PRUDENTIAL SECURITIES SECURED FINANCING CORP
S-3/A, 1998-09-02
ASSET-BACKED SECURITIES
Previous: MBNA AMERICA BANK NATIONAL ASSOCIATION, 424B5, 1998-09-02
Next: PRUDENTIAL SECURITIES SECURED FINANCING CORP, 8-K, 1998-09-02




    As filed with the Securities and Exchange Commission on September 2, 1998
   
                                                      Registration No. 333-61939
    

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

                       SECURITIES AND EXCHANGE COMMISSION
                             Washington, D.C. 20549

                                ----------------
   
                    PRE-EFFECTIVE AMENDMENT NO.1 TO FORM S-3
    
                             REGISTRATION STATEMENT
                                      Under
                           THE SECURITIES ACT OF 1933

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

               PRUDENTIAL SECURITIES SECURED FINANCING CORPORATION
        (Exact name of registrant as specified in governing instruments)

 A Delaware Corporation                                      13-3526694
(State of Incorporation)                          (I.R.S. Identification Number)

                         One New York Plaza, 15th Floor
                            New York, New York 10292
                                 (212) 778-1000
                    (Address of principal executive offices)

                                 JOSEPH DONOVAN
               PRUDENTIAL SECURITIES SECURED FINANCING CORPORATION
                         ONE NEW YORK PLAZA, 15TH FLOOR
                            NEW YORK, NEW YORK 10292
                                 (212) 778-1000
                     (Name and address of agent for service)

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

                                   Copies to:
                              Chris DiAngelo, Esq.
                                Dewey Ballantine LLP
                           1301 Avenue of the Americas
                            New York, New York 10019

     Approximate date of commencement of proposed sale to the public:  From time
to time after this Registration Statement becomes effective.

     If the only  Securities  being  registered  on this Form are being  offered
pursuant to dividend or interest  reinvestment plans, please check the following
box.|_|

     If any of the Securities being registered on this form are to be offered on
a delayed or continuous  basis  pursuant to Rule 415 under the Securities Act of
1933, please check the following box.|X|

     If this Form is filed to  register  additional  securities  for an offering
pursuant to Rule 462(b) under the Securities Act, please check the following box
and list  the  Securities  Act  registration  statement  number  of the  earlier
effective registration statement for the same offering.|_|

     If this From is a  post-effective  amendment  filed pursuant to Rule 462(c)
under the  Securities  Act,  check the following box and list the Securities Act
registration  statement number of the earlier effective  registration  statement
for the same offering.|_|

     If delivery of the  prospectus is expected to be made pursuant to Rule 434,
please check the following box.|_|

                         CALCULATION OF REGISTRATION FEE
<TABLE>
<CAPTION>
====================================================================================================================================
                                                                Proposed Maximum       Proposed Maximum          
Title of Securities                         Amount being        Offering Price Per     Aggregate Offering    Amount of Registration
being Registered                            Registered          Unit(1)                Price(1)              Fee
- ------------------------------------------------------------------------------------------------------------------------------------
<S>                                         <C>                 <C>                    <C>                   <C>        
   
Mortgage Pass-Through Certificates          $750,000,000(2)     100%                   $750,000,000          $221,250.00(3)
    
====================================================================================================================================
</TABLE>
(1)  Estimated solely for the purpose of calculating the registration fee.

(2)  In accordance  with Rule 429 of the  Securities  and Exchange  Commission's
     Rules and  Regulations  under the Securities  Act of 1933, as amended,  the
     Prospectus  included herein is a combined  prospectus which also relates to
     the  Registrant's  Registration  Statement  on Form S-3  (Registration  No.
     333-27355) (the "Prior Registration  Statement").  The amount of securities
     eligible to be sold under the Prior Registration Statement  ($46,616,000.00
     as of  August 1,  1998)  shall  be  carried  forward  to this  Registration
     Statement.
   
(3)  $207,203.28  is paid pursuant to this  Pre-Effective  Amendment No. 1. $295
     was  paid   previously  in  connection   with  the  prior  filing  of  this
     Registration  Statement.   The  remaining  $13,751.72  of  such  amount  is
     attributable  to the amount  carried  forward  from the Prior  Registration
     Statement for which a filing fee in the amount of  $454,545.45  was paid at
     the time of registration.
    
                            -------------------------

     Pursuant to Rule 429 of the Securities and Exchange  Commission's Rules and
Regulations  under  the  Securities  Act of 1933,  as  amended,  the  Prospectus
contained  in this  Registration  Statement  also  relates  to the  Registrant's
Registration Statement on Form S-3 (333-27355).

     The Registrant  hereby amends this  Registration  Statement on such date or
dates as may be necessary to delay its effective date until the Registrant shall
file a  further  amendment  which  specifically  states  that  the  Registration
Statement shall  thereafter  become effective in accordance with Section 8(a) of
the  Securities  Act of 1933 or until the  Registration  Statement  shall become
effective on such date as the Commission,  acting pursuant to said Section 8(a),
may determine.

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

<PAGE>

FORM OF PROSPECTUS SUPPLEMENT
(To Prospectus Dated August __, 1998)
- --------------------------------------------------------------------------------
                                   [$-------]
                     [________] Mortgage Loan Trust [series]
                   [$_______] [_____%] Class A-1 Certificates
                   [$_______] [_____%] Class A-2 Certificates
                   [$_______] [_____%] Class A-3 Certificates
                   [$_______] [_____%] Class A-4 Certificates
                   [$_______] [_____%] Class A-5 Certificates
                   [$_______] [_____%] Class A-6 Certificates
                   [$_______] [_____%] Class A-7 Certificates
                   [$_______] [_____%] Class M-1 Certificates
                   [$_______] [_____%] Class M-2 Certificates
                   [$_______] [_____%] Class M-3 Certificates

               Mortgage Pass-Through Certificates, Series [series]
                              [__________________]
                                    Servicer
               PRUDENTIAL SECURITIES SECURED FINANCING CORPORATION
                                    Depositor

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

      The  [________]  Mortgage  Loan  Trust  [series],   Mortgage  Pass-Through
Certificates, Series [series] (the "Certificates") will consist of (i) the Class
A-1 Certificates,  the Class A-2 Certificates,  the Class A-3 Certificates,  the
Class A-4  Certificates the Class A-5  Certificates,  the Class A-6 Certificates
and the Class A-7 Certificates (collectively,  the "Class A Certificates" or the
"Senior  Certificates"),   (ii)  the  Class  M-1  Certificates,  the  Class  M-2
Certificates  and the  Class  M-3  Certificates  (collectively,  the  "Mezzanine
Certificates"),  (iii) the Class B  Certificates  (the "Class B  Certificates"),
(iv) the Class C Certificates  (the "Class C Certificates" and together with the
Mezzanine   Certificates   and  the  Class  B  Certificates,   the  "Subordinate
Certificates")  and (v) the Class R Certificates  (the "Class R  Certificates").
Only the Class A Certificates and the Mezzanine Certificates (collectively,  the
"Offered Certificates") are offered hereby.

      For a  discussion  of  significant  matters  affecting  investment  in the
Offered  Certificates,  see "Risk  Factors"  beginning  on page [___] herein and
beginning on page [__] in the Prospectus.

      The Certificates will represent undivided  beneficial  ownership interests
in a trust fund (the  "Trust  Fund")  consisting  of two pools,  (each,  a "Loan
Group") of fixed- and adjustable-rate,  closed-end, monthly pay, generally fully
amortizing mortgage loans (the "Mortgage Loans") secured by first or second lien
mortgages or deeds of trust (the "Mortgages") on one-to-four  family residential
properties (the "Mortgaged  Properties") held by [________]  Mortgage Loan Trust
[series]  (the  "Trust").  The Trust will be created  pursuant  to a Pooling and
Servicing   Agreement   (the   "Pooling   and   Servicing    Agreement")   among
[________________],  in its  capacity  as servicer  of the  Mortgage  Loans (the
"Servicer"),  [________________],  in its capacity as unaffiliated seller of the
Mortgage  Loans  (the  "Unaffiliated  Seller"),  Prudential  Securities  Secured
Financing  Corporation,  in its capacity as depositor of the Mortgage Loans (the
"Depositor"), and [________________], in its capacity as trustee (the "Trustee")
and in its capacity as backup servicer (the "Backup Servicer").  The obligations
of the Depositor,  the Unaffiliated Seller, the Trustee, the Backup Servicer and
the  Servicer  with  respect  to the  Certificates  will  be  limited  to  their
respective  contractual  obligations under the Pooling and Servicing  Agreement.
                                                  (Cover continued on next page)

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

THE OFFERED  CERTIFICATES WILL REPRESENT  BENEFICIAL INTERESTS IN THE TRUST FUND
ONLY AND DO NOT REPRESENT  INTERESTS IN OR  OBLIGATIONS  OF THE  DEPOSITOR,  THE
UNAFFILIATED  SELLER, THE SERVICER,  THE BACKUP SERVICER,  THE TRUSTEE OR ANY OF
THEIR  AFFILIATES.  NEITHER THE OFFERED  CERTIFICATES NOR THE MORTGAGE LOANS ARE
INSURED OR GUARANTEED BY ANY GOVERNMENTAL AGENCY. 

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

      The  Offered  Certificates  will be  purchased  by  Prudential  Securities
Incorporated (the  "Underwriter")  from the Depositor and will be offered by the
Underwriter  from  time to time in  negotiated  transactions  or  otherwise,  at
varying prices to be determined at the time of sale.  Proceeds to the Depositor,
including  accrued  interest,  are expected to be  approximately  [____]% of the
aggregate  principal  balance  of  the  Offered  Certificates  before  deducting
expenses payable by the Depositor  estimated to be $[_____].  See "Underwriting"
herein.

      The Offered  Certificates are offered subject to prior sale, when, as, and
if accepted by the  Underwriter  and  subject to the  approval of certain  legal
matters. It is expected that delivery of the Offered  Certificates in book-entry
form will be made on or about [date] only through the  facilities of DTC,  CEDEL
and Euroclear (each as defined herein).

                       Prudential Securities Incorporated

                The date of this Prospectus Supplement is [date]

<PAGE>

      Distributions on the Mezzanine Certificates,  the Class B Certificates and
the  Class C  Certificates  are  subordinate  to  distributions  on the  Class A
Certificates  to the  extent  described  herein.  Distributions  on the  Class B
Certificates,  the  Class C  Certificates  and  the  Class  R  Certificates  are
subordinate  to  distributions  on the Class A  Certificates  and the  Mezzanine
Certificates  to the extent  described  herein.  Distributions  of principal and
interest payable to each Class of the Offered  Certificates  will be made on the
[___] day of each  month or, if the [___] day is not a business  day,  the first
business day thereafter (each, a "Distribution Date"), beginning [date].

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

      Prior  to  their  issuance  there  has  been no  market  for  the  Offered
Certificates nor can there be any assurance that one will develop, or if it does
develop,  that it will  provide  the  Owners of the  Offered  Certificates  with
liquidity or will continue.  The Underwriter intends,  but is not obligated,  to
make a market in the Offered Certificates.

      The Certificates  offered by this Prospectus  Supplement will be part of a
separate series of Certificates  being offered by the Depositor  pursuant to its
Prospectus  dated August __, 1998 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.

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

      CERTAIN PERSONS  PARTICIPATING IN THIS OFFERING MAY ENGAGE IN TRANSACTIONS
THAT  STABILIZE,  MAINTAIN OR  OTHERWISE  AFFECT THE MARKET PRICE OF THE OFFERED
CERTIFICATES,  INCLUDING  PURCHASES OF OFFERED  CERTIFICATES  TO  STABILIZE  THE
MARKET PRICE AND THE  IMPOSITION  OF PENALTY BIDS.  FOR A  DESCRIPTION  OF THESE
ACTIVITIES SEE "UNDERWRITING" IN THIS PROSPECTUS SUPPLEMENT.

      UNTIL 90 DAYS AFTER THE DATE OF THIS  PROSPECTUS  SUPPLEMENT,  ALL DEALERS
EFFECTING TRANSACTIONS IN THE OFFERED CERTIFICATES, WHETHER OR NOT PARTICIPATING
IN THIS DISTRIBUTION, MAY BE REQUIRED TO DELIVER A PROSPECTUS SUPPLEMENT AND THE
PROSPECTUS TO WHICH IT RELATES. THIS IS IN ADDITION TO THE OBLIGATION OF DEALERS
TO DELIVER A PROSPECTUS  SUPPLEMENT AND PROSPECTUS  WHEN ACTING AS  UNDERWRITERS
AND WITH RESPECT TO THEIR UNSOLD ALLOTMENTS OR SUBSCRIPTIONS.

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

                              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 Offered  Certificates.  This Prospectus  Supplement and Prospectus 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 7
World Trade Center,  Ste. 1300, New York, New York 10048 and Northwestern Atrium
Center,  500 West Madison Street,  Suite 400,  Chicago,  Illinois  60661-2511 or
electronically through the Commission's Electronic Data Gathering,  Analysis and
Retrieval system at the Commission's web site at http://www.sec.gov.

                                REPORTS TO OWNERS

      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 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 in the related Trust Fund.  See
"Servicing  of the Mortgage  Loans and  Contracts -- Reports to the Trustee" and
"Evidence as to Compliance" in the Prospectus.  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, New York, New York
10292, Attention:__________________________.

<PAGE>

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

                                     SUMMARY

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

Trust:                       [________]   Mortgage  Loan  Trust  [series]  (the
                              "Trust").

The Certificates:             The  Mortgage  Pass-Through  Certificates,  Series
                              [series] (the  "Certificates") will consist of the
                              Offered  Certificates,  the  Class B  Certificates
                              (the   "Class  B   Certificates"),   the  Class  C
                              Certificates (the "Class C Certificates")  and the
                              Class R Certificates (the "Class R Certificates"),
                              each a "Class".  The  Certificates  will be issued
                              pursuant to a Pooling and Servicing Agreement (the
                              "Pooling and Servicing  Agreement") to be dated as
                              of [date],  among the Servicer,  the  Unaffiliated
                              Seller, the Depositor, the Backup Servicer and the
                              Trustee. Only the Offered Certificates are offered
                              hereby.

                              The   Certificates   will   represent   beneficial
                              undivided ownership interests in a trust fund (the
                              "Trust  Fund")  consisting of two pools (each such
                              pool,    a   "Loan    Group")    of   fixed-   and
                              adjustable-rate,    closed-end,    monthly    pay,
                              generally  fully  amortizing  mortgage  loans (the
                              "Mortgage  Loans") secured by first or second lien
                              mortgages or deeds of trust (the  "Mortgages")  on
                              one-to-four  family  residential  properties  (the
                              "Mortgaged  Properties")  to be  conveyed  to  the
                              Trust on the Closing Date.

Certificates Offered:         The "Class A  Certificates"  which  consist of the
                              Class    A-1    Certificates,    the   Class   A-2
                              Certificates,  the  Class  A-3  Certificates,  the
                              Class    A-4    Certificates,    the   Class   A-5
                              Certificates,  the Class A-6  Certificates and the
                              Class   A-7   Certificates   and  the   "Mezzanine
                              Certificates"  which  consist  of  the  Class  M-1
                              Certificates,  the Class M-2  Certificates and the
                              Class M-3 Certificates are offered hereby.

Certain Designations:         The  Class  A   Certificates   and  the  Mezzanine
                              Certificates   are  herein   referred  to  as  the
                              "Offered      Certificates."     The     Mezzanine
                              Certificates,  the  Class B  Certificates  and the
                              Class C Certificates are referred to herein as the
                              "Subordinate    Certificates."    The    Class   A
                              Certificates    (other    than   the   Class   A-6
                              Certificates),  the Mezzanine Certificates and the
                              Class B Certificates are collectively  referred to
                              as the 

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


                                      S-1
<PAGE>

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

                              "Fixed Rate Loan Group Certificates" and the Class
                              A-6   Certificates   are   referred   to  as   the
                              "Adjustable  Rate Loan  Group  Certificates."  The
                              Class   A-1   Certificates   and  the   Class  A-6
                              Certificates are  collectively  referred to herein
                              as the "Variable Rate Certificates."

Pass-Through Rates
and Balances:                 Each  Class of Offered  Certificates  will have an
                              original  Certificate  Principal  Balance and will
                              accrue  interest  at  a  rate  (the  "Pass-Through
                              Rate") as follows:

                                                           Pass-      Original
                                                          Through    Certificate
                                       Class                Rate       Balance
                              ----------------------     ---------   ----------
                              Class A-1 Certificates       (1)(2)    [$_______]
                              Class A-2 Certificates     [___%](2)   [$_______]
                              Class A-3 Certificates     [___%](2)   [$_______]
                              Class A-4 Certificates     [___%](2)   [$_______]
                              Class A-5 Certificates     [___%](2)   [$_______]
                              Class A-6 Certificates           (3)   [$_______]
                              Class A-7 Certificates     [___%](2)   [$_______]
                              Class M-1 Certificates     [___%](2)   [$_______]
                              Class M-2 Certificates     [___%](2)   [$_______]
                              Class M-3 Certificates     [___%](2)   [$_______]

                              (1) On  any  Distribution  Date,  the  "Class  A-1
                              Pass-Through  Rate"  will be equal to a rate equal
                              to the  sum of  one-month  LIBOR  plus  [__%]  per
                              annum.

                              (2) The  Pass-Through  Rate with respect to all of
                              the Offered Certificates, other than the Class A-6
                              Certificates,  will  on any  Distribution  Date be
                              equal to the lesser of (x) the  Pass-Through  Rate
                              for such  Class set forth  above and (y) the Fixed
                              Rate Group  Available Funds Cap Rate applicable to
                              such Distribution Date.

                              (3) On each  Distribution  Date,  the  "Class  A-6
                              Pass-Through  Rate"  will be equal to the least of
                              (x)  one-month  LIBOR  plus  [__%] per annum  (the
                              "Class A-6 Formula  Pass-Through  Rate"),  (y) the
                              Adjustable  Rate  Group  Available  Funds Cap Rate
                              applicable to such Distribution Date and (z) [__%]
                              per annum.

                              The excess, if any, of (x) the interest due on the
                              Class A-6  Certificates on any  Distribution  Date
                              calculated  at the Class A-6 Formula  Pass-Through
                              Rate  over (y) the  interest  due on the Class A-6
                              Certificates  calculated  at the  

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


                                      S-2
<PAGE>

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

                              Adjustable  Rate  Group  Available  Funds Cap Rate
                              applicable to such Distribution Date is the "LIBOR
                              Shortfall  Amount"  applicable  to the  Class  A-6
                              Certificates for such Distribution Date.

                              If,  on any  Distribution  Date,  there is a LIBOR
                              Shortfall   Amount,   certain  amounts   otherwise
                              distributable   with   respect   to  the  Class  C
                              Certificates and Class R Certificates will instead
                              be  allocated  to payment  of the LIBOR  Shortfall
                              Amount.  If the full amount of the LIBOR Shortfall
                              Amount is not paid on a  Distribution  Date,  then
                              the unpaid  amount  will be paid out of the Excess
                              Cashflow  Amount  (as  defined  herein).   If  the
                              Servicer   exercises  its  right  to  an  Optional
                              Termination   (as  defined   herein),   the  LIBOR
                              Shortfall  Amount  may not be paid  in  full.  The
                              ratings  of  the  Class  A-6  Certificates  do not
                              address the likelihood of the payment of any LIBOR
                              Shortfall Amount.

                              The "Fixed Rate Group  Available  Funds Cap Rate,"
                              as  of  any  Distribution   Date,  is  an  amount,
                              expressed  as a per  annum  rate on the  principal
                              amount of the Fixed Rate Group Certificates, equal
                              to (i)  the  sum of (x) the  aggregate  amount  of
                              interest due and collected (or advanced) on all of
                              the  Mortgage  Loans in the Fixed  Rate Loan Group
                              for  the  related  Remittance  Period  and (y) the
                              excess of (A) the aggregate amount of interest due
                              and collected (or advanced) on all of the Mortgage
                              Loans in the  Adjustable  Rate Loan  Group for the
                              related  Remittance  Period over (B) the aggregate
                              of the  Servicing Fee and the Trustee Fee, in each
                              case  relating to the  Adjustable  Rate Loan Group
                              and  such   Distribution   Date  and  the  Current
                              Interest   with   respect   to   the   Class   A-6
                              Certificates for such Distribution Date minus (ii)
                              the aggregate of the Servicing Fee and the Trustee
                              Fee, in each case  relating to the Fixed Rate Loan
                              Group, on such Distribution Date.

                              The  "Adjustable  Rate Group  Available  Funds Cap
                              Rate," as of any Distribution  Date, is an amount,
                              expressed  as a per annum  rate,  equal to (i) the
                              sum of (x) the  aggregate  amount of interest  due
                              and collected (or advanced) on all of the Mortgage
                              Loans in the  Adjustable  Rate Loan  Group for the
                              related  Remittance  Period  and (y) the excess of
                              (A)  the  aggregate  amount  of  interest  due and
                              collected  (or  advanced)  on all of the  Mortgage
                              Loans in the Fixed Rate Loan Group for the related
                              Remittance  Period over (B) the  aggregate  of the
                              Servicing  Fee and the  Trustee  Fee, in each case
                              relating  to the Fixed  Rate  Loan  Group and such

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


                                      S-3
<PAGE>

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

                              Distribution  Date and the Current  Interest  with
                              respect to the  Offered  Certificates  (other than
                              the Class A-6  Certificates) for such Distribution
                              Date minus (ii) the aggregate of the Servicing Fee
                              and the Trustee Fee, in each case  relating to the
                              Adjustable Rate Loan Group,  on such  Distribution
                              Date.

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

Unaffiliated Seller:          [________________],     a    [__________]     (the
                              "Unaffiliated Seller").

Servicer:                     [________________],     a    [__________]     (the
                              "Servicer").  The Servicer's  principal  executive
                              offices  are located at  [address],  and its phone
                              number is  [number].  The  Mortgage  Loans will be
                              serviced by the  Sub-Servicer  (as defined herein)
                              pursuant  to  a   Sub-Servicing   Agreement   (the
                              "Sub-Servicing  Agreement")  between the  Servicer
                              and the Sub-Servicer.

Sub-Servicer:                 [_______________],    a   [_______________]   (the
                              "Sub-Servicer").   THE  SUB-SERVICER's   principal
                              executive  offices are located at  [address],  and
                              its phone number is [number].

Trustee and Backup Servicer:  [________________], a national banking association
                              (the "Trustee"). The Trustee's principal executive
                              offices are located at [address].

Originators:                  Any entity from which the Unaffiliated  Seller, on
                              or prior to the Closing  Date,  acquires  Mortgage
                              Loans is an "Originator"  of the related  Mortgage
                              Loans for purposes of this Prospectus  Supplement.
                              A substantial  portion of the Mortgage  Loans were
                              purchased  by the  Unaffiliated  Seller  as a pool
                              (the "Purchased Pool") from a well-known  mortgage
                              originator (the "Independent  Originator") and the
                              remainder were  originated by, and purchased from,
                              the Unaffiliated Seller's correspondents under its
                              [underwriting  program].  On the Closing Date, the
                              Unaffiliated  Seller will sell the Mortgage  Loans
                              to the Depositor  and the  Depositor  will deposit
                              the Mortgage Loans into the Trust.

