the initial Distribution Date and not needed for such purpose will be paid
to the Seller and will not  thereafter  be  available  for  distribution  to the
Holders  of the  Class  A  Certificates.  The  Interest  Coverage  Account  will
terminate immediately following the first Distribution Date.

     Amounts on deposit in the  Interest  Coverage  Account  will be invested in
Eligible Investments.  The Interest Coverage Account will not be an asset of the
REMIC.

Redemption Account

     On the Closing Date, it is expected that  approximately  $11,574,321.39  of
Additional  Mortgage  Loans  will be  transferred  to the Trust  Fund.  See "The
Mortgage Pool - Conveyance of Additional Mortgage Loans." In the event that less
than such


                                      S-66
<PAGE>

amount of  Additional  Mortgage  Loans are  transferred  to the Trust  Fund,  an
aggregate cash amount equal to the excess of (i)  $11,574,321.39,  over (ii) the
aggregate Stated Principal Balances of the related Additional  Mortgage Loans as
of the respective  Cut-off Dates,  will be deposited by the Seller in an account
which will be in the name of, and  maintained  by, the  Trustee on behalf of the
Trust Fund (the "Redemption Account").  Any amounts on deposit in the Redemption
Account will be transferred by the Trustee on the first  Distribution  Date into
the Distribution  Account,  and will be distributed as a principal prepayment to
Certificateholders  then  entitled  to  distributions  of  principal.  See "Risk
Factors - The  Additional  Mortgage  Loans." Any  reinvestment  income earned on
amounts on  deposit in the  Redemption  Account  is  required  to be paid to the
Seller.  The  Redemption  Account  will  terminate  immediately  after the first
Distribution Date and will not be an asset of the REMIC.

                         POOLING AND SERVICING AGREEMENT

General

     The Certificates will be issued pursuant to the Agreement,  a form of which
is filed as an exhibit to the Registration  Statement.  A Current Report on Form
8-K relating to the Certificates  containing a copy of the Agreement as executed
will be filed by the  Depositor  with the  Securities  and  Exchange  Commission
within  fifteen  days of initial  issuance of the  Certificates.  The Trust Fund
created under the Agreement  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 Cut-off  Date,  together with any
proceeds  thereof,   (iii)  any  Mortgaged  Properties  acquired  on  behalf  of
Certificateholders  by  foreclosure or by deed in lieu of  foreclosure,  and any
revenues  received  thereon,  (iv) the rights of the Trustee under all insurance
policies required to be maintained  pursuant to the Agreement and (v) the rights
of the Seller under the Purchase Agreement and Assignment between the Seller and
the Originator. Reference is made to the Prospectus for important information in
addition  to that set  forth  herein  regarding  the Trust  Fund,  the terms and
conditions of the Agreement and the Class A Certificates. The definitive Class A
Certificates  will be  transferable  and  exchangeable  at the  corporate  trust
offices of the Trustee,  located in Charlotte,  North  Carolina.  The Originator
will provide to a prospective or actual  Certificateholder  without  charge,  on
written request, a copy (without exhibits) of the Agreement.  Requests should be
addressed to Emergent Mortgage Corp., 15 S. Main Street,  Suite 750, Greenville,
South Carolina 29606, Attn: Wade Hall.

Assignment of the Mortgage Loans

     The  Depositor  will deliver to the Trustee  with respect to each  Mortgage
Loan (i) the original  mortgage note endorsed without recourse to the Trustee to
reflect the  transfer of the Mortgage  Loan,  (ii) the  original  mortgage  with
evidence of recording  indicated thereon and (iii) an original assignment of the
mortgage in  recordable  form to the  Trustee,  reflecting  the  transfer 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


                                      S-67
<PAGE>

real  property   records.   The  Trustee,   concurrently  with  the  Depositor's
assignment,  will deliver the  Certificates to the Depositor in exchange for the
Mortgage Loans.