Cut-Off Date:                 The  close of  business  on [date]  (the  "Cut-Off
                              Date").

Closing Date:                 On  or  about  [date]  (such  date,  the  "Closing
                              Date").

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


                                      S-4
<PAGE>

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

Final Scheduled Distribution
Dates:                        The  Final  Scheduled  Distribution  Date  for the
                              Offered Certificates is as follows:

                                                            Final Scheduled
                                      Class                Distribution Date
                              -----------------------   -----------------------

                              Class A-1 Certificates:
                              Class A-2 Certificates:
                              Class A-3 Certificates:
                              Class A-4 Certificates:
                              Class A-5 Certificates:
                              Class A-6 Certificates:
                              Class A-7 Certificates:
                              Class M-1 Certificates:
                              Class M-2 Certificates:
                              Class M-3 Certificates:

                              Each such date has been  calculated  as  described
                              under "Prepayment and Yield Considerations." It is
                              expected  that the actual last  Distribution  Date
                              for  each   Class  of   Certificates   will  occur
                              significantly  earlier  than such Final  Scheduled
                              Distribution  Dates.  See  "Prepayment  and  Yield
                              Considerations" herein.

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

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

                              General.  The Original Aggregate Principal Balance
                              of the Mortgage  Loans to be conveyed to the Trust
                              on  the  Closing  Date  is  $_______________.  The
                              Mortgage Loans consist of closed-end, monthly pay,
                              generally  fully  amortizing  mortgage  loans (the
                              "Mortgage  Loans") secured by first or second lien
                              mortgages or deeds of trust (the  "Mortgages")  on
                              one-to-four  family  residential  properties  (the
                              "Mortgaged Properties").

                              The Mortgage  Loans will be divided into two pools
                              (each,  a "Loan  Group")  of loans.  One pool will
                              consist  of only  fixed-rate  Mortgage  Loans (the
                              "Fixed  Rate Loan  Group") and the other pool will

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


                                      S-5
<PAGE>

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

                              consist  of only  adjustable-rate  Mortgage  Loans
                              (the "Adjustable Rate Loan Group").

                              The  Mortgage  Loans  are not  insured  by  either
                              primary or pool mortgage insurance  policies.  The
                              Mortgage Loans are not guaranteed by the Servicer,
                              the   Unaffiliated   Seller,   the  Trustee,   the
                              Depositor,   any   Originator   or  any  of  their
                              respective  affiliates  or any other  person.  The
                              Mortgage  Loans are required to be serviced by the
                              Servicer  in  accordance  with  the  terms  of the
                              Pooling   and   Servicing   Agreement   and   with
                              reasonable  care,  using that  degree of skill and
                              attention that the Servicer exercises with respect
                              to comparable  mortgage loans that it services for
                              itself and others.  See "The Pooling and Servicing
                              Agreement" herein.

                              Fixed Rate Loan Group.  The  Mortgage  Loans to be
                              included  in the Fixed Rate Loan Group  consist of
                              _____   fixed-rate   Mortgage   Loans  secured  by
                              Mortgages  on  single-family  homes  (which may be
                              condominiums,  manufactured  homes or  one-to-four
                              family    residences),     including    investment
                              properties,  _____%,  _____%, _____% and _____% by
                              principal  balance of Mortgage  Loans in the Fixed
                              Rate Loan  Group as of the  Cut-Off  Date of which
                              are   located   in   the   states   of   ________,
                              ______________,  ______________ and _____________,
                              respectively.  The fixed-rate Mortgage Loans to be
                              included  in the Fixed Rate Loan Group are secured
                              by Mortgages of which ______% by principal balance
                              of Mortgage  Loans in the Fixed Rate Loan Group as
                              of the Cut-Off  Date are first lien  mortgages  or
                              deeds of trust and ____% by  principal  balance of
                              Mortgage  Loans in the Fixed Rate Loan Group as of
                              the  Cut-Off  Date  are  secured  by  second  lien
                              mortgages  or deeds of  trust.  As of the  Cut-Off
                              Date,  the  Mortgage  Loans in the Fixed Rate Loan
                              Group  had  an  aggregate   principal  balance  of
                              $_______________.

                              ________% by principal  balance of Mortgage  Loans
                              in the  Fixed  Rate Loan  Group as of the  Cut-Off
                              Date were  purchased  by the  Unaffiliated  Seller
                              from  the  Independent   Originator.   ______%  by
                              principal  balance of Mortgage  Loans in the Fixed
                              Rate  Loan  Group  as of  the  Cut-Off  Date  were
                              mortgage loans newly originated by  correspondents
                              under  the  Unaffiliated  Seller's   [underwriting
                              program] and purchased by the Unaffiliated  Seller
                              through an affiliate.

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


                                      S-6
<PAGE>

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

                              The  Combined  Loan-to-Value  Ratio  ("CLTV") of a
                              Mortgage Loan is equal to the ratio  (expressed as
                              a percentage)  of (x) the sum of the (i) principal
                              balance  of the  Mortgage  Loan as of the  Cut-Off
                              Date and (ii) the outstanding  principal  balances
                              of any senior mortgage loans (computed at the date
                              of   origination  of  the  Mortgage  Loan  or,  if
                              available,  the current principal  balance) to (y)
                              the appraised  value of the Mortgaged  Property at
                              the time of  origination  of the Mortgage Loan or,
                              with  respect to Mortgage  Loans in the  Purchased
                              Pool,  a more  recent  broker  price  opinion,  if
                              available.

                              The weighted average CLTV of the Mortgage Loans in
                              the   Fixed   Rate  Loan   Group  was   ________%.
                              _________% by principal  balance of Mortgage Loans
                              in the  Fixed  Rate Loan  Group as of the  Cut-Off
                              Date require  monthly  payments of principal  that
                              will fully  amortize the  Mortgage  Loans by their
                              respective   maturity   date,   and   _______%  by
                              principal  balance of Mortgage  Loans in the Fixed
                              Rate Loan Group as of the Cut-Off Date are Balloon
                              Loans (as defined  herein).  The weighted  average
                              remaining term to stated maturity was ____ months,
                              with a range from ____ months to ____ months.  The
                              average principal balance of the Mortgage Loans in
                              the Fixed Rate Loan Group was $____________,  with
                              a range from $_____________ to $____________.

                              All of the  Mortgage  Loans in the Fixed Rate Loan
                              Group have interest rates (each a "Mortgage Rate")
                              that are fixed (the "Fixed Rate Mortgage  Loans").
                              The  Mortgage  Rates of the  Fixed  Rate  Mortgage
                              Loans ranged from _____% to _____% per annum, with
                              a weighted  average Mortgage Rate of ________% per
                              annum.   As  of  the  Cut-Off  Date,   ______%  by
                              principal  balance of Mortgage  Loans in the Fixed
                              Rate  Loan  Group  as of  the  Cut-Off  Date  have
                              Mortgage  Rates  which  "step up" after an initial
                              period following origination. These Mortgage Loans
                              have fixed Mortgage Rates which are increased by a
                              weighted  average  margin of _________%  (one such
                              Mortgage Loan "steps-up" by ____%).

                              Adjustable Rate Loan Group.  The Mortgage Loans to
                              be  included  in the  Adjustable  Rate Loan  Group
                              consist of _______ adjustable-rate Mortgage Loans,
                              secured by Mortgages on single-family homes (which
                              may  be   condominiums,   manufactured   homes  or
                              one-to-four    family    residences),    including
                              investment properties, ________%, ______%, ______%
                              and ______% by principal balance of Mortgage Loans

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


                                      S-7
<PAGE>

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

                              in  the  Adjustable  Rate  Loan  Group  as of  the
                              Cut-Off Date of which are located in the states of
                              ______________,  _____________, ______________ and
                              _______________, respectively. All of the Mortgage
                              Loans to be included in the  Adjustable  Rate Loan
                              Group are  secured  by  Mortgages  which are first
                              lien  mortgages  or  deeds  of  trust.  As of  the
                              Cut-Off Date, the Mortgage Loans in the Adjustable
                              Rate Loan Group had an aggregate principal balance
                              of $-----------------.

                              ______% by principal  balance of Mortgage Loans in
                              the  Adjustable  Rate Loan Group as of the Cut-Off
                              Date were  purchased  by the  Unaffiliated  Seller
                              from  the  Independent  Originator.   _______%  by
                              principal   balance  of  Mortgage   Loans  in  the
                              Adjustable  Rate Loan Group as of the Cut-Off Date
                              were   mortgage   loans   newly    originated   by
                              correspondents  under  the  Unaffiliated  Seller's
                              [underwriting   program]  and   purchased  by  the
                              Unaffiliated Seller through an affiliate.

                              The weighted average CLTV of the Mortgage Loans in
                              the Adjustable Rate Loan Group was ______%. All of
                              the Mortgage  Loans  require  monthly  payments of
                              principal  that will fully  amortize  the Mortgage
                              Loans  by  their  respective  maturity  date.  The
                              weighted average remaining term to stated maturity
                              was ____  months,  with a range from ___ months to
                              ____ months.  The average principal balance of the
                              Mortgage Loans in the  Adjustable  Rate Loan Group
                              was $____________, with a range from $____________
                              to $_________________.

                              All of the Mortgage Loans in the  Adjustable  Rate
                              Loan Group have Mortgage Rates that are adjustable
                              (the  "Adjustable  Rate  Mortgage   Loans").   The
                              Mortgage  Rates on the  Adjustable  Rate  Mortgage
                              Loans ranged from _____% to _____% per annum, with
                              a  weighted  average  Mortgage  Rate of _____% per
                              annum.  The  Adjustable  Rate  Mortgage  Loans had
                              gross margins ranging from _____% to _____%,  with
                              a  weighted   average   gross  margin  of  _____%;
                              lifetime rate caps, ranging from _____% to _____%,
                              with  a  weighted  average  lifetime  rate  cap of
                              _____% (for the  Adjustable  Rate  Mortgage  Loans
                              which have caps); and lifetime rate floors ranging
                              from  _____% to _____%,  with a  weighted  average
                              lifetime  rate  floor of _____%  (where  the gross
                              margin was used for Adjustable Rate Mortgage Loans
                              without floors).

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


                                      S-8
<PAGE>

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

Distributions, Generally:     Distributions on the Certificates  will be made on
                              the twenty-fifth day of each calendar month, or if
                              such  day  is  not  a  business   day,   the  next
                              succeeding  business  day (each,  a  "Distribution
                              Date") commencing [date], to the Owners of record.
                              See  "Description  of the Offered  Certificates --
                              General"  herein.  The  Owners of record  shall be
                              such  Owners  as of the last  day of the  calendar
                              month immediately  preceding the calendar month in
                              which such  Distribution  Date occurs,  (except in
                              the case of the [________] Distribution Date which
                              shall be such  Owners as of the close of  business
                              on the Closing  Date) whether or not such day is a
                              business day (each a "Record Date"). Distributions
                              to an Owner will be made in an amount equal to the
                              product of such  Owner's  Percentage  Interest (as
                              defined  herein)  and the  amount  distributed  in
                              respect of such Owner's Class of  Certificates  on
                              such Distribution Date.

                              The  "Percentage   Interest"  represented  by  any
                              Certificate   will  be  equal  to  the  percentage
                              obtained  by  dividing  the  original  Certificate
                              Principal  Balance  of  such  Certificate  by  the
                              original  Certificate  Principal  Balance  of  all
                              Certificates of the same Class.  The  "Certificate
                              Principal  Balance" of any Certificate is equal to
                              the principal  balance of such  Certificate on the
                              date  of  issuance   less  any  amounts   actually
                              distributed  to the Owner of such  Certificate  on
                              account  of   principal   or   allocated  to  such
                              Certificate  on  account  of  Realized  Losses (as
                              defined herein).

Distributions of Interest:    For each Distribution  Date, the interest due with
                              respect to the  Offered  Certificates  (other than
                              the  Variable  Rate   Certificates)  will  be  the
                              interest which has accrued  thereon at the related
                              Pass-Through   Rate  during  the  calendar   month
                              immediately  preceding  the  month  in  which  the
                              Distribution Date occurs and the interest due with
                              respect to the Variable Rate  Certificates will be
                              the  interest  which has  accrued  thereon  at the
                              related  Pass-Through  Rate during the period from
                              the [___] day of the month  immediately  preceding
                              the month in which such  Distribution  Date occurs
                              (or  the   Closing   Date  with   respect  to  the
                              [________]  Distribution  Date) to the [__] day of
                              the month in which such  Distribution Date occurs.
                              Each  period  referred  to in the  prior  sentence
                              relating   to  the  accrual  of  interest  is  the
                              "Accrual Period" for the Offered Certificates.

                              On each Distribution  Date, to the extent of funds
                              available for interest  distributions as described
                              herein   under   "Description   of   the   Offered

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


                                      S-9
<PAGE>

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

                              Certificates -- Interest  Distributions," interest
                              will be distributed  with respect to each Class of
                              Offered  Certificates  in an  amount  equal to the
                              interest accrued on the related Class  Certificate
                              Principal  Balance for the related  Accrual Period
                              at the related Pass-Through Rate (such amount, the
                              "Current Interest").

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

Distributions of Principal:   On each Distribution  Date, to the extent of funds
                              available for principal distributions as described
                              herein   under   "Description   of   the   Offered
                              Certificates    --    Principal    Distributions,"
                              principal will be distributed with respect to each
                              Class of Offered  Certificates  then  entitled  to
                              receive distributions of principal in an aggregate
                              amount for all such Classes equal to the Principal
                              Distribution Amount for such Distribution Date.

                              The  "Principal   Distribution   Amount"  for  any
                              Distribution  Date  will  equal the sum of (i) the
                              Aggregate  Collected  Principal  Amount  (and with
                              respect  to  any  Distribution  Date  on  which  a
                              Trigger   Event  is  not  in   effect,   less  the
                              Overcollateralization  Reduction  Amount,  if any)
                              and (ii) the Extra Principal  Distribution Amount,
                              if any,  for  such  Distribution  Date.  As to any
                              Distribution   Date,  the   "Aggregate   Collected
                              Principal  Amount" will equal the aggregate of the
                              Collected  Principal  Amounts with respect to each
                              of the  Loan  Groups  for the  related  Remittance
                              Period.

                              The   "Collected   Principal   Amount"   for   any
                              Distribution  Date and Loan  Group  will equal the
                              sum   of   the    following    amounts    (without
                              duplication):

                                   (a) the  principal  portion of all  scheduled
                                   and  unscheduled  (other  than the  principal
                                   portion of any prepaid  installments) monthly
                                   payments on the  Mortgage  Loans in such Loan
                                   Group  due  during  the  related   Remittance
                                   Period,  to the extent  actually  received by
                                   the  Trustee  on  or  prior  to  the  related
                                   Remittance  Date  or to the  extent  actually
                                   advanced  by the  Servicer on or prior to the

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


                                      S-10
<PAGE>

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

                                   related   Remittance   Date   including   the
                                   principal  portion  of all full  and  partial
                                   principal  prepayments made by the respective
                                   Mortgagors  during  the  related   Remittance
                                   Period;

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

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

                                   (d)  Net  Liquidation  Proceeds  (as  defined
                                   herein) to the extent received by the Trustee
                                   on or prior to the  related  Remittance  Date
                                   for each  Mortgage  Loan in such  Loan  Group
                                   which  became  a  Liquidated   Mortgage  Loan
                                   during the related Remittance Period; and

                                   (e) the  proceeds  received by the Trustee of
                                   any  termination  of the Trust (to the extent
                                   such proceeds relate to principal).

                              A  "Liquidated  Mortgage  Loan" is, in general,  a
                              defaulted  Mortgage  Loan as to which the Servicer
                              has determined in its reasonable judgment that all
                              amounts   that  it  expects  to  recover  on  such
                              Mortgage  Loan have been  recovered  (exclusive of
                              any possibility of a deficiency judgment).

                              As    to    any     Distribution     Date,     the
                              "Overcollateralization  Reduction  Amount"  is  an
                              amount  equal to the lesser of (x) the excess,  if
                              any, of (i) the  Overcollateralization  Amount for
                              such  Distribution Date (assuming that 100% of the
                              Aggregate    Collected    Principal    Amount   is
                              distributed    as   principal   on   the   Offered
                              Certificates on such Distribution  Date) over (ii)

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


                                      S-11
<PAGE>

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

                              the Required Overcollateralization Amount for such
                              Distribution Date and (y) the Aggregate  Collected
                              Principal Amount for such Distribution Date.

                              The "Extra  Principal  Distribution  Amount"  with
                              respect  to any  Distribution  Date  is an  amount
                              equal to the lesser of (i) the Overcollaterization
                              Deficiency  Amount for such  Distribution Date and
                              (ii)  the   Excess   Interest   Amount   for  such
                              Distribution Date.

Credit Enhancement:           The credit enhancement provided for the benefit of
                              the Owners of the Offered Certificates consists of
                              (x) subordination of the Subordinate Certificates,
                              (y) the  application of the Excess Interest Amount
                              to   fund    Realized    Losses    and   (z)   the
                              overcollateralization  mechanics which utilize the
                              internal cash flows of the Trust.

                              Subordination of the Subordinate Certificates. The
                              rights   of  the   Owners   of   the   Subordinate
                              Certificates  and  the  Class  R  Certificates  to
                              receive distributions with respect to the Mortgage
                              Loans   will  be   subordinated,   to  the  extent
                              described  herein,  to the rights of the Owners of
                              the Class A Certificates.  This  subordination  is
                              intended  to  enhance  the  likelihood  of regular
                              receipt by the Owners of the Class A  Certificates
                              of the full  amount of their  monthly  payments of
                              interest and  principal  and to afford such Owners
                              protection  against  Realized Losses on Liquidated
                              Mortgage Loans.

                              In addition, the rights of the Owners of the Class
                              M-2 Certificates,  the Class M-3 Certificates, the
                              Class B Certificates, the Class C Certificates and
                              the Class R Certificates are subordinated,  to the
                              extent  described  herein,  to the  rights  of the
                              Owners of the Class A  Certificates  and the Class
                              M-1 Certificates.  The rights of the Owners of the
                              Class M-3 Certificates,  the Class B Certificates,
                              the   Class  C   Certificates   and  the  Class  R
                              Certificates  are  subordinated,   to  the  extent
                              described  herein,  to the rights of the Owners of
                              the  Class  A  Certificates   and  the  Class  M-1
                              Certificates and the Class M-2  Certificates.  The
                              rights of the Owners of the Class B  Certificates,
                              the   Class  C   Certificates   and  the  Class  R
                              Certificates  are  subordinated,   to  the  extent
                              described  herein,  to the rights of the Owners of
                              the  Class  A   Certificates   and  the  Mezzanine
                              Certificates. Pursuant to the terms of the Pooling
                              and  Servicing  Agreement,  distributions  to  the
                              Owners  of the Class C  Certificates  will be made
                              only in periods in which (x) all  Realized  Losses

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


                                      S-12
<PAGE>

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

                              have    been    fully    funded    and   (y)   the
                              Overcollateralization   Amount   is  equal  to  or
                              greater  than the  Required  Overcollateralization
                              Amount applicable to such period.

                              Application of Realized Losses. To the extent that
                              the Net  Liquidation  Proceeds with respect to any
                              Liquidated Mortgage Loan are less than 100% of the
                              principal  balance  thereof,  such  shortfall is a
                              "Realized Loss".  "Net  Liquidation  Proceeds" are
                              any  amounts   (including   the  proceeds  of  any
                              Insurance  Policy)  recovered  by the  Servicer in
                              connection with a Liquidated Loan, net of expenses
                              which are incurred by the  Servicer in  connection
                              with  the  liquidation  and  net  of  unreimbursed
                              Servicing   Advances,   unreimbursed   Delinquency
                              Advances  and accrued and unpaid  Servicing  Fees.
                              The Collected  Principal  Amount  includes the Net
                              Liquidation   Proceeds  in  respect  of  principal
                              received upon liquidation of a Liquidated Mortgage
                              Loan.  If such Net  Liquidation  Proceeds are less
                              than the unpaid principal balance of such Mortgage
                              Loan,  the Pool Balance will decline more than the
                              aggregate Class  Certificate  Principal Balance of
                              the Offered  Certificates.  If such  difference is
                              not  covered  by the  application  of  the  Excess
                              Interest   Amount  or  the   Overcollateralization
                              Amount, the Class of Class M Certificates or Class
                              B Certificates  then  outstanding  with the lowest
                              priority Class designation will bear such loss.

                              If, following the  distributions on a Distribution
                              Date, the aggregate  Certificate Principal Balance
                              of  the  Offered  Certificates  exceeds  the  Pool
                              Balance,     i.e.,    the     Certificates     are
                              undercollateralized,    the   Class    Certificate
                              Principal  Balance  of the  Class  of  Subordinate
                              Certificates  then  outstanding  with  the  lowest
                              priority Class  designation will be reduced by the
                              amount of such  excess.  Any such  reduction  will
                              constitute  an  "Applied  Realized  Loss"  for the
                              applicable  Class.  The  amount  that any Class is
                              reduced  as a result of an Applied  Realized  Loss
                              will not accrue  interest.  Such amount,  however,
                              may be paid on a future  Distribution  Date to the
                              extent  funds are  available  therefor as provided
                              herein   under   "Description   of   the   Offered
                              Certificates--Interest      Distributions"     and
                              "--Credit Enhancement."

                              Overcollateralization.  In  addition to the credit
                              enhancement    provided    by   the    Subordinate
                              Certificates and the Excess Interest  Amount,  the
                              provisions of the Pooling and Servicing  Agreement
                              afford    additional    credit    enhancement   by

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


                                      S-13
<PAGE>

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

                              accelerating   the  amortization  of  the  Offered
                              Certificates  relative to the  amortization of the
                              Mortgage  Loans  until  an   overcollateralization
                              target is met.  The  accelerated  amortization  is
                              achieved  by the  application  of  certain  excess
                              interest  to  the  payment  of  principal  on  the
                              Offered  Certificates  then  entitled  to  receive
                              principal distributions. This acceleration feature
                              creates  overcollateralization  which results from
                              the excess of the  aggregate  scheduled  principal
                              balances of the Mortgage  Loans over the aggregate
                              Certificate  Principal  Balances  of  the  Offered
                              Certificates,  the  Class B  Certificates  and the
                              Class C  Certificates.  Once the required level of
                              overcollateralization  is reached,  and subject to
                              the  provisions  described in the next  paragraph,
                              the  acceleration   feature  will  cease,   unless
                              necessary  to  maintain  the  required   level  of
                              overcollateralization.

                              The Pooling and Servicing Agreement provides that,
                              subject to certain floors, caps and triggers,  the
                              required   level  of   overcollateralization   may
                              increase or decrease over time. An increase  would
                              result  from a  temporary  period  of  accelerated
                              amortization   of  the  Offered   Certificates  to
                              increase the actual level of overcollateralization
                              to its  required  level;  a decrease  would result
                              from   a   temporary    period   of    decelerated
                              amortization   to  reduce  the  actual   level  of
                              overcollateralization to its required level.

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

Delinquency Advances
and Compensating Interest:    The Servicer  will be  obligated to make  advances
                              (each a  "Delinquency  Advance")  with  respect to
                              delinquent payments of interest (calculated at the
                              related  Mortgage Rate less the sum of the rate at
                              which the  Servicing  Fee (as defined  herein) and
                              the  Trustee  Fee  (the  sum of  such  rates,  the
                              "Administrative  Rate") on each Mortgage Loan, but
                              only  to the  extent  (i)  necessary  to  pay  any
                              shortfall  in  Current  Interest  for the  Offered
                              Certificates  (such  amount,  the  "Total  Current
                              Interest") arising because of the insufficiency of
                              Available  Funds and (ii)  that  such  Delinquency
                              Advances,  in  good  faith  and in the  Servicer's
                              reasonable  judgment,  are  recoverable  from  the
                              related  Mortgage Loan.  Delinquency  Advances are
                              reimbursable  from (i) future  collections  on the
                              Mortgage  Loan which gave rise to the  Delinquency
                              Advance,  (ii)  Liquidation  Proceeds  (as defined
                              herein) for such Mortgage Loan, (iii) from certain

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


                                      S-14
<PAGE>

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

                              excess moneys which would otherwise be paid to the
                              Owners of the Class C  Certificates  and (iv) from
                              amounts on deposit in the  Principal  and Interest
                              Account  once such  Delinquency  Advance is deemed
                              "nonrecoverable".

                              In addition, the Servicer also will be required to
                              deposit into the account  holding  collections  on
                              the Mortgage  Loans (the  "Principal  and Interest
                              Account"),  with  respect  to any full  Prepayment
                              received  on a Mortgage  Loan  during the  related
                              Remittance  Period,  out of its own funds  without
                              any right of reimbursement therefor,  Compensating
                              Interest.  "Compensating Interest" is equal to the
                              difference  between (x) 30 days'  interest at such
                              Mortgage    Loan's   Mortgage   Rate   (less   the
                              Administrative  Rate) on the principal  balance of
                              such  Mortgage  Loan  as of the  first  day of the
                              related  Remittance  Period  and (y) to the extent
                              not  previously  advanced,  the interest  (less an
                              amount calculated at the Administrative Rate) paid
                              by the  Mortgagor  with  respect to such  Mortgage
                              Loan  during  such  Remittance  Period;  provided,
                              however,  that the  Servicer:  (i)  will  only pay
                              Compensating  Interest to the extent that there is
                              a  shortfall  in the  amount  of  Available  Funds
                              necessary to pay the Total Current Interest,  (ii)
                              will not be required to pay Compensating  Interest
                              with respect to any Remittance Period in an amount
                              in excess of the aggregate  Servicing Fee received
                              by the  Servicer  for such  Remittance  Period and
                              (iii) will not be required to cover  shortfalls in
                              collections  of interest  due to  curtailments  or
                              partial prepayments. Any excess of the full amount
                              of the Compensating  Interest due over the related
                              Servicing   Fee  may  result  in  a  shortfall  of
                              interest  payable to the Offered  Certificates  or
                              the Subordinate Certificates.

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

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


                                      S-15
<PAGE>

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

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

Monthly Servicing Fee
and Trustee's Fee:            [________________],  as  Servicer,  will  retain a
                              fee, payable on each Servicer  Remittance Date (as
                              defined  herein),  and equal to  _____%  per annum
                              (the   "Servicing   Fee"),   payable   monthly  at
                              one-twelfth  the  annual  rate,  of the  aggregate
                              outstanding  principal  balance  of  all  Mortgage
                              Loans  as  of  the  first   day  of  the   related
                              Remittance Period.

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


                                      S-16
<PAGE>

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

                              On each Servicer Remittance Date, the Trustee will
                              be  entitled  to receive a "Trustee  Fee" equal to
                              the product of (x)  one-twelfth  of _____% and (y)
                              the aggregate outstanding principal balance of all
                              Mortgage  Loans as of the first day of the related
                              Remittance Period.

Optional Termination:         The Pooling and Servicing  Agreement provides that
                              a party to be named therein, at its option, acting
                              directly  or through a  permitted  designee,  will
                              have  the  right,  in  certain  circumstances,  to
                              purchase  from the  Trust all the  Mortgage  Loans
                              then  held  by the  Trust,  at a  price  at  least
                              sufficient  to cause  the  payment  in full of the
                              amounts   then   outstanding   on  the   Class   A
                              Certificates,   the  Mezzanine  Certificates,  the
                              Class B Certificates and the Class C Certificates,
                              on any Remittance  Date on or after the Remittance
                              Date  on  which  the  then-outstanding   aggregate
                              principal  balance  of the  Mortgage  Loans in the
                              Trust  has  declined  to  _____%  or  less  of the
                              Original   Aggregate    Principal   Balance   (the
                              "Optional Termination Date").

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

Optional Repurchase of
Defaulted Mortgage Loans:     The Servicer or its  designee has the option,  but
                              is not obligated,  to purchase from the Trust Fund
                              any  Mortgage  Loan  which  is  more  than 60 days
                              delinquent,  up to  _____% by  aggregate  original

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


                                      S-17
<PAGE>

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

                              Principal   Balance  of  the  Original   Aggregate
                              Principal  Balance  of all  Mortgage  Loans,  at a
                              purchase price equal to the outstanding  Principal
                              Balance  thereof as of the date of purchase,  plus
                              all accrued and unpaid  interest on such Principal
                              Balance, computed at the related Mortgage Interest
                              Rate (net of the related  Servicing  Fee) plus the
                              amount  of  any  unreimbursed  Servicing  Advances
                              (without  duplication)  made by the Servicer  with
                              respect to such Mortgage  Loan in accordance  with
                              the  provisions   specified  in  the  Pooling  and
                              Servicing Agreement.

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

ERISA Considerations:         As discussed under "ERISA Considerations"  herein,
                              the  acquisition  by Benefit  Plan  Investors  (as
                              defined herein) of the  Certificates  could result
                              in prohibited transactions under ERISA and Section
                              4975 of the Code.  Accordingly,  the  Certificates
                              may not be purchased by Benefit Plan Investors.

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

Certain Legal Matters:        Certain legal matters  relating to the validity of
                              the  issuance of the  Certificates  will be passed
                              upon for the Unaffiliated  Seller and the Servicer
                              by  [__________],  and for the  Depositor  and the
                              Underwriter by Dewey Ballantine LLP, New York, New
                              York.

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


                                      S-18
<PAGE>

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

Ratings:                      It is a condition of the original  issuance of the
                              Offered Certificates that the Class A Certificates
                              receive   ratings   of  [__]   by   [____________]
                              ("[____]")  and [__] by  [____________]  ("[____]"
                              and together with [____],  the "Rating  Agencies")
                              and  that  the  Class  M-1  Certificates   receive
                              ratings of [__] from [____] and [__] from  [____],
                              the Class M-2 Certificates receive ratings of [__]
                              from [____] and [__] from [____] and the Class M-3
                              Certificates  receive  ratings of [__] from [____]
                              and [__] from [____].  A security  rating is not a
                              recommendation  to buy,  sell or hold  securities,
                              and may be subject to  revision or  withdrawal  at
                              any time by the  assigning  entity.  See "Ratings"
                              herein.

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


                                      S-19
<PAGE>

                                  RISK FACTORS

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

Prepayment and Maturity Considerations

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

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

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

      In general,  if prevailing  interest  rates fall  significantly  below the
interest rates for similar loans at the time of origination, fixed rate mortgage
loans may be subject to higher  prepayment rates than if prevailing rates remain


                                      S-20
<PAGE>

at or above  those at the time  such  Mortgage  Loans  were  originated.  Should
prepayments  on the  Mortgage  Loans  increase  because  of such  interest  rate
reductions,  the average  life and final  maturity  of the Offered  Certificates
(other than the Class A-6  Certificates)  may be shortened.  See "Prepayment and
Yield Considerations."

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

      The  Unaffiliated  Seller  has  only  limited  records  of the  historical
prepayment  experience of its portfolio of loans which the  Unaffiliated  Seller
believes does not provide  meaningful  information  with respect to the Mortgage
Loans. In any event, no assurance can be given that  prepayments on the Mortgage
Loans will conform to any historical experience and no prediction can be made as
to the actual prepayment experience on the Mortgage Loans.

Limited Protection Afforded by Subordination

      The  rights  of the  Owners of the  Subordinate  Certificates  to  receive
distributions  with respect to the Mortgage Loans will be  subordinated  to such
rights of the Owners of the Class A  Certificates,  and the rights of the Owners
of each Class of Subordinate  Certificates to receive such distributions will be
further  subordinated  to such  rights of the  Owners of the Class or Classes of
Subordinate Certificates with higher priority Class designations,  in each case,
to the extent described herein. The subordination described above is intended to
increase the likelihood of regular receipt by the Owners of Certificates  with a
higher payment priority, of the full amount of monthly  distributions  allocable
to them and to afford such Owners protection  against losses.  As a result,  the
yield on each Class of Offered Certificates,  in order of payment priority, will
be  progressively  more  sensitive to the rate,  timing and severity of Realized
Losses on the Mortgage Loans and other shortfalls in Available Funds.  Investors
in the Offered  Certificates,  and  particularly  the Subordinate  Certificates,
should  carefully  consider  the  related  risks,  including  the risk that such
investors may suffer a loss on their investments.

      The  Subordinate  Certificates  will  not be  entitled  to  any  principal
distributions  until the  Stepdown  Date,  at the  earliest.  In  addition,  the
Subordinate  Certificates  also are subject to limitations on  distributions  of
principal upon the occurrence of certain  delinquency  and loss trigger  events.
Consequently, the weighted average lives of the Subordinate Certificates will be
longer than would be the case if distributions of principal were to be allocated
on a pro  rata  basis  among  the  Class  A  Certificates  and  the  Subordinate
Certificates.  As  a  result  of  the  longer  weighted  average  lives  of  the
Subordinate Certificates, the Owners of such Certificates have a greater risk of
suffering a loss on their investments.


                                      S-21
<PAGE>

The Purchased Pool, Limited Information

      _____% by current  aggregate  Principal Balance of the Mortgage Loans were
purchased  by the  Unaffiliated  Seller from the  Independent  Originator.  Only
limited  information  was available  concerning the origination and servicing of
the  Mortgage  Loans  prior  to such  purchase,  and none of the  Servicer,  the
Unaffiliated  Seller or the  Depositor  were able  independently  to verify such
information  as has been  obtained  and  included  herein.  The  Purchased  Pool
consists of mortgage loans  originated by the Independent  Originator which were
not  included in one of the  Independent  Originator's  regular  securitizations
because  the  mortgage  loans  did not  meet  the  specified  criteria  for such
securitizations  at that time or due to other unrelated  factors.  A majority of
the Mortgaged  Properties  securing the Mortgage Loans in the Purchased Pool are
located in the states of New Jersey, New York, California and Massachusetts.  As
described below under  "Geographic  Concentration",  the losses on the Purchased
Pool  may be  higher  than if  such  Mortgage  Loans  were  more  geographically
diversified. In addition, a majority of the Mortgage Loans in the Purchased Pool
were originated in 1988 through 1990 and thus are well seasoned.  Since the time
of  origination  of the  Purchased  Pool,  property  values in the states of New
Jersey, New York,  California and Massachusetts  generally have declined.  Thus,
the  loan-to-value  ratios of the Mortgage  Loans in the Purchased Pool may have
risen since the time of origination.

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

Underwriting Guidelines, Limited Operating History and Potential Delinquencies

      _____% by current  aggregate  Principal Balance of the Mortgage Loans were
purchased  by the  Unaffiliated  Seller  through an  affiliate  from third party
correspondents   under  the  Unaffiliated   Seller's   [underwriting   program].
Substantially  all of these Mortgage  Loans were  purchased by the  Unaffiliated
Seller   pursuant  to  the  Mortgage   Loan   underwriting   guidelines  of  its
[underwriting program]. Due to the limited operating history of the Unaffiliated
Seller as a purchaser of newly  originated  Mortgage  Loans, no assurance can be
given  concerning  the  performance  of  the  Mortgage  Loans  purchased  by the
Unaffiliated  Seller under the [underwriting  program].  The Unaffiliated Seller
markets  loans,  in part, to borrowers  who, for one reason or another,  are not
able,  or do not wish,  to obtain  financing  from  traditional  sources such as
commercial  banks.  To the extent that such loans may be  considered  to be of a
riskier nature than loans made by traditional  sources of financing,  the Owners


                                      S-22
<PAGE>

of the  Certificates  may be deemed to be at greater  risk than if the  Mortgage
Loans were made to other types of borrowers.

      As described  herein,  the Unaffiliated  Seller's  underwriting  standards
generally  reflect the guidelines of the Federal Home Loan Mortgage  Corporation
("FHLMC")  except with  regard to certain  features,  like  CLTV's and  borrower
down-payments and in certain other respects.  As a result of these  differences,
the Mortgage  Loans in the  Mortgage  Loan Pool may  experience  higher rates of
delinquencies,  defaults and foreclosures than mortgage loans  underwritten in a
manner which is more similar to the FNMA and FHLMC guidelines.

Geographic Concentration

      Certain  geographic  regions of the United  States  from time to time will
experience  weaker  regional  economic  conditions  and  housing  markets,  and,
consequently,  will  experience  higher rates of loss and  delinquency  on loans
generally.  Any concentration of the Mortgage Loans in such a region may present
risks in  addition  to those  generally  present  for  similar  mortgage  backed
securities without such  concentration.  In particular,  approximately  ______%,
______%,  ______%  and  ______%  of the  Mortgage  Loans  by  current  aggregate
Principal Balance are secured by Mortgaged  Properties  located in the states of
___________________,      ___________________,      ___________________      and
___________________,   respectively.   Because   of  the   relative   geographic
concentration of the Mortgage Loans within New Jersey, New York,  California and
Massachusetts, losses on the Mortgage Loans may be higher than would be the case
if the Mortgage Loans were more geographically diversified. For example, certain
of the Mortgaged  Properties may be more susceptible to certain types of special
hazards,   such  as  natural  disasters  and  major  civil  disturbances,   than
residential  properties located in other parts of the country. In addition,  the
economies of ___________________,  ___________________,  ___________________ and
___________________  may be  adversely  affected  to a greater  degree  than the
economies  of other  areas of the  country  by  certain  regional  developments.
Property   values   of   residential   real   estate   in   ___________________,
___________________,    ___________________   and    ___________________    have
experienced    declines    in   the    past.    If   the    ___________________,
___________________,  ___________________  and  ___________________  residential
real  estate  markets   experience  an  overall  decline,   then  the  rates  of
delinquencies,  foreclosures and losses on the Mortgage Loans may be expected to
increase and such increase may be substantial.

Nature of Collateral; Second Lien Mortgage Loans

      As of  the  Cut-Off  Date,  approximately  ______%  by  current  aggregate
Principal  Balance of the  Mortgage  Loans are secured by second liens which are
subordinate to the rights of the mortgagee under related senior  mortgages.  See
"The Mortgage Pool." As a result,  the proceeds from any liquidation,  insurance
or condemnation  proceedings will be available to satisfy the principal  balance
of such a second  Mortgage  Loan only to the extent that the claims,  if any, of
the first  mortgagee  are satisfied in full,  including any related  foreclosure
costs.  In addition,  a mortgagee of a second  mortgage may not foreclose on the
Mortgaged  Property  securing such mortgage unless it forecloses  subject to the
related  first  mortgage,  in which case it must either pay the entire amount of
the first  mortgage to the applicable  mortgagee at or prior to the  foreclosure
sale or undertake the  obligation to make payments on the first  mortgage in the


                                      S-23
<PAGE>

event of default thereunder. In servicing second lien loans in its portfolio, it
is the Servicer's  practice to satisfy or reinstate each such senior mortgage at
or prior to the  foreclosure  sale only to the  extent  that it  determines  any
amount so paid will be recoverable  from future  payments and collections on the
related  loans or  otherwise.  The Trust will have no source of funds to satisfy
any senior mortgage or make payments due to any senior mortgagee.

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

      An overall decline in the  residential  real estate market could adversely
affect  the  values  of the  Mortgaged  Properties  such  that  the  outstanding
principal balances,  together with the primary senior financing thereon,  equals
or exceeds the value of the Mortgaged Properties. Such a decline would adversely
affect the position of a second  mortgagee  before having such an effect on that
of the related first  mortgagee.  A rise in interest rates over a period of time
and the general condition of the Mortgaged Property as well as other factors may
have the  effect  of  reducing  the  value of the  Mortgaged  Property  from the
appraised  value at the time the  Mortgage  Loan was  originated.  If there is a
reduction  in value of the  Mortgaged  Property,  the ratio of the amount of the
Mortgage Loan to the value of the  Mortgaged  Property may increase over what it
was at the time the Mortgage  Loan was  originated.  Such an increase may reduce
the likelihood of liquidation or other proceeds being  sufficient to satisfy the
Mortgage Loan after satisfaction of any senior liens.

      Even assuming that the Mortgaged  Properties provide adequate security for
the Mortgage Loans,  substantial  delays could be encountered in connection with
the  liquidation  of defaulted  Mortgage Loans and  corresponding  delays in the
receipt of related proceeds by the Owners of the Offered Certificates. An action
to foreclose on the Mortgaged  Property securing a Mortgage Loan is regulated by
state  statutes  and rules and is subject to many of the delays and  expenses of
other lawsuits if defenses or counterclaims are interposed,  sometimes requiring
several  years to  complete.  Furthermore,  in some states an action to obtain a
deficiency judgment is not permitted following a nonjudicial sale of a Mortgaged
Property.  In the event of a default by a Mortgagor,  these restrictions,  among
other things, may impede the ability of the Servicer to foreclose on or sell the
Mortgaged Property or to obtain proceeds on such a sale ("Liquidation Proceeds")
sufficient to repay all amounts due on the related  Mortgage  Loan. In addition,
the Servicer  will be entitled to deduct from  collections  received  during the
preceding  Remittance Period all expenses  reasonably  incurred in attempting to
recover amounts due on Liquidated  Mortgage Loans and not yet repaid,  including
payments  to senior  lienholders,  legal  fees and costs of legal  action,  real
estate  taxes  and  maintenance  and  preservation  expenses,  thereby  reducing
collections   available  to  the  Owners  of  the  Offered   Certificates.   See
"Description of the Offered Certificates" herein.


                                      S-24
<PAGE>

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

Payments on the Mortgage Loans

      The scheduled  monthly  payment  dates with respect to the Mortgage  Loans
occur throughout a month.  When a Prepayment in full is made on a Mortgage Loan,
the  Mortgagor  is  charged  interest  only up to the  date of such  Prepayment,
instead of for a full  month.  However,  such  principal  receipts  will only be
passed through to the Owners of the Offered  Certificates  once a month,  on the
Distribution  Date which follows the calendar month in which such Prepayment was
received by the Servicer. The Servicer is obligated to pay, without any right of
reimbursement,  those shortfalls in interest  collections payable on the Offered
Certificates  that are attributable to the difference  between the interest paid
by a Mortgagor in  connection  with a prepayment  in full and 30 days'  interest
(such  payment  being  "Compensating  Interest");  provided,  however,  that the
Servicer  will only pay  Compensating  Interest  to the  extent  that there is a
shortfall in the amount of Available  Funds  necessary to pay the Total  Current
Interest and will not be required to pay  Compensating  Interest with respect to
any  Remittance  Period in an amount in excess of the  aggregate  Servicing  Fee
received by the Servicer for such  Remittance  Period or to cover  shortfalls in
collections of interest due to curtailments or partial  prepayments.  Any excess
of the full amount of the Compensating  Interest due over the related  Servicing
Fee  may  result  in a  reduction  of the  amount  of  interest  payable  to the
Subordinate  Certificates and to the extent of any excess remaining to the Class
A Certificates.

Legal Considerations

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

      The Mortgage  Loans are also subject to federal laws,  including:  (i) the
Federal Truth in Lending Act and  Regulation Z promulgated  thereunder as to the
Mortgage Loans, which require certain disclosures to the borrowers regarding the
terms  of such  Mortgage  Loans;  (ii)  the  Equal  Credit  Opportunity  Act and
Regulation B promulgated  thereunder as to the Mortgage  Loans,  which  prohibit
discrimination on the basis of age, race, color, sex, religion,  marital status,


                                      S-25
<PAGE>

national origin, receipt of public assistance or the exercise of any right under
the Consumer Credit  Protection  Act, in the extension of credit;  and (iii) the
Fair Credit Reporting Act as to the Mortgage Loans,  which regulates the use and
reporting of information related to the borrower's credit experience.

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

      It is  possible  that some of the  Mortgage  Loans  will be subject to the
Riegle Community Development and Regulatory Improvement Act of 1994 (the "Riegle
Act") which  incorporates the Home Ownership and Equity  Protection Act of 1994.
The Riegle Act adds certain  additional  provisions  to the Truth in Lending Act
which  additions are reflected in Regulation Z, the  implementing  regulation of
the Truth in Lending Act.  These  provisions  impose  additional  disclosure and
other  requirements  on  creditors  with respect to certain  non-purchase  money
mortgage  loans with high  interest  rates or high upfront fees and charges.  In
general,  mortgage  loans  within the  purview  of the  Riegle  Act have  annual
percentage rates 10 percentage  points over the yield on Treasury  Securities of
comparable maturity and/or fees and points which exceed the greater of 8% of the
total  loan  amount  or $400.  These  provisions  of the  Riegle  Act apply on a
mandatory  basis to all mortgage  loans  originated on or after October 1, 1995.
These  provisions can impose specific  statutory  liabilities upon creditors who
fail to comply with their  provisions and may affect the  enforceability  of the
related  loans.  In addition,  any assignee of the creditor  would  generally be


                                      S-26
<PAGE>

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

Risk of Unaffiliated Seller or Depositor Insolvency

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

      On the Closing Date, the Trustee,  the Unaffiliated  Seller, the Depositor
and the Rating  Agencies will have received an opinion of Dewey  Ballantine LLP,
special counsel to the Depositor,  with respect to the true sale of the Mortgage
Loans by the  Unaffiliated  Seller to the  Depositor and by the Depositor to the
Trust, in form and substance satisfactory to the Rating Agencies.

Purchased Mortgage Loans

      Most of the Mortgage Loans were purchased by the Unaffiliated  Seller from
a single third-party  originator.  As described herein, the Unaffiliated  Seller
will make certain  representations and warranties  regarding all of the Mortgage
Loans and, in the event of a breach of any such  representation or warranty that
materially  and  adversely  affects  the  value  of  such  Mortgage  Loans,  the
Unaffiliated Seller will be required either to cure such breach or substitute or
repurchase  the related  Mortgage Loan or Mortgage  Loans.  Upon the purchase of
mortgage loans from third-party  originators,  the servicing must be transferred
from the third-party originator or current servicer to the Servicer.  During the
time of such transfer,  it is possible that delays in the receipt of collections
on such mortgage loans could occur resulting in a higher level of  delinquencies
during such period.