The Trustee

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

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

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 Certificates  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 Certificate Account and any escrow accounts.  The Servicer will be obligated
to offset any Prepayment  Interest  Shortfall on any Distribution Date (payments
made  by  the  Servicer  in  satisfaction  of  such  obligation,   "Compensating
Interest") to the extent of the Servicing Fee for such  Distribution  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  Agreement  and is entitled to
reimbursement  therefor as  provided in the  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-68
<PAGE>

Voting Rights

     With respect to any date of determination, the percentage of all the voting
rights (the "Voting Rights") allocated among holders of the Class A Certificates
and  of the  Subordinate  Certificates  will  be the  fraction,  expressed  as a
percentage,  the  numerator  of which  is the  aggregate  certificate  principal
balance (the  "Certificate  Principal  Balance") of all the Certificates of such
class then  outstanding  and the  denominator  of which is the aggregate  Stated
Principal  Balance of the Mortgage  Loans then  outstanding.  The Voting  Rights
allocated to each class of  Certificates  will be allocated among all holders of
each such class in proportion to the outstanding  Certificate  Principal Balance
of such  Certificates.  Unless an Insurer  Default  exists,  the Insurer will be
entitled to exercise certain voting and other rights of the holders of the Class
A Certificates. See "--Certain Matters Regarding the Insurer" herein.

Certain Matters Regarding the Insurer

     Pursuant to the terms of the  Agreement,  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 Certificates,
without the consent of such holders, and the holders of the Class A Certificates
may exercise such rights only with the prior written consent of the Insurer: (i)
the right to direct the Trustee to terminate the rights and  obligations  of the
Servicer under the 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  Trustee  pursuant to the  Agreement;  and (iv) the right to
institute  proceedings  against  the  Servicer  in the event of  default  by the
Servicer and refusal of the Trustee to institute such proceedings.  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 Certificates,  and, unless an
Insurer Default exists,  the Insurer's  consent will be required prior to, among
other  things,  (i) the  removal of the  Trustee,  (ii) the  appointment  of any
successor Trustee or Servicer or (iii) any amendment to the Agreement.

Termination

     The circumstances under which the obligations created by the Agreement will
terminate  in respect of the  Certificates  are  described  in "The  Pooling and
Servicing  Agreement--Termination;  Purchase  or Other  Disposition  of Mortgage
Loans and Contracts" in the  Prospectus.  The majority holder of the Subordinate
Certificates  and the  Insurer  will have the right to  purchase  all  remaining
Mortgage Loans and any properties acquired in respect thereof and thereby effect
termination of the Trust Fund and early  retirement of the  Certificates  on any
Distribution  Date  following the  Collection  Period during which the aggregate
principal  balance  of the  Mortgage  Loans and such  properties  at the time of
purchase is 10% or less, in the case of a purchase by the majority holder of the
Subordinate  Certificate,  or 5% or  less,  in the  case  of a  purchase  by the
Insurer, of


                                      S-69
<PAGE>

the aggregate Stated  Principal  Balance of the Mortgage Loans as of the Cut-off
Date. In the event the majority  holder of the  Subordinate  Certificates 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 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. In the
event the holder of the Subordinate  Certificates or the Insurer  exercises such
option,  the portion of the purchase price allocable to the Class A Certificates
will be, to the  extent of  available  funds  (including  funds  paid  under the
Policy), (i) 100% of the then outstanding Class A Certificate  Principal Balance
thereof,  plus  (ii) one  month's  interest  on the then  outstanding  Class A-1
Certificate  Principal  Balance thereof at the Class A-1 Pass-Through  Rate, one
month's interest on the then outstanding Class A-2 Certificate Principal Balance
at the Class A-2 Pass-Through Rate, one month's interest on the then outstanding
Class A-3 Certificate  Principal Balance of the Class A-3 Pass-Through Rate, one
month's interest on the then outstanding Class A-4 Certificate Principal Balance
at the  Class  A-4  Pass-Through  Rate  and one  month's  interest  on the  then
outstanding   Class  A-5  Certificate   Principal   Balance  at  the  Class  A-5
Pass-Through Rate plus (iii) any previously accrued but unpaid interest thereon.
No such termination  shall be permitted without the 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. In no
event will the trust created by the Agreement  continue beyond the expiration of
21 years from the death of the survivor of the persons named in the Agreement.