                             THE MORTGAGE LOAN POOL

General

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


                                      S-27
<PAGE>

Fixed Rate Loan Group

      This subsection describes generally certain characteristics of the pool of
Mortgage Loans in the Fixed Rate Loan Group.  The Fixed Rate Loan Group consists
of ______ of  fixed-rate  Mortgage  Loans  evidenced  by  promissory  notes (the
"Notes") secured by deeds of trust, security deeds or mortgages on the Mortgaged
Properties,  ______%,  ______%, ______% and ______% by current principal balance
of  Mortgage  Loans in the Fixed  Rate Loan  Group of which are  located  in the
states  of  ___________________,  ___________________,  ___________________  and
___________________,   respectively.   The  Mortgaged  Properties  securing  the
Mortgage Loans in the Fixed Rate Loan Group consist of single-family  residences
(which may be condominiums, manufactured homes or one-to-four family residences)
and  multifamily  properties,  including  investment  properties.  The Mortgaged
Properties may be owner-occupied  (which includes vacation homes),  second homes
or non-owner occupied investment properties.  The Fixed Rate Loan Group consists
of _____% by principal balance of Mortgage Loans in the Fixed Rate Loan Group as
of the Cut-Off Date are secured by first lien mortgages on the related Mortgaged
Properties and _______% by principal balance of Mortgage Loans in the Fixed Rate
Loan Group as of the  Cut-Off  Date are  secured by second  liens on the related
Mortgaged Properties.

      None of the Mortgage  Loans in the Fixed Rate Loan Group were more than 60
days delinquent as of the Cut-Off Date.

      _______% by  principal  balance of  Mortgage  Loans in the Fixed Rate Loan
Group as of the Cut-Off Date  require  monthly  payments of principal  that will
fully amortize the Mortgage Loans by their respective stated maturity dates, and
_______% by principal  balance of Mortgage Loans in the Fixed Rate Loan Group as
of the Cut-Off  Date are Balloon  Loans.  As of the  Cut-Off  Date,  _______% by
principal  balance  of  Mortgage  Loans in the Fixed  Rate Loan  Group as of the
Cut-Off Date have  "step-up"  Mortgage  Rates.  These  Mortgage Loans have fixed
Mortgage Rates which are increased by a weighted average margin of _______% (one
such Mortgage Loan "steps-up" by -------%).

      As of the Cut-Off Date,  the Fixed Rate Mortgage  Loans had Mortgage Rates
ranging from _______% to _______% per annum,  with a weighted  average  Mortgage
Rate of _______% per annum.

      As of the Cut-Off  Date,  the Mortgage  Loans in the Fixed Rate Loan Group
had original  terms to stated  maturity  ranging from _______  months to _______
months;  had  remaining  terms to stated  maturity of _______  months to _______
months;  had a weighted  average  original  term to stated  maturity  of _______
months;  and had a weighted average remaining term to stated maturity of _______
months.

      The  Mortgage  Loans in the Fixed Rate Loan Group had CLTV's  ranging from
_______% to  _______%;  the  weighted  average  CLTV of the  Mortgage  Loans was
_______%.


                                      S-28
<PAGE>

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


                                      S-29
<PAGE>

                 GEOGRAPHIC DISTRIBUTION OF MORTGAGED PROPERTIES
                        Fixed Rate Loan Group

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


                                      S-30
<PAGE>

                         DISTRIBUTION OF ORIGINAL TERMS
                              Fixed Rate Loan Group

  Range of Months                             Aggregate          % of Aggregate
 From Origination        Number of             Unpaid                Unpaid
to Stated Maturity    Mortgage Loans     Principal Balance     Principal Balance
- ------------------    --------------     -----------------     -----------------

               DISTRIBUTION OF REMAINING TERMS TO STATED MATURITY
                              Fixed Rate Loan Group

 Range of Months                            Aggregate           % of Aggregate 
  Remaining to          Number of            Unpaid                 Unpaid      
Stated Maturity      Mortgage Loans     Principal Balance      Principal Balance
- ---------------      --------------     -----------------      -----------------


                                      S-31
<PAGE>

                                    SEASONING
                              Fixed Rate Loan Group

                                                Aggregate        % of Aggregate
     Range of Months            Number of        Unpaid              Unpaid
Elapsed Since Origination   Mortgage Loans  Principal Balance  Principal Balance
- -------------------------   --------------  -----------------  -----------------
                                              $



Total...........................


                                      S-32
<PAGE>

                   DISTRIBUTION OF ORIGINAL PRINCIPAL BALANCES
                              Fixed Rate Loan Group

<TABLE>
<CAPTION>
                                                      Aggregate          % of Aggregate
           Range of                 Number of          Unpaid                Unpaid
Original Principal Balances ($)   Mortgage Loans   Principal Balance   Principal Balance
- -------------------------------   --------------   -----------------   -----------------
<S>                                <C>            <C>                  <C>
                                                   

Total.............................

</TABLE>



                                      S-33
<PAGE>

                   DISTRIBUTION OF CURRENT PRINCIPAL BALANCES
                              Fixed Rate Loan Group

<TABLE>
<CAPTION>
                                                        Aggregate        % of Aggregate
         Range of                  Number of             Unpaid               Unpaid
Current Principal Balances ($)   Mortgage Loans     Principal Balance   Principal Balance
- ------------------------------   --------------     -----------------   -----------------
<S>                                <C>            <C>                  <C>
                                                    
</TABLE>


                                      S-34
<PAGE>

                      DISTRIBUTION OF GROSS MORTGAGE RATES
                              Fixed Rate Loan Group

                                                Aggregate       % of Aggregate
        Range of             Number of           Unpaid             Unpaid
 Gross Mortgage Rates (%)  Mortgage Loans   Principal Balance  Principal Balance
 ------------------------  --------------   -----------------  -----------------
                                            


                                      S-35
<PAGE>

                             DISTRIBUTION OF CLTV'S
                              Fixed Rate Loan Group

                                             Aggregate         % of Aggregate
                         Number of            Unpaid                Unpaid
Range of CLTV's (%)    Mortgage Loans     Principal Balance    Principal Balance
- -------------------    --------------     -----------------    -----------------



      The CLTV's shown above were calculated  based upon the appraised values of
the Mortgaged Properties at the time of origination or, with respect to Mortgage
Loans in the Purchased  Pool, a more recent broker price  opinion,  if available
(the "Appraised  Values"),  the principal balance of the Mortgage Loan as of the
Cut-Off Date and the senior  liens,  if any, at the time of  origination  or, if
available,  the  current  senior  lien.  No  assurance  can be given  that  such
Appraised  Values of the  Mortgaged  Properties  have remained or will remain at
their  levels on the dates of  origination  of the related  Mortgage  Loans.  If


                                      S-36
<PAGE>

property  values  decline  such that the  outstanding  balances of the  Mortgage
Loans,  together with the  outstanding  balances of any senior  Mortgage  Loans,
become  equal to or  greater  than the value of the  Mortgaged  Properties,  the
actual  rates of  delinquencies,  foreclosures  and losses  could be higher than
those  heretofore  experienced  by the  Servicer  and by  the  mortgage  lending
industry in general.

                         DISTRIBUTION OF PROPERTY TYPES
                              Fixed Rate Loan Group

                                          Aggregate            % of Aggregate
                     Number of             Unpaid                  Unpaid
Property Type      Mortgage Loans     Principal Balance       Principal Balance
- -------------      --------------     -----------------       -----------------




                        DISTRIBUTION OF OCCUPANCY STATUS
                              Fixed Rate Loan Group

                                          Aggregate            % of Aggregate
                     Number of             Unpaid                  Unpaid
Property Type      Mortgage Loans     Principal Balance       Principal Balance
- -------------      --------------     -----------------       -----------------



                                      S-37
<PAGE>

Adjustable Rate Loan Group

      This subsection describes generally certain characteristics of the pool of
Mortgage Loans in the Adjustable Rate Loan Group. The Adjustable Rate Loan Group
consists  of _____ of  adjustable-rate  loans  evidenced  by  Notes  secured  by
Mortgages on the  Mortgaged  Properties,  _____%,  _____%,  _____% and _____% by
principal  balance of Mortgage Loans in the Adjustable Rate Loan Group as of the
Cut-Off Date of which are located in the states of  ____________,  ____________,
____________ and ____________,  respectively.  The Mortgaged Properties securing
the Mortgage  Loans in the Adjustable  Rate Loan Group consist of  single-family
residences (which may be condominiums,  manufactured homes or one-to-four family
residences) and multifamily  properties,  including investment  properties.  The
Mortgaged  Properties may be  owner-occupied  (which includes  vacation  homes),
second homes or non-owner occupied  investment  properties.  All of the Mortgage
Loans in the  Adjustable  Rate Loan Group are secured by first lien mortgages on
the related Mortgaged Properties.

      None of the  Mortgage  Loans in the  Adjustable  Rate Loan Group were more
than 60 days delinquent as of the Cut-Off Date.

      As of the Cut-Off Date,  the  Adjustable  Rate Mortgage Loans had Mortgage
Rates  ranging  from  ______% to  ______%  per  annum,  with a weighted  average
Mortgage Rate of ______% per annum. The Adjustable Rate Mortgage Loans had gross
margins ranging from ______% to ______%, with a weighted average gross margin of
______%;  lifetime rate caps,  ranging from ______% to ______%,  with a weighted
average  lifetime rate cap of ______% (for the  Adjustable  Rate Mortgage  Loans
which have caps); and lifetime rate floors ranging from ______% to ______%, with
a weighted  average  lifetime rate floor of ______%  (where the gross margin was
used for Adjustable Rate Mortgage Loans without floors).

      As of the Cut-Off Date,  the Mortgage  Loans in the  Adjustable  Rate Loan
Group had original  terms to stated  maturity of ______  months;  had  remaining
terms to stated  maturity  ranging from ______  months to ______  months;  had a
weighted  average  original term to stated maturity of ______ months;  and had a
weighted average remaining term to stated maturity of ______ months.

      The Mortgage  Loans in the  Adjustable  Rate Loan Group had CLTV's ranging
from ______% to ______% and the weighted  average CLTV of the Mortgage Loans was
______%.

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


                                      S-38
<PAGE>

                 GEOGRAPHIC DISTRIBUTION OF MORTGAGED PROPERTIES
                           Adjustable Rate Loan Group

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




                         DISTRIBUTION OF ORIGINAL TERMS
                           Adjustable Rate Loan Group

  Range of Months                             Aggregate         % of Aggregate
 From Origination         Number of            Unpaid               Unpaid
To Stated Maturity      Mortgage Loans    Principal Balance    Principal Balance
- ------------------      --------------    -----------------    -----------------





                                      S-39
<PAGE>

               DISTRIBUTION OF REMAINING TERMS TO STATED MATURITY
                           Adjustable Rate Loan Group

 Range of Months                             Aggregate          % of Aggregate
  Remaining To           Number of             Unpaid               Unpaid
Stated Maturity        Mortgage Loans     Principal Balance    Principal Balance
- ---------------        --------------     -----------------    -----------------





                                      S-40
<PAGE>

                                    SEASONING
                           Adjustable Rate Loan Group

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





                                      S-41
<PAGE>

                   DISTRIBUTION OF ORIGINAL PRINCIPAL BALANCES
                           Adjustable Rate Loan Group

<TABLE>
<CAPTION>
                                                       Aggregate        % of Aggregate
           Range of                 Number of           Unpaid              Unpaid
Original Principal Balances ($)   Mortgage Loans   Principal Balance   Principal Balance
- -------------------------------   --------------   -----------------   -----------------
<S>                                <C>             <C>                 <C>


</TABLE>




                                      S-42
<PAGE>

                   DISTRIBUTION OF CURRENT PRINCIPAL BALANCES
                           Adjustable Rate Loan Group

<TABLE>
<CAPTION>
                                                      Aggregate        % of Aggregate
          Range of                 Number of           Unpaid              Unpaid
Current Principal Balances ($)   Mortgage Loans   Principal Balance   Principal Balance
- ------------------------------   --------------   -----------------   -----------------
<S>                               <C>             <C>                 <C>


</TABLE>



                                      S-43
<PAGE>

                      DISTRIBUTION OF GROSS MORTGAGE RATES
                           Adjustable Rate Loan Group

                                                Aggregate        % of Aggregate
       Range of              Number of           Unpaid             Unpaid
Gross Mortgage Rates (%)   Mortgage Loans   Principal Balance  Principal Balance
- ------------------------   --------------   -----------------  -----------------




                          DISTRIBUTION OF GROSS MARGINS
                           Adjustable Rate Loan Group

                                                Aggregate        % of Aggregate
                              Number of          Unpaid             Unpaid
Range of Gross Margins (%)  Mortgage Loans  Principal Balance  Principal Balance
- --------------------------  --------------  -----------------  -----------------





                                      S-44
<PAGE>

                       DISTRIBUTION OF LIFETIME RATE CAPS
                           Adjustable Rate Loan Group

                                                Aggregate        % of Aggregate 
     Range of              Number of             Unpaid             Unpaid      
Lifetime Rate Caps (%)   Mortgage Loans     Principal Balance  Principal Balance
- ----------------------   --------------     -----------------  -----------------




Total............................

                      DISTRIBUTION OF LIFETIME RATE FLOORS*
                           Adjustable Rate Loan Group

                                                Aggregate        % of Aggregate 
     Range of              Number of             Unpaid             Unpaid      
Lifetime Rate Floor (%)  Mortgage Loans     Principal Balance  Principal Balance
- -----------------------  --------------     -----------------  -----------------



Total............................


*Mortgage  Loans without floors were assumed to have floors equal to the related
gross margin.


                                      S-45
<PAGE>

                             DISTRIBUTION OF CLTV'S
                           Adjustable Rate Loan Group

                                                Aggregate        % of Aggregate 
                           Number of             Unpaid             Unpaid      
Range of CLTV's (%)      Mortgage Loans     Principal Balance  Principal Balance
- -------------------      --------------     -----------------  -----------------




  Total............................

      The CLTV's shown above were calculated  based upon the appraised values of
the Mortgaged Properties at the time of origination or, with respect to Mortgage
Loans in the Purchased  Pool, a more recent broker price  opinion,  if available
(the "Appraised  Values"),  the principal balance of the Mortgage Loan as of the
Cut-Off Date and the senior  liens,  if any, at the time of  origination  or, if
available,  the  current  senior  lien.  No  assurance  can be given  that  such
Appraised  Values of the  Mortgaged  Properties  have remained or will remain at
their  levels on the dates of  origination  of the related  Mortgage  Loans.  If
property  values  decline  such that the  outstanding  balances of the  Mortgage
Loans,  together with the  outstanding  balances of any senior  Mortgage  Loans,
become  equal to or  greater  than the value of the  Mortgaged  Properties,  the
actual  rates of  delinquencies,  foreclosures  and losses  could be higher than
those  heretofore  experienced  by the  Servicer  and by  the  mortgage  lending
industry in general.


                                      S-46
<PAGE>

                         DISTRIBUTION OF PROPERTY TYPES
                           Adjustable Rate Loan Group

                                                Aggregate        % of Aggregate 
                           Number of             Unpaid             Unpaid      
Property Type            Mortgage Loans     Principal Balance  Principal Balance
- -------------            --------------     -----------------  -----------------




                        DISTRIBUTION OF OCCUPANCY STATUS
                           Adjustable Rate Loan Group

                                                Aggregate        % of Aggregate 
                           Number of             Unpaid             Unpaid      
Property Type            Mortgage Loans     Principal Balance  Principal Balance
- -------------            --------------     -----------------  -----------------





Interest Payments on the Mortgage Loans

      The Mortgage Loans in the Trust are Actuarial  Loans. An "Actuarial  Loan"
provides  for  amortization  of the loan  over a series of fixed  level  payment
monthly installments. Each monthly installment consists of an amount of interest
equal to 1/12 of the  coupon  of the loan  multiplied  by the  unpaid  principal
balance of the loan,  and an amount of principal  equal to the  remainder of the
monthly payment.  Scheduled monthly payments made by obligors on Actuarial Loans
either earlier or later than the scheduled due dates thereof will not affect the
amortization  schedule or the relative application of such payments to principal
and interest.

                             THE UNAFFILIATED SELLER

      [description of Unaffiliated Seller]

                                  THE SERVICER

      [description of Servicer]

                                THE SUB-SERVICER

      [description of Sub-Servicer]


                                      S-47
<PAGE>

Underwriting Guidelines

      [insert]

Servicing

      [insert]

                                 USE OF PROCEEDS

      The Unaffiliated  Seller will sell the Mortgage Loans to the Depositor and
the Depositor  will sell the Mortgage Loans to the Trust  concurrently  with the
delivery  of the  Certificates.  Net  proceeds  from  the  sale  of the  Offered
Certificates  will be applied by the Trust to the purchase of the Mortgage Loans
from the  Depositor.  Such net proceeds will  represent the purchase price to be
paid by the Depositor to the Unaffiliated Seller for the Mortgage Loans.

                       PREPAYMENT AND YIELD CONSIDERATIONS

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

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

Projected Prepayments and Yields for Offered Certificates


                                      S-48
<PAGE>

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

      ______% by current  aggregate  principal balance of the Mortgage Loans are
Fixed Rate Mortgage  Loans.  The rate of prepayments  with respect to fixed rate
mortgage  loans has fluctuated  significantly  in recent years.  In general,  if
prevailing  interest rates fall significantly  below the interest rates on fixed
rate  mortgage  loans,  such  mortgage  loans are likely to be subject to higher
prepayment  rates than if prevailing rates remain at or above the interest rates
on  such  mortgage  loans.   Conversely,   if  prevailing  interest  rates  rise
appreciably above the interest rates on fixed rate mortgage loans, such mortgage
loans are likely to experience a lower  prepayment rate than if prevailing rates
remain at or below the interest rates on such mortgage loans.


                                      S-49
<PAGE>

      The  Final  Scheduled  Distribution  Date  for each  Class of the  Offered
Certificates is as follows:

                                              Final Scheduled
                      Class                  Distribution Date
             ----------------------      -------------------------
             Class A-1 Certificates:
             Class A-2 Certificates:
             Class A-3 Certificates:
             Class A-4 Certificates:
             Class A-5 Certificates:
             Class A-6 Certificates:
             Class A-7 Certificates:
             Class M-1 Certificates:
             Class M-2 Certificates:
             Class M-3 Certificates:

      The  Final  Scheduled   Distribution   Date  for  each  Class  of  Offered
Certificates  is  calculated  as of the  date  on  which  the  related  original
Certificate  Principal  Balance,  as set forth  under the  Modeling  Assumptions
described below, less all amounts previously distributed as principal,  would be
reduced to zero,  plus 13 months,  assuming that no Prepayments  are received on
the Mortgage  Loans,  that scheduled  payments of principal and interest on each
Mortgage Loan are timely received, that no Realized Losses occur on the Mortgage
Loans,  that the  Pass-Through  Rate for each Certificate is as listed under the
Modeling  Assumptions,  and that there is no optional  termination  by the party
named in the Pooling and Servicing  Agreement of the Trust. The weighted average
life of each  Class of Offered  Certificates  is likely to be  shorter,  and the
actual  final   Distribution   Date  with  respect  to  each  Class  of  Offered
Certificates  could  occur  significantly   earlier  than  the  Final  Scheduled
Distribution  Date  because (i)  Prepayments  are likely to occur which shall be
applied  to the  payment of the  Certificate  Principal  Balance of the  Offered
Certificates and (ii) the Servicer may cause a termination of the Trust when the
aggregate  outstanding  principal balance of the Mortgage Loans in the Trust has
declined to _______ or less of the Original  Aggregate  Principal Balance and if
the Servicer does not exercise such right,  the Trustee shall offer the Mortgage
Loans in an auction sale.

      Prepayments  on  mortgage  loans  are  commonly  measured  relative  to  a
prepayment  model or standard.  This  Prospectus  Supplement uses two models for
prepayment assumptions (the "Prepayment Assumption").  The model for the Offered
Certificates  (other than the Variable  Rate  Certificates)  is the "Home Equity
Prepayment" or "HEP" model which  represents an assumed rate of prepayment  each
month relative to the then outstanding  principal  balance of a pool of mortgage
loans for the life of such mortgage loans. 16% HEP assumes a constant prepayment
rate of 1.6% per annum of the then outstanding principal balance of the Mortgage
Loans in the first  month of the life of the  Mortgage  Loans and an  additional
1.6% per annum in each month  thereafter  up to and  including  the tenth month.
Beginning in the eleventh month and in each month thereafter  during the life of
the Mortgage Loans, 16% HEP assumes a constant prepayment rate of 16% per annum.
As used in the table below, 0% Prepayment  Assumption  assumes  prepayment rates
equal to 0% of the Prepayment  Assumption,  i.e., no prepayments on the mortgage
loans having the characteristics described below.


                                      S-50
<PAGE>

      The model for the Variable Rate  Certificates is the "Constant  Prepayment
Rate" or  "CPR"  which  represents  an  assumed  annualized  rate of  prepayment
relative to the  then-outstanding  principal  balance on a pool of new  mortgage
loans. As used in the table below, 0% Prepayment  Assumption  assumes prepayment
rates equal to 0% of the  Prepayment  Assumption,  i.e., no  prepayments  on the
mortgage loans having the characteristics described below.

      The Prepayment  Assumptions do not purport to be a historical  description
of prepayment  experience or a prediction of the anticipated  rate of prepayment
of any pool of mortgage loans, including the related Mortgage Loans.