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

REMIC Election

     The  Trustee  will  cause an  election  to be made with  respect to certain
specified assets of the Trust Fund as a real estate mortgage  investment conduit
("REMIC") within the meaning of Code Section 860D. Dewey Ballantine, special tax
counsel,  will advise that,  in its opinion,  for federal  income tax  purposes,
assuming  the  REMIC  election  is made  and  compliance  with the  Pooling  and
Servicing  Agreement,  each class of Class A  Certificates  will be treated as a
"regular interest" in a REMIC.


                                      S-70
<PAGE>

     For federal income tax purposes,  regular  interests in a REMIC are treated
as debt instruments issued by the REMIC on the date on which those interests are
created,  and not as ownership  interests in the REMIC or its assets.  Owners of
Class A  Certificates  that  otherwise  report  income  under a cash  method  of
accounting  will be required to report income with respect to such  Certificates
under  an  accrual  method.  The  prepayment  assumption  that  will  be used in
determining  the rate of  accrual  of  original  issue  discount  on the Class A
Certificates is the "Prepayment  Assumption."  See "YIELD ON THE CERTIFICATES --
Weighted    Average   Lives"   herein   and   "Certain    Federal   Income   Tax
Consequences--REMIC  CERTIFICATES--Taxation  of  Regular  Certificates"  in  the
Prospectus.

     The Class A Certificates  will constitute:  (i) "real estate assets" within
the meaning of section 858(c)(5)(A) of the Internal Revenue Code (the "Code") if
held by a real estate investment  trust;  (ii) "qualified  mortgages" within the
meaning of section 860G(a)(3) of the Code or "permitted  investments" within the
meaning of section  860G(a)(5)  of the Code if held by a REMIC,  or (iii) assets
described  in  section  7701(a)(19)(C)(xi)  of the  Code if  held  by a  thrift.
Moreover, other special rules may apply to certain investors,  including dealers
in securities and dealers in notional principal contracts.  See "Certain Federal
Income  Tax   Consequences  --  REMIC   CERTIFICATES  --  Status  of  the  REMIC
Certificates in the Prospectus.

                                 USE OF PROCEEDS

     Substantially  all of the net proceeds to be received  from the sale of the
Class A Certificates  will be used by the Depositor to pay the purchase price of
the Mortgage Loans to the Seller, and to pay expenses connected with pooling the
Mortgage Loans and issuing the Certificates.

                              PLAN OF DISTRIBUTION

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

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


                                      S-71
<PAGE>

resale of Class A Certificates  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  Certificates,   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  Certificates.   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  Certificates  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 Certificates 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  Certificates  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  Fund  will  have been
acquired by the Depositor in a privately negotiated transaction with the Seller.

                                  LEGAL MATTERS

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

                                     EXPERTS

     The consolidated  balance sheets of Financial  Security  Assurance Inc. and
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  Certificates  that the Class A
Certificates be rated "AAA" by Standard & Poor's and "Aaa" by Moody's.


                                      S-72
<PAGE>

     The  ratings  of  Moody's  and  Standard  &  Poor's  assigned  to  mortgage
pass-through   certificates   address   the   likelihood   of  the   receipt  by
Certificateholders  of all  distributions to which such  Certificateholders  are
entitled.  The rating process addresses  structural and legal aspects associated
with the  Certificates,  including the nature of the underlying  mortgage loans.
The ratings assigned to mortgage pass-through  certificates 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  Certificates  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  Certificates.  The
ratings do not address the possibility  that  Certificateholders  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  Certificates  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 Certificates.

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

                                LEGAL INVESTMENT

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

     The Depositor makes no representations as to the proper characterization of
the Class A Certificates  for legal  investment or other purposes,  or as to the
ability of  particular  investors  to purchase  the Class A  Certificates  under
applicable  legal investment  restrictions.  These  uncertainties  may adversely
affect the liquidity of the Class A Certificates.  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  Certificates  constitute  legal  investments  for them.  See
"Legal Investment" in the Prospectus.


                                      S-73
<PAGE>

                              ERISA CONSIDERATIONS

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

     The Department of Labor has issued to Prudential Securities Incorporated an
individual prohibited  transaction  exemption,  Prohibited Transaction Exemption
90-32 (the  "Exemption"),  which  generally  exempts from the application of the
prohibited transaction provisions of Section 406(a), Section 406(b)(1),  Section
406(b)(2) and Section  407(a) of ERISA and the excise taxes imposed  pursuant to
Sections  4975(a)  and (b) of the Code,  certain  transactions  relating  to the
servicing  and  operation  of  pools  and  the  initial  purchase,  holding  and
subsequent  resale by Plans of certificates in pass-through  trusts that consist
of certain secured receivables, secured loans and other secured obligations that
meet the conditions and requirements of the Exemption.  The loans covered by the
Exemption include mortgage loans.

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

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

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

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

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

          (5) the sum of all payments made to and retained by the Underwriter in
     connection with the  distribution of the  certificates  represents not more
     than reasonable compensation for underwriting the certificates;  the sum of
     all  payments  made  to and  retained  by  the  Depositor  pursuant  to the
     assignment of the loans to the Trust Fund represents not more than the fair
     market value of such loans; the sum of all payments made to and retained by
     any Servicer  represents  not more than  reasonable  compensation  for such
     person's services under the Pooling and


                                      S-74
<PAGE>

     Servicing  Agreement and reimbursement of such person's reasonable expenses
     in connection therewith; and

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

     The Trust Fund must also meet the following requirements:

          (i) the corpus of the Trust Fund consists solely of assets of the type
     that have been included in other investment pools;

          (ii)  certificates in such other  investment  pools have been rated in
     one of the three highest  rating  categories of one of the National  Credit
     Rating  Agencies for at least one year prior to the 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 the Plan's acquisition of certificates.

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

     Prospective  Plan  investors  should  consult  with  their  legal  advisors
concerning the impact of ERISA and the Code, the applicability of the Exemption,
and the potential consequences in their specific circumstances,  prior to making
an investment in the Class A Certificates.  In addition,  prospective  investors
that are insurance  companies  should consult with their counsel with respect to
the United States Supreme Court case  interpreting the fiduciary  responsibility
rules of ERISA,  John  Hancock  Mutual Life  Insurance  Co. v. Harris  Trust and
Saving Bank, 114 S. Ct. 517 (1993). In John Hancock,


                                      S-75
<PAGE>

the  Supreme  Court ruled that assets  held in an  insurance  Company's  general
account  may be deemed to be "plan  assets"  for ERISA  purposes  under  certain
circumstances.  Moreover, each Plan fiduciary should determine whether under the
general  fiduciary  standards of  investment  procedure and  diversification  an
investment in the Class A Certificates is appropriate for the Plan,  taking into
account the overall  investment  policy of the Plan and the  composition  of the
Plan's investment portfolio.