      The tables  entitled  "Weighted  Average  Lives" have been prepared on the
basis of the following assumptions  (collectively,  the "Modeling Assumptions"):
(i) the  Mortgage  Loans  prepay  at the  indicated  percentage  of the  related
Prepayment  Assumption;  (ii)  distributions  on the  Offered  Certificates  are
received,  in  cash,  on the  [___]  day of each  month;  (iii) no  defaults  or
delinquencies  in, or  modifications,  waivers  or  amendments  respecting,  the
payment by the Mortgagors of principal and interest on the Mortgage Loans occur;
(iv)  scheduled  payments  are  assumed to be  received on the first day of each
month  commencing  in [________]  (or as set forth in the  following  table) and
prepayments  represent  payment  in full of  individual  Mortgage  Loans and are
assumed  to  be  received  on  the  last  day  of  each  month,   commencing  in
_______________  (or as set forth in the  following  table) and include 30 days'
interest   thereon;    (v)   the   Offered   Certificates   are   purchased   on
___________________;   (vi)  the  original  Certificate  Principal  Balance  and
Pass-Through  Rate of the Class A-1  Certificates  are equal to  [$_______]  and
________%,   respectively,   the  original  Certificate  Principal  Balance  and
Pass-Through  Rate of the Class A-2  Certificates  are equal to  [$_______]  and
[_____%],   respectively,   the  original  Certificate   Principal  Balance  and
Pass-Through  Rate of the Class A-3  Certificates  are equal to  [$_______]  and
[_____%],   respectively,   the  original  Certificate   Principal  Balance  and
Pass-Through  Rate of the Class A-4  Certificates  are equal to  [$_______]  and
[_____%],   respectively,   the  original  Certificate   Principal  Balance  and
Pass-Through  Rate of the Class A-5  Certificates  are equal to  [$_______]  and
[_____%],   respectively,   the  original  Certificate   Principal  Balance  and
Pass-Through  Rate of the Class A-6  Certificates  are equal to  [$_______]  and
6.280%,   respectively,   the  original   Certificate   Principal   Balance  and
Pass-Through  Rate of the Class A-7  Certificates  are equal to  [$_______]  and
[_____%],   respectively,   the  original  Certificate   Principal  Balance  and
Pass-Through  Rate of the Class M-1  Certificates  are equal to  [$_______]  and
[_____%],   respectively,   the  original  Certificate   Principal  Balance  and
Pass-Through  Rate of the Class M-2  Certificates  are equal to  [$_______]  and
[_____%],   respectively,   the  original  Certificate   Principal  Balance  and
Pass-Through  Rate of the Class M-3  Certificates  are equal to  [$_______]  and
[_____%],  respectively,  and the  original  Certificate  Principal  Balance and
Pass-Through Rate of the Class B Certificates are equal to $________________ and
________%,  respectively; (vii) one-month LIBOR is equal to ___________%; (viii)
the indices for the  Adjustable  Rate Mortgage  Loans are, for six-month  LIBOR,
_______%,  for one year CMT, ________%,  for three year CMT, _______%,  for five
year CMT,  _______%  and for the  six-month  Treasury  bill,  ______%,  (ix) the
Trustee's  Fee is equal to ______% per annum and (x) the Trust Fund  consists of
Mortgage Loans having the following characteristics:


                                      S-51
<PAGE>

<TABLE>
<CAPTION>
                                                               Weighted      Weighted   
                                                Weighted        Average       Average   
                                                 Average       Remaining     Remaining    Weighted  
                               Weighted          Mortgage       Term to       Term to      Average  
         Pool    Principal      Average        Rate Net of    Amortization    Balloon     Seasoning 
Type    Number    Balance    Mortgage Rate    Servicing Fee     (months)     (months)     (months)  
- ----    ------    -------    -------------    -------------     --------     --------     --------  
<S>     <C>      <C>          <C>              <C>              <C>           <C>         <C>

</TABLE>

                  
<TABLE>
<CAPTION>
                                   Weighted                                                                             
                                   Average                        Weighted                                             
                     Weighted        Net         Weighted          Average         First        Reset                    
          Pool        Average      Lifetime     Average Net        Interest        Reset      Frequency                  
Type     Number    Gross Margin      Cap       Lifetime Floor   Adjustment Cap    (months)    (months)     Index Code  
- ----     ------    ------------   ---------    --------------   --------------    --------    --------     ----------  
<S>     <C>      <C>              <C>          <C>              <C>               <C>         <C>           <C>

                                                                                                          

</TABLE>

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

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


                                      S-52
<PAGE>

                             Prepayment Assumptions*

<TABLE>
<CAPTION>

Base Case    Assumption I    Assumption II    Assumption III    Assumption IV    Assumption V
- ---------    ------------    -------------    --------------    -------------    ------------
<S>            <C>            <C>              <C>               <C>              <C>    



</TABLE>

- ---------------------
*As a percentage of the specified base case.

                             Weighted Average Lives
                                    Class A-1

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


(1)   Assuming no early termination of the Trust.

(2)   Assuming  early  termination  of the Trust at the date when the  aggregate
      principal  balance of the Mortgage  Loans  declines to a level equal to or
      less than 10% of the Original Aggregate Principal Balance.

                                    Class A-2

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


(1)   Assuming no early termination of the Trust.

(2)   Assuming  early  termination  of the Trust at the date when the  aggregate
      principal  balance of the Mortgage  Loans  declines to a level equal to or
      less than 10% of the Original Aggregate Principal Balance.


                                      S-53
<PAGE>

                                    Class A-3
                                    Weighted
     Prepayment                   Average Life              Earliest
     Assumption (HEP)              (Years)(1)           Retirement Date(2)
     ----------------            ---------------        ------------------


(1)   Assuming no early termination of the Trust.

(2)   Assuming  early  termination  of the Trust at the date when the  aggregate
      principal  balance of the Mortgage  Loans  declines to a level equal to or
      less than 10% of the Original Aggregate Principal Balance.

                                    Class A-4

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


(1)   Assuming no early termination of the Trust.

(2)   Assuming  early  termination  of the Trust at the date when the  aggregate
      principal  balance of the Mortgage  Loans  declines to a level equal to or
      less than 10% of the Original Aggregate Principal Balance.

                                    Class A-5

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


(1)   Assuming no early termination of the Trust.

(2)   Assuming  early  termination  of the Trust at the date when the  aggregate
      principal  balance of the Mortgage  Loans  declines to a level equal to or
      less than 10% of the Original Aggregate Principal Balance.


                                      S-54
<PAGE>

                                    Class A-6
                                    Weighted
     Prepayment                   Average Life              Earliest
     Assumption (CPR)              (Years)(1)           Retirement Date(2)
     ----------------            ---------------        ------------------


(1)   Assuming no early termination of the Trust.

(2)   Assuming  early  termination  of the Trust at the date when the  aggregate
      principal  balance of the Mortgage  Loans  declines to a level equal to or
      less than 10% of the Original Aggregate Principal Balance.


                                    Class A-7

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


(1)   Assuming no early termination of the Trust.

(2)   Assuming  early  termination  of the Trust at the date when the  aggregate
      principal  balance of the Mortgage  Loans  declines to a level equal to or
      less than 10% of the Original Aggregate Principal Balance.

                                    Class M-1

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


(1)   Assuming no early termination of the Trust.

(2)   Assuming  early  termination  of the Trust at the date when the  aggregate
      principal  balance of the Mortgage  Loans  declines to a level equal to or
      less than 10% of the Original Aggregate Principal Balance.


                                      S-55
<PAGE>

                                    Class M-2

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



(1)   Assuming no early termination of the Trust.

(2)   Assuming  early  termination  of the Trust at the date when the  aggregate
      principal  balance of the Mortgage  Loans  declines to a level equal to or
      less than 10% of the Original Aggregate Principal Balance.


                                    Class M-3

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




(1)   Assuming no early termination of the Trust.

(2)   Assuming  early  termination  of the Trust at the date when the  aggregate
      principal  balance of the Mortgage  Loans  declines to a level equal to or
      less than 10% of the Original Aggregate Principal Balance.

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

Payment Delay Feature of Offered Certificates

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


                                      S-56
<PAGE>

                             ADDITIONAL INFORMATION

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

                     DESCRIPTION OF THE OFFERED CERTIFICATES

General

      The Certificates will consist of the Class A-1 Certificates, the Class A-2
Certificates,  the Class A-3 Certificates, the Class A-4 Certificates, the Class
A-5 Certificates,  the Class A-6 Certificates,  the Class A-7 Certificates,  the
Class M-1 Certificates,  the Class M-2 Certificates, the Class M-3 Certificates,
the Class B Certificates, the Class C Certificates and the Class R Certificates.
The Certificates  will be issued by [________]  Mortgage Loan Trust [series],  a
trust to be organized  under the laws of the State of New York. Only the Offered
Certificates  are  offered  hereby.  The  Class  B  Certificates,  the  Class  C
Certificates  and the Class R  Certificates  are not being offered  hereby.  The
Offered  Certificates  together  with  the  Class B  Certificates,  the  Class C
Certificates  and  the  Class  R  Certificates  are  herein  referred  to as the
"Certificates."

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

Distribution Dates

      The Pooling and Servicing  Agreement  will require that the Trustee create
and maintain a Certificate Account (the "Certificate Account"). All funds in the
Certificate  Account  shall be invested  and  reinvested  by the Trustee for the
benefit  of the  Servicer,  in  investments  permitted  under  the  Pooling  and
Servicing Agreement ("Eligible Investments").


                                      S-57
<PAGE>

      Three  Business  Days  prior  to  the  related   Distribution   Date  (the
"Remittance  Date") the Servicer is required to withdraw  from the Principal and
Interest  Account  and remit to the  Trustee,  for  deposit  in the  Certificate
Account, the Monthly Remittance Amount. The "Monthly Remittance Amount" is equal
to (a) the sum of (i) the  balance  on  deposit in the  Principal  and  Interest
Account as of the close of business on the related  Determination Date, (ii) all
Delinquency Advances and Compensating  Interest  (collectively,  the "Advances")
and (iii)  certain  amounts  required  to be  deposited  by the  Servicer in the
Certificate  Account,  including Loan Purchase  Prices and amounts  necessary to
remedy the  shortfall  in principal  balance of any  replacement  Mortgage  Loan
("Substitution  Amounts"),  reduced by (b) the sum of (i) scheduled  payments on
the  Mortgage  Loans  collected  but  due  after  the  related  Due  Date,  (ii)
reinvestment income on amounts in the Principal and Interest Account,  (iii) all
amounts  reimbursable  to the  Servicer,  and (iv) the  Servicing  Fee. The "Due
Dates" occur  throughout  the month with respect to any  Distribution  Date. The
"Determination  Date" is the ____th day of the month in which such  Distribution
Date occurs or, if such day is not a business  day, the  immediately  succeeding
business day. "Remittance Period" means the calendar month immediately preceding
the month in which the related  Remittance  Date  occurs.  See "The  Pooling and
Servicing  Agreement  --  Payments  on  Mortgage  Loans  and  Contracts"  in the
Prospectus.

      The Servicer will be obligated to apply amounts otherwise payable to it as
servicing compensation in any month to cover any shortfalls in collections (such
payment, "Compensating Interest") of one full month's interest at the applicable
net Mortgage  Rate  resulting  from  principal  prepayments  in full;  provided,
however,  that the Servicer  will only pay  Compensating  Interest to the extent
that there is a shortfall in the amount of Available  Funds necessary to pay the
Total  Current  Interest and will not be required to pay  Compensating  Interest
with respect to any  Remittance  Period in an amount in excess of the  aggregate
Servicing Fee received by the Servicer for such Remittance  Period. The Servicer
is not  obligated  to cover  any  shortfalls  in  collections  of  interest  for
prepayments  in  part.  Such  prepayments  in part are  applied  to  reduce  the
outstanding principal balance of the related Mortgage Loan as of the Due Date in
the month of prepayment.

Distributions

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

Interest Distributions

      On  each  Distribution  Date,  the  Trustee  will  withdraw  the  Interest
Remittance Amount for each Loan Group from amounts on deposit in the Certificate
Account and apply such amounts in the following order of priority, in each case,
to the extent of the funds remaining therefor:

      (a) The Interest Remittance Amount shall be applied as follows:


                                      S-58
<PAGE>

            (i) to the  Trustee,  the  Trustee  Fee  for  each  Loan  Group  and
      Distribution Date;

            (ii) to the Class A Certificates, the related Class Current Interest
      for such Distribution Date on a pro rata basis among such Classes;

            (iii) any remaining  amounts shall be applied in the following order
      of priority:

                  (A)  to  the  Class  M-1   Certificates  the  related  Current
            Interest;

                  (B)  to  the  Class  M-2   Certificates  the  related  Current
            Interest;

                  (C)  to  the  Class  M-3   Certificates  the  related  Current
            Interest;

                  (D) to the Class B Certificates the related Current Interest;

            (b) any  remaining  interest  amounts shall  constitute  the "Excess
      Interest  Amount" for such  Distribution  Date and shall be  allocated  as
      described herein under "--Credit Enhancement."

      The  foregoing  discussion  contained  defined  terms which are  described
herein under "--Definitions."

Principal Distributions

      On each  Distribution  Date,  the  Trustee  will  withdraw  the  Aggregate
Collected  Principal  Amount from amounts on deposit in the Certificate  Account
and apply such amount together with any Extra Principal  Distribution  Amount in
the  following  order of  priority,  in each  case,  to the  extent of the funds
remaining therefor:

      (a) Amounts up to the Principal Distribution Amount as follows:

            (i) from the Class A Principal  Distribution  Amount,  concurrently,
      (x) to the Class A-6  Certificates,  the Class A-6 Principal  Distribution
      Amount,  until the Class  Certificate  Principal  Balance thereof has been
      reduced to zero, and (y) to the Class A Certificates (other than the Class
      A-6  Certificates),  the  Fixed  Rate  Loan  Group  Principal  Allocation,
      allocated in the following order of priority:

                  (1) to the Class  A-7  Certificates,  the Class A-7  Principal
            Distribution Amount,  until the Class Certificate  Principal Balance
            thereof has been reduced to zero; and

                  (2)  sequentially,  to the Class A-1,  Class  A-2,  Class A-3,
            Class  A-4,  Class A-5 and Class A-7  Certificates,  in that  order,
            until the respective Class  Certificate  Principal  Balances thereof
            have been reduced to zero;

            (ii) from any amount  remaining,  to the Class M-1, Class M-2, Class
      M-3 and Class B Certificates on a pro rata basis; and


                                      S-59
<PAGE>

      (b) Any  remaining  principal  amounts  shall be  included  in the  Excess
Interest  Amount and shall be  allocated as  described  herein  under  "--Credit
Enhancement";  provided,  however, that if a Cumulative Loss Trigger Event is in
effect,  such amount shall be  distributed  sequentially,  to the Class B, Class
M-3, Class M-2 and Class M-1 Certificates,  in that order,  until the respective
Class Certificate Principal Balances thereof have been reduced to zero.

      Notwithstanding  the  priority  set  forth in  clause  (i)  above,  if the
aggregate Class  Certificate  Principal  Balance of the Class M Certificates and
the Class B Certificates is reduced to zero, the Class A Principal  Distribution
Amount will be distributed  concurrently to each Class of Senior Certificates on
a pro rata basis in accordance with their respective Class Certificate Principal
Balances.

      The  foregoing  discussion  contained  defined  terms which are  described
herein under "--Definitions."

Credit Enhancement

      General.  The credit enhancement provided for the benefit of the Owners of
the  Offered  Certificates  consists  of (x)  subordination  of the  Subordinate
Certificates, (y) the application of the Excess Interest Amount to fund Realized
Losses and (z) the  overcollateralization  mechanics  which utilize the internal
cash flows of the Trust as described below.

      Subordination of the Subordinate Certificates. The rights of the Owners of
the Mezzanine Certificates,  the Class B Certificates,  the Class C Certificates
and the Class R  Certificates  to  receive  distributions  with  respect  to the
Mortgage Loans will be  subordinated,  to the extent  described  herein,  to the
rights of the Owners of the Class A Certificates. This subordination is intended
to  enhance  the  likelihood  of  regular  receipt  by the Owners of the Class A
Certificates  of the full  amount of their  monthly  payments  of  interest  and
principal  and to afford  such  Owners  protection  against  Realized  Losses on
Liquidated Mortgage Loans.

      In addition,  the rights of the Owners of the Class M-2 Certificates,  the
Class M-3 Certificates,  the Class B Certificates,  the Class C Certificates and
the Class R Certificates are  subordinated,  to the extent described  herein, to
the  rights  of the  Owners  of the  Class  A  Certificates  and the  Class  M-1
Certificates.  The rights of the Owners of the Class M-3 Certificates, the Class
B  Certificates,  the  Class C  Certificates  and the Class R  Certificates  are
subordinated, to the extent described herein, to the rights of the Owners of the
Class  A  Certificates  and  the  Class  M-1  Certificates  and  the  Class  M-2
Certificates.

      The  rights  of the  Owners  of the  Class  B  Certificates,  the  Class C
Certificates  and the  Class R  Certificates  are  subordinated,  to the  extent
described  herein,  to the rights of the Owners of the Class A Certificates  and
the Mezzanine Certificates.

      Allocation  of Realized  Losses.  To the extent  that the Net  Liquidation
Proceeds with respect to any Liquidated  Mortgage Loan are less than 100% of the
outstanding principal balance thereof, such shortfall is a "Realized Loss". "Net
Liquidation  Proceeds" are any amounts  (including the proceeds of any Insurance
Policy)  recovered by the Servicer in connection with a Liquidated  Loan, net of
expenses which are incurred by the Servicer in connection  with the  liquidation
and net of unreimbursed  Servicing Advances,  unreimbursed  Delinquency Advances


                                      S-60
<PAGE>

and accrued and unpaid  Servicing Fees. The Collected  Principal Amount includes
the Net Liquidation  Proceeds in respect of principal  received upon liquidation
of a Liquidated  Mortgage Loan. If such Net  Liquidation  Proceeds are less than
the unpaid  principal  balance of such  Mortgage  Loan,  the Pool  Balance  will
decline  more than the  aggregate  Class  Certificate  Principal  Balance of the
Offered   Certificates.   If   such   difference   is   not   covered   by   the
Overcollateralization  Amount or the application of the Excess Interest  Amount,
the Class of Subordinate  Certificates then outstanding with the lowest priority
Class designation will bear such loss.

      If,  following the  distributions  on a  Distribution  Date, the aggregate
Certificate  Principal  Balance of the  Offered  Certificates  exceeds  the Pool
Balance, i.e., the Certificates are  undercollateralized,  the Class Certificate
Principal  Balance  of the  Class  of  Mezzanine  Certificates  or the  Class  B
Certificates then outstanding with the lowest priority Class designation will be
reduced by the amount of such excess.  Any such  reduction  will  constitute  an
Applied  Realized  Loss Amount for the  applicable  Class and interest  will not
accrue  on  such  amount.  Such  amount,  however,  may  be  paid  on  a  future
Distribution Date to the extent funds are available  therefor as provided herein
under  "Description  of the  Offered  Certificates--Interest  Distributions  and
- --Credit Enhancement."

      Overcollateralization  Provisions. The weighted average Mortgage Rate, net
of the  Servicing  Fee and Trustee  Fee,  for the  Mortgage  Loans  generally is
expected to be higher than the weighted average of the Pass-Through Rates on the
Offered Certificates, thus generating certain excess interest collections which,
in the absence of losses,  will not be necessary to fund interest  distributions
on the Offered  Certificates.  The Pooling and Servicing Agreement provides that
this excess interest be applied,  to the extent  available,  to make accelerated
payments of principal  (i.e.  the Extra  Principal  Distribution  Amount) to the
Class or Classes  then  entitled to receive  distributions  of  principal.  Such
application will cause the aggregate Class Certificate  Balance to amortize more
rapidly than the Mortgage Loans, resulting in overcollateralization. This excess
interest   for  a   Remittance   Period,   together   with   interest   on   the
Overcollateralization Amount itself, is the "Excess Interest Amount."

      The target level of overcollateralization for any Distribution Date is the
Required Overcollateralization Amount. The Required Overcollateralization Amount
is initially (i.e., prior to the Stepdown Date) $_____________. Since the actual
level of the Overcollateralization  Amount is essentially zero as of the Closing
Date, in the early months of the transaction, subject to the availability of the
Excess Interest Amounts, Extra Principal Distribution Amounts will be paid, with
the result that the Overcollateralization  Amount is expected to increase to the
level of the Required Overcollateralization Amount.

      If,  once the  Required  Overcollateralization  Amount  has been  reached,
Realized  Losses not  accounted  for by an  application  of the Excess  Interest
Amount  occur,  such  Realized  Losses will  result in an  Overcollateralization
Deficiency  (since it will  reduce the Pool  Balance  without  giving  rise to a
corresponding  reduction  of  the  aggregate  Class  Certificate  Balance).  The
cashflow priorities of the Trust Fund require that, in this situation,  an Extra
Principal Distribution Amount be paid (subject to the availability of any Excess
Cashflow  Amount in subsequent  months) for the purpose of  re-establishing  the
Overcollateralization Amount at the then-required Required Overcollateralization
Amount.


                                      S-61
<PAGE>

      On and after the Stepdown Date and assuming that a Trigger Event is not in
effect, the Required  Overcollateralization  Amount may be permitted to decrease
or  "step-down."  If the Required  Overcollateralization  Amount is permitted to
"step-down" on a Distribution Date, the Pooling and Servicing  Agreement permits
a portion of the Aggregate Collected Principal Amount for such Distribution Date
not to be passed  through as a  distribution  of principal on such  Distribution
Date.  This has the  effect of  decelerating  the  amortization  of the  Offered
Certificates relative to the Pool Balance,  thereby reducing the actual level of
the    Overcollateralization    Amount    to    the    new,    lower    Required
Overcollateralization  Amount. This portion of the Aggregate Collected Principal
Amount not  distributed  as  principal  on the  Offered  Certificates  therefore
releases overcollateralization from the Trust Fund. The amounts of such releases
are the "Overcollateralization Reduction Amounts."

      On any  Distribution  Date, the sum on the Excess  Interest Amount and the
Overcollateralization Reduction Amount is the "Excess Cashflow Amount," which is
required to be applied in the following  order of priority on such  Distribution
Date:

      (a) to the  Owners  of the  Class  A-6  Certificates,  to fund  any  LIBOR
      Shortfall Amount;

      (b) to fund the Extra Principal  Distribution  Amount of such Distribution
      Date;

      (c) to fund the Class  M-1  Realized  Loss  Amortization  Amount  for such
      Distribution Date;

      (d) to fund the Class  M-2  Realized  Loss  Amortization  Amount  for such
      Distribution Date;

      (e) to fund the Class  M-3  Realized  Loss  Amortization  Amount  for such
      Distribution Date;

      (f) to fund  the  Class B  Realized  Loss  Amortization  Amount  for  such
      Distribution Date; and

      (g) any amounts  remaining shall be distributed to the Owners of the Class
      C Certificates; and

      (h) any amounts remaining thereafter shall be distributed to the Owners of
      the Class R Certificates.

Definitions

      For purposes of the  foregoing,  the following  terms have the  respective
meanings set forth below:

      Accrual  Period:  For each  Distribution  Date with respect to the Offered
Certificates  (other than the Variable Rate  Certificates),  the calendar  month
immediately  preceding the month in which the Distribution Date occurs. For each
Distribution  Date with respect to the Variable  Rate  Certificates,  the period
from the [___] day of the month  immediately  preceding  the month in which such


                                      S-62
<PAGE>

Distribution  Date occurs (or the Closing  Date with  respect to the  [________]
Distribution  Date) to the [__] day of the month in which such Distribution Date
occurs.

      Adjustable  Rate Group  Available  Funds Cap Rate: As to any  Distribution
Date, is an amount,  expressed as a per annum rate,  equal to (i) the sum of (x)
the  aggregate  amount of interest due and collected (or advanced) on all of the
Mortgage  Loans in the  Adjustable  Rate Loan Group for the  related  Remittance
Period  and (y) the  excess  of (A) the  aggregate  amount of  interest  due and
collected  (or  advanced)  on all of the  Mortgage  Loans in the Fixed Rate Loan
Group for the related  Remittance Period over (B) the aggregate of the Servicing
Fee and the Trustee Fee, in each case  relating to the Fixed Rate Loan Group and
such  Distribution  Date and the Current  Interest  with  respect to the Class A
Certificates  (other than the Class A-6 Certificates),  the Class M Certificates
and the Class B  Certificates  minus (ii) the aggregate of the Servicing Fee and
the Trustee Fee, in each case  relating to the  Adjustable  Rate Loan Group,  on
such Distribution Date.

      Aggregate Collected Principal Amount: As to any Distribution Date, the sum
of the respective Collected Principal Amounts for each Loan Group.

      Applied Realized Loss Amount: As to any Distribution  Date, the excess, if
any,  of  the  aggregate   Certificate   Principal  Balance  of  each  Class  of
Certificates then outstanding  (after  application of all distributions for such
Distribution Date) over the Pool Balance for both Loan Groups.

      Available   Funds:  As  to  any   Distribution   Date,  the  sum,  without
duplication,  of the following  amounts with respect to the Mortgage Loans:  (i)
the Aggregate Collected Principal Amount for the related Remittance Period, (ii)
scheduled  payments of interest on the Mortgage  Loans  received by the Servicer
prior to the Determination  Date (net of amounts  representing the Servicing Fee
with respect to each Mortgage Loan and  reimbursement  for Delinquency  Advances
and Servicing Advances); (iii) payments from the Servicer in connection with (a)
Delinquency Advances and (b) Compensating  Interest and (iv) amounts received by
the Trustee in respect of interest in  connection  with the  termination  of the
Trust with respect to the Mortgage Loans as provided in the Agreement

      Class A Principal  Distribution  Amount: As to any Distribution  Date, (A)
for each  Distribution  Date before the Stepdown Date or after the Stepdown Date
with  respect to which  Distribution  Date a Trigger  Event has  occurred and is
continuing,  100%  of  the  Principal  Distribution  Amount  or  (ii)  for  each
Distribution Date after the Stepdown Date with respect to which no Trigger Event
has occurred and is  continuing,  the product of (x) the Principal  Distribution
Amount for such Distribution Date and (y) a fraction,  the numerator of which is
the Class A Certificate Principal Balance immediately prior to such Distribution
Date and the denominator of which is the aggregate Certificate Principal Balance
of all Certificates.

      Class A-6 Principal  Distribution Amount: As to any Distribution Date, the
lesser of:  (A) the  greater  of (i) the  product  of (x) the Class A  Principal
Distribution Amount for such Distribution Date and (y) a fraction, the numerator
of  which  is  the  Class  Certificate   Principal  Balance  of  the  Class  A-6
Certificates immediately prior to such Distribution Date, and the denominator of
which is the aggregate Class Certificate Principal Balance of all of the Class A


                                      S-63
<PAGE>

Certificates  immediately prior to such Distribution  Date, and (ii) the excess,
if any,  of (x)  the  Class  Certificate  Principal  Balance  of the  Class  A-6
Certificates  immediately prior to such Distribution Date over (y) the Principal
Balance of the Adjustable  Rate Loan Group as of the last day of the related Due
Period; or (B) the Class A Principal Distribution Amount.

      Class  A-7  Percentage:  As  to  any  Distribution  Date,  the  applicable
percentage set forth below:

            Distribution Dates                            Percentages
            ------------------                            -----------
            [___]......................................      [__%]
            [___]......................................      [__%]
            [___]......................................      [__%]
            [___]......................................      [__%]
            [___]......................................      [__%]

      Class A-7 Principal Distribution:  As to any Distribution Date, the lesser
of (A) the  product  of (i) the  applicable  Class A-7  Percentage  and (ii) the
product  of (x)  the  Fixed  Rate  Loan  Group  Principal  Allocation  and (y) a
fraction,  the numerator of which is the Class Certificate  Principal Balance of
the Class A-7 Certificates  immediately prior to such Distribution Date, and the
denominator of which is the aggregate Class Certificate Principal Balance of the
Senior  Certificates  immediately prior to such  Distribution  Date, and (B) the
Fixed Rate Loan Group Principal Allocation.

      Class B Applied  Realized Loss Amount:  As to the Class B Certificates and
as of any  Distribution  Date, the lesser of (x) the Class  Certificate  Balance
thereof   (after  taking  into  account  the   distribution   of  the  Principal
Distribution  Amount on such Distribution  Date, but prior to the application of
the Class B Applied Realized Loss Amount, if any, on such Distribution Date) and
(y) the Applied Realized Loss Amount as of such Distribution Date.

      Class B Realized Loss Amortization  Amount: As to the Class B Certificates
and as of any  Distribution  Date,  the lesser of (x) the Unpaid  Realized  Loss
Amount with respect to the Class B Certificates as of such Distribution Date and
(y) the excess of (i) the Excess  Cashflow Amount over (ii) the sum of the Extra
Principal  Distribution Amount, the Class M-1 Realized Loss Amortization Amount,
the Class M-2 Realized  Loss  Amortization  Amount,  the Class M-3 Realized Loss
Amortization Amount, in each case for such Distribution Date.

      Class M-1 Applied  Realized Loss Amount:  As to the Class M-1 Certificates
and as of any Distribution Date, the lesser of (x) the Class Certificate Balance
thereof   (after  taking  into  account  the   distribution   of  the  Principal
Distribution  Amount on such Distribution  Date, but prior to the application of
the Class M-1 Applied Realized Loss Amount,  if any on such  Distribution  Date)
and  (y)  the  excess  of (i)  the  Applied  Realized  Loss  Amount  as of  such
Distribution  date  over (ii) the sum of the Class  M-2  Applied  Realized  Loss
Amount,  the Class M-3  Applied  Realized  Loss  Amount  and the Class B Applied
Realized Loss Amount, in each case as of such Distribution Date.

      Class  M-1  Realized  Loss  Amortization  Amount:  As  to  the  Class  M-1
Certificates  and as of any  Distribution  Date,  the  lesser of (x) the  Unpaid
Realized  Loss  Amount  with  respect to the Class M-1  Certificates  as of such


                                      S-64
<PAGE>

Distribution Date and (y) the excess of (i) the Excess Cashflow Amount over (ii)
the Extra  Principal  Distribution  Amount,  in each case for such  Distribution
Date.

      Class M-2 Applied  Realized Loss Amount:  As to the Class M-2 Certificates
and as of any Distribution Date, the lesser of (x) the Class Certificate Balance
thereof   (after  taking  into  account  the   distribution   of  the  Principal
Distribution  Amount on such Distribution  Date, but prior to the application of
the Class M-2 Applied Realized Loss Amount,  if any on such  Distribution  Date)
and (y) the excess of (i) the related  Applied  Realized  Loss Amount as of such
Distribution  Date over (ii) the Class M-3 Applied  Realized Loss Amount and the
Class B Applied Realized Loss Amount, in each case as of such Distribution Date.

      Class  M-2  Realized  Loss  Amortization  Amount:  As  to  the  Class  M-2
Certificates  and as of any  Distribution  Date,  the  lesser of (x) the  Unpaid
Realized  Loss  Amount  with  respect to the Class M-2  Certificates  as of such
Distribution Date and (y) the excess of (i) the Excess Cashflow Amount over (ii)
the sum of the Extra  Principal  Distribution  Amount and the Class M-1 Realized
Loss Amortization Amount, in each case for such Distribution Date.

      Class M-3 Applied  Realized Loss Amount:  As to the Class M-3 Certificates
and as of any Distribution Date, the lesser of (x) the Class Certificate Balance
thereof   (after  taking  into  account  the   distribution   of  the  Principal
Distribution  Amount on such Distribution  Date, but prior to the application of
the Class M-3 Applied Realized Loss Amount,  if any on such  Distribution  Date)
and (y) the excess of (i) the related  Applied  Realized  Loss Amount as of such
Distribution  Date over (ii) the Class B Applied  Realized Loss Amount,  in each
case as of such Distribution Date.

      Class  M-3  Realized  Loss  Amortization  Amount:  As  to  the  Class  M-3
Certificates  and as of any  Distribution  Date,  the  lesser of (x) the  Unpaid
Realized  Loss  Amount  with  respect to the Class M-3  Certificates  as of such
Distribution Date and (y) the excess of (i) the Excess Cashflow Amount over (ii)
the sum of the Extra Principal  Distribution Amount, the Class M-1 Realized Loss
Amortization  Amount and the Class M-2 Realized Loss Amortization,  in each case
for such Distribution Date.

      Collected  Principal Amount: For any Distribution Date and Loan Group, the
sum of the following amounts (without duplication):

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

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


                                      S-65
<PAGE>

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

            (d) Net  Liquidation  Proceeds to the extent received by the Trustee
      on or prior to the related  Remittance  Date for each  Mortgage Loan which
      became a Liquidated  Mortgage Loan during the related  Remittance  Period;
      and

            (e) the proceeds  received by the Trustee of any  termination of the
      Trust (to the extent such proceeds relate to principal).

      Cumulative  Loss  Percentage:  The percentage of all Realized  Losses as a
percentage of the Original Aggregate Principal Balance of the Mortgage Loans.

      Cumulative  Loss  Trigger  Event:  A  Cumulative  Loss  Trigger  Event has
occurred if (i) the Cumulative  Loss  Percentage for a specified  period exceeds
the  applicable  percentage  set  forth  below  and  (ii)  the  60+  Delinquency
Percentage  exceeds  two  times  the  original  (prior  to  the  Stepdown  Date)
percentage used to determine the Required Overcollateralization Amount:

          Distribution Dates                       Loss Percentages
          ------------------                       ----------------
          [___].................................         [__%]
          [___].................................         [__%]
          [___].................................         [__%]
          [___].................................         [__%]
          [___].................................         [__%]


      Current  Interest:  As to any Distribution Date and Class of Certificates,
interest for the related Accrual Period at the related  Certificate  Rate on the
related Class Certificate Principal Balance.

      Excess Interest Amount: As to any Distribution Date, the excess of (x) the
Interest  Remittance  Amount  for both Loan  Groups  over (y) the sum of (i) the
aggregate of the Class Current  Interest for the Class A Certificates,  (ii) the
Current  Interest for the Mezzanine  Certificates  and Class B Certificates  and
(ii) the Trustee Fee for both Loan Groups.

      Extra Principal  Distribution  Amount:  As to any  Distribution  Date, the
lesser of (x) the Excess Interest Amount for such  Distribution Date and (y) the
Overcollateralization Deficiency Amount for such Distribution Date.

      Fixed Rate Loan Group Principal  Allocation:  As to any Distribution Date,
the  excess  of  (i)  the  Class  A  Principal   Distribution  Amount  for  such
Distribution Date over (ii) the Class A-6 Principal Distribution Amount for such
Distribution Date.

      Interest  Remittance  Amount: As to either Loan Group and any Distribution
Date,  the portion of the Available  Funds for such Loan Group that  constitutes
amounts in respect of interest.


                                      S-66
<PAGE>

      Liquidated  Mortgage  Loan: As to any  Distribution  Date, a Mortgage Loan
with  respect to which the  Servicer  has  determined,  in  accordance  with the
servicing procedures specified in the Agreement,  as of the end of the preceding
Due  Period,  that all  Liquidation  Proceeds  which it expects to recover  with
respect to such Mortgage Loan  (including  the  disposition  of the related REO)
have  been  received  (other  than  amounts   recoverable   through   deficiency
judgments).

      Original Credit Support Percentage: As to any Class of Senior Certificates
or Subordinate Certificates, the applicable percentage set forth below:

                    Senior
                    Class M-1
                    Class M-2
                    Class M-3
                    Class B

      Overcollateralization  Amount: As to any Distribution Date, the excess, if
any, of (i) the Pool Balance as of the end of the related Remittance Period over
(ii) the aggregate Class Certificate Principal Balance of the Certificates after
giving effect to the distribution of the Aggregate Collected Principal Amount on
such Distribution Date.

      Overcollateralization  Deficiency Amount: As to any Distribution Date, the
excess,  if any,  of (x) the  Required  Overcollateralization  Amount  for  such
Distribution   Date  over  (y)  the   Overcollateralization   Amount   for  such
Distribution  Date,  calculated  for this purpose  after taking into account the
reduction on such  Distribution  Date of the Class  Certificate  Balances of all
Classes of Offered Certificates resulting from the distribution of the Aggregate
Collected Principal Amount (but not the Extra Principal  Distribution Amount) on
such  Distribution  Date, but prior to taking in to account any Applied Realized
Loss Amounts on such Distribution Date.

      Overcollateralization  Reduction Amount: As to any Distribution  Date, the
lesser of (i) the Aggregate  Collected  Principal  Amount for such  Distribution
Date  and (ii)  the  excess,  if any,  of (x) the  Overcollateralization  Amount
(assuming 100% of the Aggregate Collected Principal Amount is distributed on the
Offered Certificates) over (y) the Required Overcollateralization Amount.

      Pool  Balance:  With respect to any date,  the  aggregate of the Principal
Balances of all Mortgage Loans in both Loan Groups as of such date.

      Principal  Balance:  As to any  Mortgage  Loan and any day,  other  than a
Liquidated  Mortgage Loan, the Principal  Balance as of the Cut-Off Date,  minus
all  collections  credited  against the  Principal  Balance of any such Mortgage
Loan.  For  purposes of this  definition,  a Liquidated  Mortgage  Loan shall be
deemed to have a Principal Balance equal to the Principal Balance of the related
Mortgage Loan  immediately  prior to the final  recovery of related  Liquidation
Proceeds and a Principal Balance of zero thereafter.

      Principal Distribution Amount: As to any Distribution Date, the sum of (i)
the Aggregate  Collected  Principal Amount (and with respect to any Distribution
Date on which a Trigger Event is not in effect,  less the  Overcollateralization
Reduction Amount, if any) and (ii) the Extra Principal Distribution Amount.


                                      S-67
<PAGE>

      Remittance  Period:  As to  any  Distribution  Date,  the  calendar  month
preceding such Distribution Date.

      Required OC Percentage:  As of any date of  determination,  the percentage
then   applicable  in  clause  (b)(i)  of  the   calculation   of  the  Required
Overcollateralization Amount.

      Required  Overcollateralization  Amount:  As to any Distribution  Date (a)
prior to the Stepdown  Date,  the product of ______% and the Original  Aggregate
Principal Balance of the Mortgage Loans; (b) on and after the Stepdown Date, (i)
if no Trigger Event is in effect,  the lesser of (A) ______% of the Pool Balance
as of the end of the related  Remittance  Period and (B) ______% of the Original
Aggregate  Principal Balance of the Mortgage Loans or (ii) if a Trigger Event or
a Cumulative Loss Trigger Event is in effect, the Required Overcollateralization
Amount will equal the Required  Overcollateralization Amount in effect as of the
Distribution  Date  immediately  preceding  the date on which the Trigger  Event
first occurred.

      Senior Enhancement Percentage: As to any Distribution Date, the percentage
equivalent of a fraction, the numerator of which is the sum of (i) the aggregate
Class  Certificate  Principal  Balance  of the  Class  A,  Class  M and  Class B
Certificates  minus the  Certificate  Principal  Balance  of the Class  with the
highest priority and (ii) the  Overcollateralization  Amount, in each case after
giving effect to the distribution of the Principal  Distribution  Amount on such
Distribution  Date,  and the  denominator of which is the Pool Balance as of the
last day of the related Due Period.

      60+  Delinquency  Percentage:  A fraction  expressed as a percentage,  the
numerator  of which is (i) with  respect to any  Distribution  Date prior to the
______________  Distribution  Date, ____% of the aggregate  Principal Balance of
the Mortgage Loans that are more than 60 days  delinquent;  (ii) with respect to
the  ________________  Distribution Date and the Distribution Dates prior to the
December 2003 Distribution Date, ____% of the aggregate Principal Balance of the
Mortgage Loans that are more than 60 days delinquent;  and (iii) with respect to
the  ______________________  Distribution  Date and all the  Distribution  Dates
thereafter, _____% of the aggregate Principal Balance of the Mortgage Loans that
are  more  than 60 days  delinquent  and the  denominator  of  which is the Pool
Balance, in each case as determined as of the last day of the related Remittance
Period.

      Stepdown  Date:  The  later  to  occur  of (x)  the  Distribution  Date in
_______________,  and (y)  the  first  Distribution  Date on  which  the  Senior
Enhancement  Percentage  (assuming  100% of the  Aggregate  Collected  Principal
Amount is distributed on the Offered  Certificates) is at least equal to the sum
of (i)  two  times  the  Original  Credit  Support  Percentage  for  the  Senior
Certificates and (ii) the Required OC Percentage.

      Stepped Up Percentage: 100% minus the percentage equivalent of a fraction,
the numerator of which is two times the  Delinquency  Amount and the denominator
of which is the Pool  Balance  as of the  last day of the  related  Due  Period;
provided that the Stepped Up Percentage will not be less than 0.

      Trigger Event:  A Trigger Event shall have occurred and be continuing,  if
at any time, (x) the percentage equivalent of a fraction, the numerator of which
is the aggregate  Principal  Balance of all Mortgage Loans that are more than 60
days delinquent,  including REO properties and Mortgage Loans in foreclosure and


                                      S-68
<PAGE>

the  denominator  of which is the Pool Balance as of the last day of the related
Due Period exceeds (y) ___% of the Senior Enhancement Percentage.

      Unpaid  Realized Loss Amount:  For any Class of Mezzanine  Certificates or
the Class B Certificates and as to any Distribution  Date, the excess of (x) the
aggregate  cumulative  amount of related  Applied  Realized  Loss  Amounts  with
respect to such Class for all prior  Distribution  Dates over (y) the aggregate,
cumulative amount of related Realized Loss Amortization  Amounts with respect to
such Class for all prior Distribution Dates.

Calculation of LIBOR

      With  respect  to each  Distribution  Date,  1-Month  LIBOR will equal the
interbank offered rate for one-month United States dollar deposits in the London
market as quoted on Telerate  Page 3750 as of 11:00 A.M.,  London  time,  on the
second  LIBOR  Business  Day prior to (i) the Closing  Date with  respect to the
[________] Distribution Date or (ii) the first day of the related Accrual Period
with respect to all other  Distribution  Dates.  "Telerate  Page 3750" means the
display  designated as page 3750 on the Telerate  Service (or such other page as
may  replace  page 3750 on that  service for the  purpose of  displaying  London
interbank  offered rates of major  banks).  If such rate does not appear on such
page (or such other page as may replace  that page on that  service,  or if such
service  is no longer  offered,  such  other  service  for  displaying  LIBOR or
comparable rates as may be selected by the Trustee after  consultation  with the
Servicer),  the rate will be the Reference Bank Rate. The "Reference  Bank Rate"
will be determined on the basis of the rates at which  deposits in U.S.  Dollars
are offered by the  reference  banks  (which shall be three major banks that are
engaged in transactions in the London interbank market,  selected by the Trustee
after  consultation with the Servicer) as of 11:00 A.M., London time, on the day
that is two LIBOR Business Days prior to the immediately preceding  Distribution
Date to prime banks in the London  interbank market for a period of one month in
amounts  approximately  equal to the Class Certificate  Principal Balance of the
Variable Rate Certificates. The Trustee will request the principal London office
of each of the  reference  banks to provide a quotation of its rate. If at least
two such  quotations are provided,  the rate will be the arithmetic  mean of the
quotations. If on such date fewer than two quotations are provided as requested,
the rate will be the  arithmetic  mean of the rates  quoted by one or more major
banks in New York City,  selected by the  Trustee  after  consultation  with the
Servicer,  as of 11:00 A.M.,  New York City time, on such date for loans in U.S.
Dollars  to  leading  European  banks  for a  period  of one  month  in  amounts
approximately  equal to the Class Certificate  Principal Balance of the Variable
Rate Certificates. If no such quotations can be obtained, the rate will be LIBOR
for the prior  Distribution  Date. "LIBOR Business Day" means any day other than
(i) a Saturday or a Sunday or (ii) a day on which  banking  institutions  in the
State of New York or in the city of London,  England are required or  authorized
by law to be closed.

Report to Owners of Certificates

      Pursuant to the Pooling and Servicing Agreement, on each Distribution Date
the Trustee will deliver to the Servicer,  each Owner of a  Certificate  and the
Depositor  a  written  report   containing   information,   including,   without
limitation, the amount of the distribution on such Distribution Date, the amount
of such  distribution  allocable to  principal  and  allocable to interest,  the


                                      S-69
<PAGE>

aggregate  Certificate  Principal Balance of the Offered Certificates as of such
Distribution  Date and such other  information  as  required  by the Pooling and
Servicing Agreement.

Book Entry Registration of the Offered Certificates

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

      The  Beneficial  Owner's  ownership  of a Book-Entry  Certificate  will be
recorded on the records of the brokerage firm, bank, thrift institution or other
financial  intermediary  (each, a "Financial  Intermediary")  that maintains the
Beneficial   Owner's   account  for  such  purpose.   In  turn,   the  Financial
Intermediary's  ownership of such Book-Entry Certificate will be recorded on the
records of DTC (or of a participating  firm that acts as agent for the Financial
Intermediary,  whose interest will in turn be recorded on the records of DTC, if
the Beneficial  Owner's  Financial  Intermediary is not a DTC Participant and on
the records of CEDEL or Euroclear, as appropriate).

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


                                      S-70
<PAGE>

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

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

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

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

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


                                      S-71
<PAGE>

Certificates,  whether  held for its own  account  or as a nominee  for  another
person.  In general,  beneficial  ownership of Book-Entry  Certificates  will be
subject  to  the  rules,  regulations  and  procedures  governing  DTC  and  DTC
Participants as in effect from time to time.

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

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

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

      Securities  clearance  accounts  and  cash  accounts  with  the  Euroclear
Operator are governed by the Terms and Conditions Governing Use of Euroclear and
the related Operating  Procedures of the Euroclear System and applicable Belgian
law (collectively,  the "Terms and Conditions"). The Terms and Conditions govern
transfers of securities and cash within Euroclear, withdrawals of securities and


                                      S-72
<PAGE>

cash from  Euroclear,  and receipts of payments  with respect to  securities  in
Euroclear.  All  securities  in Euroclear  are held on a fungible  basis without
attribution of specific  certificates to specific securities clearance accounts.
The  Euroclear  Operator acts under the Terms and  Conditions  only on behalf of
Euroclear  Participants,  and has no  record  of or  relationship  with  persons
holding through Euroclear Participants.

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

      Under  a  book-entry   format,   Beneficial   Owners  of  the   Book-Entry
Certificates may experience some delay in their receipt of payments,  since such
payments will be forwarded by the Trustee to Cede. Distributions with respect to
Certificates  held  through  CEDEL or  Euroclear  will be  credited  to the cash
accounts of CEDEL Participants or Euroclear  Participants in accordance with the
relevant  system's rules and procedures,  to the extent received by the Relevant
Depositary.  Such  distributions  will be subject to tax reporting in accordance
with relevant United States tax laws and  regulations.  Because DTC can only act
on behalf of  Financial  Intermediaries,  the ability of a  Beneficial  Owner to
pledge Book-Entry Certificates to persons or entities that do not participate in
the Depository  system,  or otherwise take actions in respect of such Book-Entry
Certificates,  may be limited due to the lack of physical  certificates for such
Book-Entry Certificates. In addition, issuance of the Book-Entry Certificates in
book-entry  form may reduce the liquidity of such  Certificates in the secondary
market  since  certain   potential   investors  may  be  unwilling  to  purchase
Certificates for which they cannot obtain physical certificates.

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

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


                                      S-73
<PAGE>

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

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

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

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

Certain Activities

      The Trust  has not and will not:  (i)  issue  securities  (except  for the
Certificates);  (ii) borrow money;  (iii) make loans;  (iv) invest in securities
for the purpose of exercising control; (v) underwrite securities; (vi) except as
provided in the Pooling and Servicing Agreement, engage in the purchase and sale
(or turnover) of  investments;  (vii) offer  securities in exchange for property
(except  Certificates for the Mortgage Loans); or (viii) repurchase or otherwise
reacquire its  securities.  See  "Servicing of the Mortgage  Loans and Contracts
- --Reports To  Certificateholders"  in the Prospectus for  information  regarding
reports to the Owners.