                                      S-76
<PAGE>

                             Index of Defined Terms

Accrued Certificate Interest.................................................. 7
Additional Mortgage Loans..................................................cover
Agreement..................................................................cover
Available Distribution Amount................................................ 60
Available Funds Cap Rate.................................................. 6, 57
Balloon Loans................................................................ 21
Business Day..................................................................64
CEDE..........................................................................53
CEDEL......................................................................5, 53
CEDEL Participants............................................................54
Certificate Owners............................................................ 5
Certificate Principal Balance................................................ 69
Certificates.............................................................. cover
CII.......................................................................... 27
Class A Certificateholders................................................ cover
Class A Certificates...................................................... cover
Class A-1 Certificate Principal Balance........................................8
Class A-1 Certificates.................................................... cover
Class A-1 Interest Distribution Amount........................................58
Class A-1 Pass-Through Rate................................................6, 57
Class A-2 Certificate Principal Balance.................................... 8, 9
Class A-2 Certificates.................................................... cover
Class A-2 Interest Distribution Amount........................................58
Class A-2 Pass-Through Rate................................................6, 57
Class A-3 Certificate Principal Balance........................................9
Class A-3 Certificates.................................................... cover
Class A-3 Interest Distribution Amount........................................58
Class A-3 Pass-Through Rate................................................6, 57
Class A-4 Certificate Principal Balance........................................9
Class A-4 Certificates.................................................... cover
Class A-4 Interest Distribution Amount........................................58
Class A-4 Pass-Through Rate................................................6, 57
Class A-5 Certificate Principal Balance........................................9
Class A-5 Certificates.................................................... cover
Class A-5 Interest Distribution Amount........................................58
Class A-5 Lockout Distribution Amount..........................................9
Class A-5 Lockout Percentage.................................................. 9
Class A-5 Lockout Pro Rata Distribution Amount................................10
Class A-5 Pass-Through Rate................................................6, 57
Clearing Agency.............................................................. 53
Closing Date.................................................................. 2
Collection Period..............................................................6
Compensating Interest........................................................ 68
Cooperative.................................................................. 56
                                                                 

                                      S-77
<PAGE>

Cumulative Insurance Payments................................................ 60
Cut-off Date.................................................................. 2
D&P.......................................................................... 74
Debt Ratio....................................................................36
Depositaries.............................................................. 5, 54
Depositary....................................................................54
Depositor......................................................................2
Determination Date............................................................ 6
Distribution Date..........................................................cover
DTC............................................................................5
ERISA.................................................................... 17, 74
Euroclear..................................................................5, 53
Euroclear Operator............................................................56
Euroclear Participants........................................................56
Event of Default..............................................................57
Excess Subordinated Amount....................................................62
Exemption.................................................................... 74
Fitch........................................................................ 74
HEP.......................................................................... 48
Holders........................................................................5
Holdings......................................................................24
Home Equity Prepayment........................................................48
Indirect Participants........................................................ 54
Initial Mortgage Loans.................................................... cover
Insolvency Laws.............................................................. 22
Insurance Agreement.......................................................... 65
Insured Payment.............................................................. 12
Insured Payments..............................................................62
Insurer................................................................cover, 23
Insurer Default.............................................................. 69
Interest Accrual Period........................................................6
Interest Coverage Account......................................................3
Interest Distribution Amount.................................................. 7
Modeling Assumptions..........................................................48
Monthly Advance.............................................................. 65
Moody's...................................................................... 16
Mortgage Loan Division........................................................27
Mortgage Loans............................................................ cover
Mortgage Pool..............................................................cover
Mortgage Rate................................................................ 14
Mortgaged Properties.......................................................... 2
National Credit Rating Agencies.............................................. 74
Net Monthly Excess Cashflow.............................................. 10, 61
Order........................................................................ 63
Original Class A-1 Certificate Principal Balance.............................. 1
Original Class A-2 Certificate Principal Balance.............................. 1
                                                      