                                      S-74
<PAGE>

                       THE POOLING AND SERVICING AGREEMENT

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

Formation of the Trust

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

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

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

Assignment of the Loans; Representations and Warranties

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

      In connection with the sale of the Mortgage Loans on the Closing Date, the
Unaffiliated  Seller will be  required to deliver to the Trustee the  promissory
notes  evidencing  the Loans,  the related  mortgages or deeds of trust or other
documents  evidencing  a lien  on  the  Mortgaged  Property  and  certain  other


                                      S-75
<PAGE>

documents  relating to the Loans. The Trustee will agree, for the benefit of the
Owners of the related Offered  Certificates,  to review each such file within 60
days after the Closing Date to  ascertain  whether all  required  documents  (or
certified copies of documents) have been executed and received.

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

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

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

Servicing of the Mortgage Loans

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

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

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

      The  Servicer  (i) may  execute and  deliver  any and all  instruments  of
satisfaction or cancellation, or of partial or full release or discharge and all
other  comparable  instruments,  with  respect  to the  Mortgage  Loans and with
respect to the related Mortgaged Property,  (ii) may consent to any modification
of the terms of any Note not  expressly  prohibited  hereby if the effect of any
such modification will not materially and adversely affect the security afforded


                                      S-76
<PAGE>

by the related  Mortgaged  Property or reduce the amount of, or slow (other than
as permitted by the Pooling and Servicing  Agreement)  the timing of receipt of,
any payments required thereunder and (iii) may institute foreclosure proceedings
or obtain a  deed-in-lieu  of foreclosure so as to convert the ownership of such
Mortgaged  Property,  and to hold or  cause to be held  title to such  Mortgaged
Property, in the name of the Servicer on behalf of the Trust.

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

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

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

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


                                      S-77
<PAGE>

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

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

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

      Delinquency Advances and Servicing Advances. If, at or prior to the end of
each Remittance  Period,  the interest portion of any monthly payment due on any
Mortgage  Loan  during  such  Remittance   Period  has  not  been  received  and
transferred to the Principal and Interest  Account,  the Servicer  shall, to the
extent that such Delinquency  Advance is necessary to pay any shortfall in Total
Current Interest arising because of the  insufficiency of Available Funds,  make
an advance to the Principal and Interest  Account (a  "Delinquency  Advance") by
the related  Servicer  Remittance  Date in an amount  equal to the amount of the
interest  portion of such delinquent  monthly payment not later than the related
Servicer  Remittance  Date;  provided,  however,  that the Servicer  will not be
required to make any such  Delinquency  Advance if it  determines  in reasonable
good  faith  that  such  Delinquency  Advance  would  not  be  recoverable  from
collections  with respect to such Mortgage Loan. For purposes of the Pooling and
Servicing  Agreement,  the delinquent  interest  portion of such monthly payment
shall be deemed to  include  an amount  equal to the  interest  portion  of such
monthly  payment that would have been due on a Mortgage Loan in respect of which
the related Mortgage  Property has been repossessed or foreclosed upon and which
has not yet become a Liquidated Mortgage Loan.

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


                                      S-78
<PAGE>

related Mortgage Loan and will increase Net Liquidation  Proceeds on the related
Mortgage Loan. Each such expenditure,  exclusive of overhead,  will constitute a
"Servicing Advance."

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

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

      If the  Mortgage  Loan relates to  Mortgaged  Property  located in an area
identified in the Federal Register by the Federal Emergency Management Agency as
having special flood hazards and if such loan has been  specifically  identified
as being in such an area in the  Schedule  of  Mortgage  Loans or other  writing
delivered to the  Servicer by the  Originator,  the  Servicer  shall cause to be
maintained with respect  thereto a flood insurance  policy in a form meeting the
requirements of the current  guidelines of the Federal Insurance  Administration
with a generally acceptable carrier in an amount that provides for coverage, and
which  provides for a recovery by the Servicer on behalf of the related Trust of
insurance  proceeds  relating to such Mortgage  Loan, in an amount not less than
the least of (i) the  outstanding  principal  balance of the Mortgage Loan, (ii)
the  minimum  amount  required  to fully  compensate  for  damage or loss to the
improvements which are a part of the related Mortgaged Property on a replacement
cost basis and (iii) the maximum amount of insurance that is available under the
Flood  Disaster  Protection  Act of 1973, but in each case in an amount not less
than such amount as is necessary to avoid the  application  of any  co-insurance
clause contained in the related hazard insurance policy.

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


                                      S-79
<PAGE>

the  amount  that  would  have  been  payable  under a policy  described  in the
preceding paragraph and the amount paid under such blanket policy.

      Due-on-Sale  Clauses;  Assumption and  Substitution  Agreements.  When any
Mortgaged  Property has been or is about to be conveyed by the obligor  (whether
by absolute  conveyance  or by contract of sale,  and whether or not the obligor
remains  liable),  the Servicer  shall,  to the extent it has  knowledge of such
conveyance or  prospective  conveyance,  exercise the related  Trust's rights to
accelerate  the  maturity of the  related  Loan under any  "due-on-sale"  clause
contained  in the related  Mortgage  Loan or Note;  provided,  that the Servicer
shall not exercise any such right if the "due-on-sale" clause, in the reasonable
belief  of the  Servicer,  is not  enforceable  under  applicable  law or if the
Servicer is prohibited by law from doing so.

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

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

      The Servicer shall determine with respect to each defaulted  Mortgage Loan
when it has recovered,  whether  through  trustee's  sale,  foreclosure  sale or
otherwise,  all amounts  (other than from  deficiency  judgments)  it expects to


                                      S-80
<PAGE>

recover  from or on account of such  defaulted  Mortgage  Loan,  whereupon  such
Mortgage Loan shall become a "Liquidated Mortgage Loan".

      Optional  Purchase  of  Defaulted  Mortgage  Loans.  The  Servicer  or its
designee has the option to purchase  from the Trust Fund any Mortgage Loan which
is more than 60 days delinquent,  up to ____% by aggregate  Principal Balance of
the Original  Aggregate  Principal  Balance of all Mortgage Loans, at a purchase
price equal to the outstanding principal balance of such Mortgage Loan as of the
date of  purchase,  plus all  accrued  and  unpaid  interest  on such  principal
balance,  computed  at the  Mortgage  Interest  Rate,  plus  the  amount  of any
unreimbursed  Servicing Advances (without duplication) made by the Servicer with
respect to such Mortgage Loan, in accordance  with the  provisions  specified in
the Pooling and Servicing Agreement.

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

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

Removal and Resignation of Servicer

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

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

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


                                      S-81
<PAGE>

            (iii)  certain   events  of   insolvency,   readjustment   of  debt,
      marshalling of assets and liabilities or similar proceedings regarding the
      insolvency, readjustment of debt, marshalling of assets and liabilities or
      similar  proceedings  regarding  the Servicer  and certain  actions by the
      Servicer indicating its insolvency or inability to pay its obligations; or

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

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

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

Governing Law

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

Termination of the Trust

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


                                      S-82
<PAGE>

Optional Termination

      As  Provided  in the  Pooling  and  Servicing  Agreement.  The Pooling and
Servicing  Agreement  provides that a party to be named therein,  at its option,
acting  directly or through one or more  permitted  designees,  may determine to
purchase from the Trust all of the Mortgage  Loans and other  property then held
by the Trust,  and thereby effect early retirement of the  Certificates,  on any
Remittance  Date  when  the  aggregate  outstanding  principal  balances  of the
Mortgage Loans has declined to ____% or less of the Original Aggregate Principal
Balance.

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

      Upon Loss of REMIC Status. Following a final determination by the Internal
Revenue  Service,  or by a court of  competent  jurisdiction,  in each case from
which no appeal is taken within the  permitted  time for such appeal,  or if any
appeal is taken,  following a final  determination  of such appeal from which no
further  appeal can be taken to the effect that any REMIC held by the Trust does
not and will no longer qualify as a "REMIC" pursuant to Section 860D of the Code
(the  "Final  Determination"),  at any  time on or after  the  date  which is 30
calendar days  following such Final  Determination,  the Owners of a majority in
Percentage  Interest  represented  by the  Class of  Offered  Certificates  then
outstanding  may  direct  the  Trustee on behalf of the Trust to adopt a plan of
complete  liquidation  as  contemplated  by Section  860F(a)(4) of the Code, and
thereby effect the early retirement of the Certificates.  The purchase price for
any  purchase of the  property of the Trust  Estate shall be equal to the sum of
(x) the greater of (i) 100% of the aggregate  principal balances of the Mortgage
Loans as of the Due Date which  immediately  follows the last day of the related
Remittance  Period  immediately  preceding  the day of  purchase  minus  amounts
remitted from the Principal and Interest  Account  representing  collections  of
principal on the Mortgage Loans during the related  Remittance  Period, and (ii)
the fair market value of such Mortgage Loans  (disregarding  accrued  interest),
(y) one  month's  interest  on such  amount  computed  at the  weighted  average
Pass-Through  Rate of the Offered  Certificates  and (z) the aggregate amount of
any  unreimbursed  Delinquency  Advances and any Delinquency  Advances which the
Servicer has theretofore failed to remit.

      Upon receipt of such notice or  direction  from the majority of the Owners
of the Offered  Certificates,  the Trustee will be required to notify the Owners
of the Class B Certificates of such election to liquidate or such  determination
to  purchase,  as the case may be (the  "Termination  Notice").  The Owners of a
majority of the Percentage Interest of the Class B Certificates then outstanding
may, within sixty (60) days from the date of receipt of the  Termination  Notice
(the "Purchase  Option  Period"),  at their option,  purchase from the Trust all


                                      S-83
<PAGE>

(but not fewer than all) Mortgage Loans and all property theretofore acquired by
foreclosure,  deed  in lieu of  foreclosure,  or  otherwise  in  respect  of any
Mortgage  Loan then  remaining in the Trust Estate at a purchase  price equal to
the aggregate principal balances of all Mortgage Loans as of the last day of the
Remittance  Period  immediately  preceding the date of such  purchase,  plus one
month's  interest on such amount at the weighted average  Pass-Through  Rate and
plus the  aggregate  amount of any  unreimbursed  Delinquency  Advances  and any
Delinquency  Advances which the Servicer has  theretofore  failed to remit.  If,
during the Purchase Option Period,  the Owners of the Class B Certificates  have
not exercised the option described in the immediately  preceding sentence,  then
upon the  expiration of the Purchase  Option Period in the event that the Owners
of the  Offered  Certificates  have given the Trustee  the  direction  described
above,  the Trustee will be required to sell the Mortgage  Loans and  distribute
the proceeds of the liquidation of the Trust Estate, each in accordance with the
plan of complete liquidation,  such that, if so directed, the liquidation of the
Trust  Estate,  the  distribution  of the  proceeds of the  liquidation  and the
termination of the Pooling and Servicing Agreement occur no later than the close
of the  sixtieth  (60th)  day,  or such later day as the  Owners of the  Offered
Certificates  permit or direct in writing,  after the expiration of the Purchase
Option Period.  In connection with such purchase,  the Servicer will be required
to remit to the  Trustee  all  amounts  then on  deposit  in the  Principal  and
Interest Account for deposit to the Certificate  Account,  which deposit will be
deemed to have occurred immediately preceding such purchase.

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


                                      S-84
<PAGE>

                     CERTAIN FEDERAL INCOME TAX CONSEQUENCES

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

REMIC Elections

      The  Trustee  will  cause an  election  to be made to treat the Trust as a
REMIC for federal income tax purposes.  Dewey  Ballantine,  special tax counsel,
will advise that, in its opinion, for federal income tax purposes,  assuming (i)
the REMIC  election is made and (ii)  compliance  with the Pooling and Servicing
Agreement,  the  Trust  will be  treated  as a  REMIC,  each  Class  of  Offered
Certificates and the Class B Certificates will be treated as "regular interests"
in the REMIC and the Class R  Certificates  will be treated as the sole Class of
"residual  interests" in the REMIC.  For federal  income tax  purposes,  regular
interests in a REMIC are treated as debt instruments  issued by the REMIC on the
date on which those interests are created, and not as ownership interests in the
REMIC or its assets. Owners of Offered Certificates that otherwise report income
under a cash method of accounting will be required to report income with respect
to such Offered  Certificates under an accrual method. The Offered  Certificates
may be issued with  "original  issue  discount" for federal income tax purposes.
The prepayment assumption to be used in determining whether any Class of Offered
Certificates  is issued with original  issue discount and the rate of accrual of
original issue discount is 16% HEP for the Offered  Certificates (other than the
Variable Rate Certificates) and 25% CPR for the Variable Rate  Certificates.  No
representation  is made that any of the Mortgage  Loans will prepay at this rate
or any other rate. See "Certain  Federal Income Tax  Consequences -- Taxation of
Regular Certificates" in the Prospectus.

                              ERISA CONSIDERATIONS

      Section 406 of the Employee  Retirement  Income  Security Act of 1974,  as
amended  ("ERISA"),  and Section 4975 of the Code  prohibit  "plan  assets" of a
pension,  profit-sharing  or other employee  benefit plan, as well as individual
retirement  accounts  and Keogh  Plans  (each,  a  "Benefit  Plan"),  from being
involved in certain  transactions  with  persons  that are "parties in interest"
under  ERISA or  "disqualified  persons"  under  the Code with  respect  to such
Benefit Plan. A violation of these "prohibited  transaction" rules may result in
an excise tax or other penalties and liabilities under ERISA and Section 4975 of
the Code for such  persons,  unless a statutory or  administrative  exemption is
available.


                                      S-85
<PAGE>

      Certain  transactions  involving  the Trust might be deemed to  constitute
prohibited transactions under ERISA and Section 4975 of the Code with respect to
a Benefit Plan if Certificates  were acquired with "plan assets" of such Benefit
Plan and assets of the Trust  were  deemed to be "plan  assets" of such  Benefit
Plan.  Purchasers of Certificates  that are insurance  companies  should consult
with  their  counsel  with  respect  to the  United  States  Supreme  Court case
interpreting the fiduciary  responsibility  rules of ERISA,  John Hancock Mutual
Life  Insurance Co. v. Harris Trust and Saving Bank,  114 S. Ct. 517 (1993).  In
John Hancock, the Supreme Court ruled that assets held in an insurance Company's
general  account  may be deemed to be "plan  assets"  for ERISA  purposes  under
certain  circumstances.  Accordingly,  Certificates  may  not be  acquired  by a
Benefit Plan or an investor using assets of a Benefit Plan,  including,  without
limitation,  insurance  company general  accounts  (collectively  referred to as
"Benefit Plan  Investors").  Each purchaser and each transferee of a Certificate
will be deemed to have  represented  and warranted that it is not a Benefit Plan
Investor.

      Certain  employee  benefit plans,  such as  governmental  plans and church
plans (if no election has been made under Section  410(d) of the Code),  are not
subject to the  restrictions of ERISA,  and assets of such plans may be invested
in the Certificates without regard to the ERISA considerations  described above,
subject  to other  applicable  federal,  state or local law.  However,  any such
governmental  or church plan which is qualified under Section 401(a) of the Code
and exempt  from  taxation  under  Section  501(a) of the Code is subject to the
prohibited transaction rules set forth in Section 503 of the Code.

                                     RATINGS

      It is a condition  of the  original  issuance of the Offered  Certificates
that the Class A  Certificates  that they receive  ratings of [__] by [____] and
[__] by [____] and that the Class M-1 Certificates  receive ratings of [__] from
[____] and [__] from [____], the Class M-2 Certificates  receive ratings of [__]
from [____] and [__] from [____] and the Class M-3 Certificates  receive ratings
of [__] from [____] and [__] from [____].

      A security rating is not a recommendation  to buy, sell or hold securities
and may be subject to revision or withdrawal at any time by the assigning rating
organization. The security rating assigned to the Offered Certificates should be
evaluated  independently  of similar security ratings assigned to other kinds of
securities.

      Explanations  of the  significance  of such  ratings may be obtained  from
[____________] at [address] and  [____________] at [address].  Such ratings will
be the views only of such rating  agencies.  There is no assurance that any such
ratings  will  continue  for any period of time or that such ratings will not be
revised or  withdrawn.  Any such revision or withdrawal of such ratings may have
an adverse effect on the market price of the Offered Certificates.


                                      S-86
<PAGE>

                         LEGAL INVESTMENT CONSIDERATIONS

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

                                  UNDERWRITING

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

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

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

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

      The  Depositor  has agreed to indemnify the  Underwriter  against  certain
liabilities including liabilities under the Securities Act.

      In  connection  with  the  offering  of  the  Offered  Certificates,   the
Underwriter  and its  affiliates  may  engage in  transactions  that  stabilize,
maintain or otherwise affect the market price of the Offered 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 Offered Certificates for the purpose of stabilizing its market price. Any of


                                      S-87
<PAGE>

the  transactions  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. None of the transactions described in this
paragraph is required,  and, if they are taken,  may be discontinued at any time
without notice.

      The Underwriter is an affiliate of the Depositor.

      [The  Underwriter  (i)  has in the  past  and  may in the  future  provide
underwriting,  financial advisory or other services to __________,  an affiliate
of the  Unaffiliated  Seller,  the Servicer and the  Sub-Servicer  and (ii) does
provide warehouse financing to the Unaffiliated Seller.]

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

                              CERTAIN LEGAL MATTERS

      Certain  legal  matters  relating to the  validity of the  issuance of the
Offered  Certificates  will be passed upon for the  Unaffiliated  Seller and the
Servicer by  [__________]  and for the  Depositor and the  Underwriter  by Dewey
Ballantine LLP, New York, New York.


                                      S-88
<PAGE>

             INDEX OF SIGNIFICANT PROSPECTUS SUPPLEMENT DEFINITIONS

Adjustable Rate Group Available Funds Cap Rate................................3
Adjustable Rate Group Certificates............................................2
Adjustable Rate Mortgage Loans................................................8
Administrative Rate..........................................................14
Advances.....................................................................58
Appraised Values.........................................................36, 46
Auction Sale.................................................................17
Beneficial Owners............................................................16
Benefit Plan.................................................................85
Book-Entry Certificates......................................................70
Cede.........................................................................16
CEDEL........................................................................16
CEDEL Participants...........................................................72
CERCLA.......................................................................80
Certificate Account..........................................................57
Certificates..................................................................1
Citibank.....................................................................16
Civil Relief Act.............................................................26
Civil Relief Act Interest Shortfall..........................................26
Class A-1 Available Funds Pass-Through Rate...................................3
Class A-1 Certificates........................................................1
Class A-2 Certificates........................................................1
Class A-2 Supplemental Interest Amount........................................3
Class A-3 Certificates........................................................1
Class A-4 Certificates........................................................1
Class A-6 Formula Pass-Through Rate...........................................2
Class A-6 Pass-Through Rate...................................................2
Class B Certificates..........................................................1
Class C Certificates..........................................................1
Class R Certificates..........................................................1
Closing Date..................................................................4
CLTV..........................................................................7
Compensating Interest................................................25, 58, 79
Constant Prepayment Rate.....................................................51
Cooperative..................................................................72
CPR..........................................................................51
Cut-Off Date..................................................................4
Defective Loan...............................................................76
Definitive Certificate.......................................................70
Delinquency Advance......................................................14, 78
Depositor.....................................................................4
Distribution Date.............................................................9
DTC..........................................................................16
Due Dates....................................................................58
Eligible Investments.........................................................57
ERISA........................................................................85
ERISA Considerations.........................................................18
Euroclear....................................................................16
Euroclear Operator...........................................................72
Euroclear Participants.......................................................72
European Depositaries....................................................16, 70
FHLMC........................................................................23
Final Determination..........................................................83
Financial Intermediary.......................................................70
Fixed Rate Group Certificates.................................................2
Fixed Rate Mortgage Loans..................................................7, 8
HEP..........................................................................50
Home Equity Prepayment.......................................................50
Independent Originator........................................................4
Liquidation Proceeds.........................................................24
Loan Purchase Agreement......................................................76
Lockbox Account..............................................................78
Monthly Remittance Amount....................................................58
Moody's......................................................................19
Mortgage Loans.............................................................1, 5
Mortgage Rate..............................................................7, 8
Mortgaged Properties.......................................................1, 5
Mortgages..................................................................1, 5
Notes....................................................................28, 38
Optional Termination..........................................................3
Optional Termination Date....................................................17
Original Aggregate Principal Balance......................................5, 27
Overcollateralization Reduction Amount.......................................11
Overcollateralization Reduction Amounts......................................62
Participants.................................................................70
Payment Delay Feature of the Certificates....................................48
Plan assets..................................................................86
Pooling and Servicing Agreement...............................................1
Potentially Hazardous Property...............................................80
Prepayment Assumption........................................................50
Principal and Interest Account...............................................15
Purchase Option Period.......................................................84
Purchased Pool................................................................4
Record Date...................................................................9


                                      S-89
<PAGE>

REMIC........................................................................18
Remittance Date..............................................................58
Repurchase Price.............................................................76
Riegle Act...................................................................26
Schedule of Mortgage Loans...................................................75
Securities Act................................................................i
Servicer......................................................................4
Servicer Event of Default....................................................15
Servicing Fee................................................................16
Servicing Report.............................................................78
Servicing Standards..........................................................76
SMMEA....................................................................18, 87
Subordinate Certificates......................................................1
Sub-Servicer..................................................................4
Sub-Servicing Agreement.......................................................4
Substitution Amounts.........................................................58
Termination Notice...........................................................83
Terms and Conditions.........................................................72
Trust.........................................................................1
Trust Fund................................................................1, 75
Trustee.......................................................................4
Unaffiliated Seller...........................................................4
Underwriter..................................................................87


                                      S-90
<PAGE>

                                     ANNEX I

               GLOBAL CLEARANCE, SETTLEMENT AND TAX DOCUMENTATION
                                   PROCEDURES

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

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

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

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

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

      Initial Settlement

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

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

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


                                      A-1
<PAGE>

      Secondary Market Trading

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

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

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

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

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

      As an alternative,  if CEDEL or Euroclear has extended a line of credit to
them, CEDEL Participants or Euroclear  Participants can elect not to preposition
funds and allow that credit line to be drawn upon to finance  settlement.  Under
this procedure,  CEDEL Participants or Euroclear Participants  purchasing Global
Securities would incur overdraft  charges for one day, assuming they cleared the
overdraft when the Global  Securities were credited to their accounts.  However,
interest on the Global  Securities would accrue from the value date.  Therefore,
in many cases the investment  income on the Global Securities earned during that


                                      A-2
<PAGE>

one-day period may  substantially  reduce or offset the amount of such overdraft
charges,  although  the  result  will  depend  on each  CEDEL  Participant's  or
Euroclear Participant's particular cost of funds.

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

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

      Finally,  day traders that use CEDEL or Euroclear and that purchase Global
Securities from DTC Participants for delivery to CEDEL Participants or Euroclear
Participants  should note that these trades would automatically fail on the sale
side unless  affirmative  action is taken. At least three  techniques  should be
readily available to eliminate this potential problem:

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

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


                                      A-3
<PAGE>

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

      Certain U.S. Federal Income Tax Documentation Requirements

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

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

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

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

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

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

      The term  "U.S.  Person"  means (i) a citizen  or  resident  of the United
States,  (ii) a corporation,  partnership or other entity  organized in or under
the laws of the United States or any political  subdivision  thereof or (iii) an
estate or trust that is subject to U.S.  federal  income tax  regardless  of the
source of its income.  The term "Non-U.S.  Person" means any person who is not a


                                      A-4
<PAGE>

U.S. Person.  This summary does not deal with all aspects of U.S. Federal income
tax  withholding  that  may  be  relevant  to  foreign  holders  of  the  Global
Securities. Investors are advised to consult their own tax advisors for specific
tax advice concerning their holding and disposing of the Global Securities.