                                      S-78
<PAGE>

Original Class A-3 Certificate Principal Balance.............................. 1
Original Class A-4 Certificate Balance........................................ 1
Original Class A-5 Certificate Balance........................................ 1
Originator................................................................ cover
Overcollateralization Deficit..................................................8
Parent........................................................................26
Participants..................................................................54
Pass-Through Rate..........................................................5, 57
Piggy Back Mortgage Loans..............................................3, 23, 28
Plan..........................................................................74
Policy.................................................................... cover
Pooling and Servicing Agreement............................................cover
Prepayment Assumption........................................................ 48
Prepayment Interest Shortfalls................................................46
Prepayments.................................................................. 19
Principal Distribution Amount................................................ 59
Purchase and Assignment Agreement..........................................cover
Realized Losses.............................................................. 66
Receipt...................................................................... 63
Received......................................................................63
Record Date.................................................................. 13
Redemption Account............................................................ 4
Relief Act....................................................................46
Relief Act Shortfalls........................................................ 46
Remaining Overcollateralization Deficit...................................... 10
REMIC......................................................................cover
REMICs........................................................................70
Required Subordinated Amount..................................................62
Restricted Group..............................................................75
Retail Mortgage Loans........................................................ 37
Seller..................................................................cover, 2
Servicer...................................................................... 2
Servicing Fee................................................................ 11
SMMEA........................................................................ 16
Standard & Poor's............................................................ 16
Stated Principal Balance......................................................61
Subordinate Certificates.................................................. cover
Subordinated Amount.......................................................... 61
Subordination Increase Amount................................................ 62
Subordination Reduction Amount................................................62
Term of the Policy............................................................64
Terms and Conditions..........................................................56
Trust Fund................................................................ cover
Trustee....................................................................cover
Unaffiliated Seller's Agreement............................................cover
Underwriter................................................................cover


                                      S-79
<PAGE>

Voting Rights.................................................................69
Wholesale Mortgage Loans......................................................37


                                      S-80
<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 it is possible,  especially in the
case of Contracts with high Loan-to-Value Ratios at origination,


                                       22
<PAGE>

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
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


                                       41
<PAGE>

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 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 t 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  shar s
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  Securi ies 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 ser ices, 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
iscount 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
pass-through entity an affidavit that it is not a disqualified organization, and
(ii) during such period,  the  pass-through  entity has no actual knowledge that
the affidavit is false.

     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 entire y 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 Securiti s 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 Sec
rities.

     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 b 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 w th 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  bo d 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

     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, ncluding 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
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-servicer  must  represent  not more than  reasonable
     compensation  for such  person's  services  under the Pooling and Servicing
     Agreement  and  reimbursement  of  such  person's  reasonable  expenses  in
     connection there with;

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

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

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

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

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

   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...........................................  S-1
Risk Factors............................................................... S-18
The Insurer................................................................ S-23
The Servicer and the Originator............................................ S-26
Emergent Group, Inc........................................................ S-26
The Mortgage Pool.......................................................... S-27
Yield on the Certificates.................................................. S-46
Description of the Certificates............................................ S-52
Pooling and Servicing Agreement............................................ S-67
Certain Federal Income Tax Consequences.................................... S-70
Use of Proceeds............................................................ S-71
Plan of Distribution....................................................... S-71
Legal Matters.............................................................. S-72
Experts.................................................................... S-72
Ratings.................................................................... S-72
Legal Investment........................................................... S-73
ERISA Considerations....................................................... S-74
Index of Defined Terms..................................................... S-77
                                              
                                   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 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
                                     1997-2

                             Emergent Mortgage Corp.
                             (Servicer & Originator)

                              Prudential Securities
                          Secured Financing Corporation
                                   (Depositor)

                                  $121,209,000

          $41,500,000 Class A-1 Certificates, 6.435% Pass-Through Rate
          $32,500,000 Class A-2 Certificates, 6.745% Pass-Through Rate
          $13,000,000 Class A-3 Certificates, 7.020% Pass-Through Rate
          $22,209,000 Class A-4 Certificates, 7.390% Pass-Through Rate
          $12,000,000 Class A-5 Certificates, 6.980% Pass-Through Rate

               Emergent Home Equity Loan Pass-Through Certificates
                                  Series 1997-2

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

                       Prudential Securities Incorporated

                                  June 17, 1997

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



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