                                      A-5
<PAGE>

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

      No dealer,  salesman or any other person has been  authorized  to give any
information  or to make any  representations  not  contained in this  Prospectus
Supplement  and the  Prospectus  and,  if  given or made,  such  information  or
representations  must  not be  relied  upon as  having  been  authorized  by the
Unaffiliated  Seller or by the Underwriter.  This Prospectus  Supplement and the
Prospectus do not constitute an offer to sell, or a solicitation  of an offer to
buy, the securities  offered hereby to anyone in any  jurisdiction  in which the
person making such offer or  solicitation is not qualified to do so or to anyone
to whom it its  unlawful  to make any such offer or  solicitation.  Neither  the
delivery  of this  Prospectus  nor any sale  made  hereunder  shall,  under  any
circumstances,  create an  implication  that  information  herein or  therein is
correct  as of any time  since  the date of this  Prospectus  Supplement  or the
Prospectus.

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

                                TABLE OF CONTENTS
                              Prospectus Supplement

Summary...................................................................
Risk Factors..............................................................
The Mortgage Loan Pool....................................................
The Unaffiliated Seller...................................................
The Servicer .............................................................
The Sub-Servicer .........................................................
Use of Proceeds ..........................................................
Prepayment and Yield Considerations ......................................
Additional Information ...................................................
Description of the Offered Certificates ..................................
The Pooling and Servicing Agreement.......................................
Certain Federal Income Tax Consequences...................................
ERISA Considerations......................................................
Ratings................................................................... 
Legal Investment Considerations...........................................
Underwriting..............................................................
Certain Legal Matters.....................................................
Index of Significant Prospectus Supplement Definitions....................
Global Clearance, Settlement and .........................................
Tax Documentation Procedures..............................................

                                   Prospectus
Reports.......................................................................3
Available Information.........................................................3
Incorporation of Certain Information by Reference.............................3
Summary of Prospectus.........................................................4
Risk Factors.................................................................13
The Trust Funds..............................................................18
Description of the Certificates..............................................29
Credit Support...............................................................43
Prepayment and Yield Considerations..........................................48
Use of Proceeds..............................................................52
The Depositor................................................................52
Underwriting Guidelines......................................................52
Servicing of the Mortgage Loans and Contracts................................54
The Pooling and Servicing Agreement..........................................64
Certain Legal Aspects of the Mortgage Loans and Contacts.....................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

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


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

                                   [$_______]
                                                      
                                                      
                               [________________]
                                    Servicer


                              Prudential Securities
                          Secured Financing Corporation
                                    Depositor
                                                      

                                  Mortgage Loan
                            Pass-Through Certificates
                                 Series [series]

                              ---------------------
                              PROSPECTUS SUPPLEMENT
                              ---------------------
                                                      
                       Prudential Securities Incorporated
                                                      
                                     [date]
                                                      
================================================================================



<PAGE>

FORM OF PROSPECTUS SUPPLEMENT
(To Prospectus dated August __, 1998)
- --------------------------------------------------------------------------------

                      [_____] Mortgage Loan Trust [series]
              [$__________] Adjustable Rate Class A-1 Certificates
                   [$__________] [___%] Class A-2 Certificates
                   [$__________] [___%] Class A-3 Certificates
                   [$__________] [___%] Class A-4 Certificates
                   [$__________] [___%] Class A-5 Certificates
                   [$__________] [___%] Class A-6 Certificates

        [Logo]                          [Logo]                     [Logo]
        (Originator)                                            (Originator)

               PRUDENTIAL SECURITIES SECURED FINANCING CORPORATION
                                   (Depositor)
               Mortgage Pass-Through Certificates, Series [series]
- --------------------------------------------------------------------------------

The Mortgage  Pass-Through  Certificates,  Series [series] (the  "Certificates")
will consist of six classes (each, a "Class") of senior Certificates,  the Class
A-1   Certificates   (the  "Class  A-1   Certificates"   or   "Adjustable   Rate
Certificates"),  the Class A-2 Certificates (the "Class A-2 Certificates"),  the
Class  A-3  Certificates   (the  "Class  A-3   Certificates"),   the  Class  A-4
Certificates  (the "Class A-4  Certificates"),  the Class A-5 Certificates  (the
"Class  A-5  Certificates")  and the  Class A-6  Certificates  (the  "Class  A-6
Certificates"  or "Lockout  Certificates"  and  collectively  with the Class A-2
Certificates,  the Class A-3  Certificates,  the Class A-4  Certificates and the
Class A-5 Certificates, the "Fixed Rate Certificates") and one class of residual
Certificates,  the Class R Certificates (the "Class R  Certificates").  Only the
Adjustable Rate  Certificates  and the Fixed Rate  Certificates  (together,  the
"Class A  Certificates")  are being  offered  hereby.  Interest on each Class of
Class A Certificates will be payable monthly at the rate for such Class (each, a
"Pass-Through Rate") on the certificate principal balance of such Class (each, a
"Certificate  Principal Balance") on each Distribution Date (as defined herein).
The original  Certificate  Principal  Balances (each,  an "Original  Certificate
Principal  Balance") of the Class A-1 Certificates,  the Class A-2 Certificates,
the  Class  A-3  Certificates,   the  Class  A-4  Certificates,  the  Class  A-5
Certificates and the Class A-6 Certificates  are  [$__________],  [$__________],
[$__________], [$__________], [$__________] and [$__________], respectively.

         The  Certificates  will evidence in the aggregate all of the beneficial
ownership interests in a trust fund (the "Trust Fund") consisting primarily of a
pool of fixed-rate,  closed-end, monthly pay, business and consumer purpose home
equity  loans  secured by first or second  lien  mortgages  or deeds of trust on
residential real properties (the "Mortgage Loans") held by [_____] Mortgage Loan
Trust  [series] (the "Trust").  The Trust will be created  pursuant to a Pooling
and  Servicing   Agreement  (the  "Pooling  and  Servicing   Agreement")   among
[__________],  as  servicer  (the  "Servicer"),  Prudential  Securities  Secured
Financing  Corporation,  as depositor (the  "Depositor"),  and [__________],  as
trustee (the "Trustee").  On the Closing Date (as defined herein) Mortgage Loans
(the "Initial Mortgage Loans") having an aggregate Principal Balance (as defined
herein) of approximately $__________ (determined as of the Cut-Off Date, defined
herein)  will be  transferred  to the Trust  Fund.  The  Pooling  and  Servicing
Agreement  provides that  additional  mortgage loans (the  "Subsequent  Mortgage
Loans") having an aggregate Principal Balance of approximately  $__________ (the
"Original  Pre-Funded  Amount") may be purchased by the Trust from the Depositor
from time to time on or before  [date] from funds  deposited in the  Pre-Funding
Account (as defined herein) on the Closing Date from proceeds of the sale of the
Class A Certificates.

         The Seller will cause [__________] (the "Certificate Insurer") to issue
a financial guaranty  insurance policy (the "Certificate  Insurance Policy") for
the  benefit  of  the  holders  of  the  Class  A  Certificates  (the  "Class  A
Certificateholders") pursuant to which it will guarantee certain payments to the
Class A Certificateholders as described herein.

                                     [Logo]

         The Class A  Certificates  are  entitled to  priority,  relative to the
Class R  Certificates,  in  right  of  distributions  on the  Mortgage  Loans as
described herein. See "Description of the Certificates -- Flow of Funds."

         For a discussion of  significant  matters  affecting  investment in the
Certificates, see "Risk Factors" beginning on page [___] herein and beginning on
page [___] in the Prospectus.
                                                  (Cover continued on next page)
- --------------------------------------------------------------------------------

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

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

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

      The Class A  Certificates  will be sold to the public at a price of _____%
plus,  with  respect  to the Fixed  Rate  Certificates,  interest  from  [date].
Proceeds  to the  Depositor  from the sale of the Class A  Certificates  will be
approximately  $__________  before  deducting  expenses payable by the Depositor
estimated to be  approximately  $__________ in the aggregate,  and before adding
accrued interest. See "Plan of Distribution" in this Prospectus Supplement.

      The Class A Certificates  are offered by the  Underwriter  when, as and if
issued,  subject to delivery by the Depositor and acceptance by the Underwriter,
to prior  sale and to  withdrawal,  cancellation  or  modification  of the offer
without notice.  It is expected that the Class A Certificates  will be available
for delivery  through the  facilities  of DTC,  CEDEL and  Euroclear  (each,  as
defined herein) on or about [date].

                       Prudential Securities Incorporated
[date]

<PAGE>

(Cover continued from previous page)

      Distributions  in respect of principal  and  interest  will be made on the
[___] day of each month or, if the [___] day is not a Business  Day (as  defined
herein),  on the next  succeeding  Business Day,  commencing on [date] (each,  a
"Distribution  Date"),  to the holders of  Certificates  (the  "Holders"  or the
"Certificateholders") to the extent described herein. On each Distribution Date,
the  amount  of  interest  distributed  in  respect  of each  Class  of  Class A
Certificates will equal the interest accrued at the applicable Pass-Through Rate
on the related  Certificate  Principal  Balance  during (x) with  respect to the
Fixed Rate  Certificates,  the prior calendar month, and (y) with respect to the
Adjustable Rate  Certificates,  the period from and including each  Distribution
Date (or, with respect to the [date] Distribution Date, the Closing Date) to and
including  the day preceding the current  Distribution  Date,  (each such period
relating to the accrual of interest,  the "Accrual Period" for the related Class
of   Certificates).   Interest  will  be  calculated  (x)  for  the  Fixed  Rate
Certificates, on the basis of a 360-day year consisting of twelve 30-day months,
and (y) for the Adjustable Rate Certificates,  on the basis of the actual number
of days in the related Accrual Period, divided by 360.

The  last  scheduled  Distribution  Date  for  the  Class  A-1  Certificates  is
__________,  for the Class A-2  Certificates  is  __________,  for the Class A-3
Certificates is __________,  for the Class A-4  Certificates is __________,  for
the Class A-5 Certificates is __________,  and for the Class A-6 Certificates is
__________ (each such date, a "Final Scheduled  Maturity Date").  It is expected
that the actual last  Distribution  Date for each Class of Class A  Certificates
will occur  significantly  earlier than such Final  Scheduled  Maturity Date. If
purchased at a price other than par, a Class A  Certificate's  yield to maturity
will be  sensitive  to the rate and  timing  of  principal  payments  (including
prepayments)  on the  Mortgage  Loans,  some of which may be prepaid at any time
without  penalty.  Investors  in the Class A  Certificates  should  consider the
associated risks,  including, in the case of Class A Certificates purchased at a
discount (or premium),  the risk that a slower (or faster) than anticipated rate
of payments in respect of  principal  (including  prepayments)  on the  Mortgage
Loans  could  result in an actual  yield  that is lower  than  anticipated.  See
"Description of the Certificates -- Flow of Funds" in this Prospectus Supplement
and "Prepayment and Yield  Considerations" in this Prospectus  Supplement and in
the Prospectus.

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

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

      The Class A Certificates  described herein represent a class of a separate
series of Certificates being offered by the Depositor from time to time pursuant
to the Prospectus dated August __, 1998 accompanying this Prospectus Supplement.
The  Prospectus  shall  not  be  considered  complete  without  this  Prospectus
Supplement.  Any  prospective  investor  should not  purchase any of the Class A
Certificates  described  herein unless it shall have received the Prospectus and
this  Prospectus  Supplement.  The  Prospectus  contains  important  information
regarding this offering which is not contained herein, and prospective investors
are urged to read the Prospectus and this Prospectus Supplement in full.

      CERTAIN PERSONS  PARTICIPATING IN THIS OFFERING MAY ENGAGE IN TRANSACTIONS
THAT  STABILIZE,  MAINTAIN OR  OTHERWISE  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.

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

      Until ninety days from the date of this Prospectus Supplement, all dealers
effecting transactions in the Class A Certificates, whether or not participating
in this distribution,  may be required to deliver this Prospectus Supplement and
the  Prospectus.  This is in addition to the  obligation of dealers to deliver a
Prospectus  Supplement and the Prospectus when acting as  underwriters  and with
respect to their unsold allotments or subscriptions.


                INCORPORATION OF CERTAIN INFORMATION BY REFERENCE

      In  addition  to  the  documents   described  in  the   Prospectus   under
"Incorporation of Certain Information by Reference," the financial statements of
the Certificate Insurer included in, or as exhibits to, the following documents,
which  have  been  filed  with  the  Securities  and  Exchange  Commission  (the
"Commission")  by  [__________],  are hereby  incorporated  by  reference in the
Registration Statement (as defined in the accompanying Prospectus) of which this
Prospectus Supplement and the Prospectus form a part:

         [insert]

      All financial  statements of the Certificate Insurer included in documents
filed  by  Holdings  pursuant  to  Section  13(a),  13(c),  14 or  15(d)  of the
Securities  Exchange Act of 1934, as amended (the "Exchange Act")  subsequent to
the date of this  Prospectus  Supplement  and  prior to the  termination  of the
offering of the  Certificates  shall be deemed to be  incorporated  by reference
into this  Prospectus  Supplement  and to be a part hereof  from the  respective
dates of filing of such documents.  Copies of such financial statements shall be
provided  without  charge to any  person to whom the  Prospectus  Supplement  is
delivered upon written or oral request to the Seller at [address].

      The Seller on behalf of the Trust hereby  undertakes that, for purposes of
determining  any  liability  under the  Securities  Act of 1933, as amended (the
"Securities  Act"), each filing of the Trust's annual report pursuant to section
13(a) or section  15(d) of the  Exchange  Act and each  filing of the  financial
statements of the Certificate Insurer included in or as an exhibit to the annual
report of  Holdings  filed  pursuant  to section  13(a) or section  15(d) of the
Exchange Act that is  incorporated  by reference in the  Registration  Statement
shall be deemed to be a new registration  statement relating to the Certificates
offered  hereby,  and the  offering of such  Certificates  at that time shall be
deemed to be the initial bona fide offering thereof.


                                      S-2
<PAGE>

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

                        SUMMARY TERMS OF THE CERTIFICATES

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

Title of Securities...............[_____] Mortgage Loan Trust [series], Mortgage
                                    Pass-Through  Certificates,  Series [series]
                                    (the "Certificates").

Trust.............................[_____] Mortgage Loan Trust [series],  a trust
                                    to be formed  under the laws of the State of
                                    [New York] (the "Trust").

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

Seller............................[_________] (the "Seller").

Originators, Servicer
  and Subservicer.................[__________]   originated   or  purchased  the
                                    Mortgage  Loans  (in  such   capacity,   the
                                    "Originators").  The  Originators  will sell
                                    and assign the Mortgage Loans to the Seller,
                                    and the  Seller  will  sell and  assign  the
                                    Mortgage Loans to the Depositor.  [________]
                                    will act as servicer of the  Mortgage  Loans
                                    (in  such  capacity,   the  "Servicer")  and
                                    [________]  will  act  as  subservicer  with
                                    respect to a portion of the  Mortgage  Loans
                                    (in such capacity,  the "Subservicer").  The
                                    principal   office  of  [__________]  is  at
                                    [address].  The  obligations of the Servicer
                                    with  respect  to the  Certificates  will be
                                    limited   to   its   contractual   servicing
                                    obligations.   See  "The  Originators,   the
                                    Seller and the Servicer" in this  Prospectus
                                    Supplement.

Trustee...........................[__________],  a New York banking  corporation
                                    (the "Trustee").

Certificates Offered..............The  Certificates  will consist of six classes
                                    of  senior   Certificates,   the  Class  A-1
                                    Certificates  (the "Class A-1  Certificates"
                                    or  "Adjustable  Rate  Certificates"),   the
                                    Class  A-2  Certificates   (the  "Class  A-2
                                    Certificates"),  the Class A-3  Certificates
                                    (the  "Class A-3  Certificates"),  the Class
                                    A-4    Certificates    (the    "Class    A-4
                                    Certificates"),  the Class A-5  Certificates
                                    (the "Class A-5 Certificates") and the Class
                                    A-6    Certificates    (the    "Class    A-6
                                    Certificates" or "Lockout Certificates", and
                                    collectively     with    the    Class    A-2
                                    Certificates,  the Class  A-3  Certificates,
                                    the Class A-4 Certificates and the Class A-5
                                    Certificates, the "Fixed Rate Certificates")
                                    and one class of residual Certificates,  the
                                    Class   R   Certificates   (the   "Class   R
                                    Certificates").    Only   the   Fixed   Rate
                                    Certificates   and   the   Adjustable   Rate
                                    Certificates   (together,   the   "Class   A
                                    Certificates") are offered hereby.

Cut-Off Date......................The close of business on  __________  or, with
                                    respect to Initial Mortgage Loans originated
                                    after __________, the date of origination of
                                    such Initial  Mortgage  Loans (the  "Cut-Off
                                    Date").

Statistical
  Calculation Date................__________   (the   "Statistical   Calculation
                                    Date").

Closing Date......................On or about [date] (the "Closing Date").

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


                                      S-3
<PAGE>

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

First Distribution Date...........[date]. Distributions on the Certificates will
                                    be made on the [___] day of each  month (or,
                                    if such [___] day is not a Business  Day, on
                                    the next  succeeding  Business Day) (each, a
                                    "Distribution Date").

Record Date.......................All   distributions,   other  than  the  final
                                    distribution  on the  Certificates,  will be
                                    made by or on behalf of the  Trustee  to the
                                    persons in whose names the  Certificates are
                                    registered  at the close of  business on (x)
                                    with respect to the Fixed Rate Certificates,
                                    the last Business Day of the month preceding
                                    the month in which the related  Distribution
                                    Date  occurs  and (y)  with  respect  to the
                                    Adjustable Rate  Certificates,  the Business
                                    Day   immediately   preceding   the  related
                                    Distribution   Date  (each  such  date,  the
                                    "Record  Date"  for  the  related  Class  of
                                    Certificates).

Description of Certificates.......The  Certificates  will  represent  the entire
                                    beneficial  ownership  interest  in a  trust
                                    fund (the "Trust  Fund").  The assets of the
                                    Trust Fund will consist  primarily of a pool
                                    of Mortgage Loans (the "Mortgage Pool"). The
                                    Mortgage  Loans  transferred to the Trust on
                                    the  Closing  Date  are  referred  to as the
                                    "Initial  Mortgage  Loans" and the  Mortgage
                                    Loans  transferred  on a date  subsequent to
                                    the  Closing  Date but prior to  [date]  are
                                    referred  to  as  the  "Subsequent  Mortgage
                                    Loans."  See  "The  Mortgage  Pool"  in this
                                    Prospectus  Supplement.  The  Trust  will be
                                    formed,  the Trust Fund will be  transferred
                                    to the Trust, and the  Certificates  will be
                                    issued pursuant to the Pooling and Servicing
                                    Agreement.  In  addition,  the  Seller  will
                                    cause    [__________]    (the   "Certificate
                                    Insurer")  to  issue  a  financial  guaranty
                                    insurance policy (the "Certificate Insurance
                                    Policy")  for  the  benefit  of the  Class A
                                    Certificateholders,  pursuant  to  which  it
                                    will guarantee certain payments to the Class
                                    A Certificateholders as described herein.

                                  Book-Entry Form. The Class A Certificates  are
                                    sometimes  referred  to in  this  Prospectus
                                    Supplement as "Book-Entry  Certificates." No
                                    person   acquiring   an   interest   in  the
                                    Book-Entry   Certificates   (a   "Beneficial
                                    Owner")   will  be  entitled  to  receive  a
                                    definitive  certificate   representing  such
                                    person's  interest in the Trust Fund, except
                                    under the  limited  circumstances  described
                                    herein.    The    Book-Entry    Certificates
                                    initially  will be  represented  by a single
                                    certificate registered in the name of Cede &
                                    Co.   ("Cede")   as  the   nominee   of  The
                                    Depository Trust Company ("DTC"), which will
                                    be the  "Holder" or  "Certificateholder"  of
                                    such  Certificates,  as such  terms are used
                                    herein.  The rights of Beneficial Owners may
                                    only  be  exercised   through  DTC  and  its
                                    participating   organizations,   except   as
                                    otherwise specified herein. See "Description
                                    of     the     Certificates     --Book-Entry
                                    Registration"    and    "   --    Definitive
                                    Certificates" in this Prospectus Supplement.

Denominations.....................The Class  A  Certificates  initially  will be
                                    issued  in  book-entry   form   ("Book-Entry
                                    Certificates"),  in  denominations of $1,000
                                    original  certificate  principal balance and
                                    integral   multiples  of  $1,000  in  excess
                                    thereof  (except for one Certificate in each
                                    Class  which  may  be  issued  in  a  lesser
                                    amount).

The Mortgage  Pool................The Mortgage Loans to be included in the Trust
                                    Fund   will   be    primarily    fixed-rate,
                                    closed-end,   monthly   pay,   business  and
                                    consumer  purpose home equity loans  secured
                                    by first  or  second  mortgages  or deeds of
                                    trust (the  "Mortgages") on residential real
                                    properties (the "Mortgaged Properties"). The
                                    Mortgage Loans have original terms to stated
                                    maturity  ranging  from  ___  months  to ___
                                    months  and  have  an  aggregate   Principal
                                    Balance  as of the  Statistical  Calculation
                                    Date, after  application of all payments due
                                    on or before __________, of $__________ (the
                                    "Statistical   Calculation   Date  Aggregate
                                    Principal Balance"). Unless otherwise noted,
                                    all   statistical    percentages   in   this
                                    Prospectus  Supplement are  approximate  and
                                    measured by the aggregate Principal Balances
                                    of the applicable Mortgage 

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


                                      S-4
<PAGE>

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

                                    Loans  in  relation   to   the   Statistical
                                    Calculation    Date   Aggregate    Principal
                                    Balance,  in each case as of the Statistical
                                    Calculation Date.

                                    The due dates for  monthly  payments  on the
                                    Mortgage  Loans  occur  throughout  a month,
                                    with  _____%  occurring  on the first day of
                                    each month (each,  a "Due  Date").  See "The
                                    Mortgage  Pool" herein.  The majority of the
                                    business purpose loans have a prepayment fee
                                    clause.    Such   prepayment   fee   clauses
                                    generally provide that the mortgagor pay one
                                    or more of the following: (i) a fee equal to
                                    a percentage  of the  outstanding  principal
                                    balance   of   the   Mortgage   Loan,   such
                                    percentage  having  been  negotiated  at the
                                    time of  origination,  (ii) a fee  which  is
                                    designed to allow the holder of the Mortgage
                                    Note to earn  interest on the Mortgage  Loan
                                    as if the Mortgage Loan remained outstanding
                                    until a designated point in time, or (iii) a
                                    fee equal to the amount of  interest  on the
                                    outstanding   principal   balance   of   the
                                    Mortgage Loan calculated  pursuant to a Rule
                                    of 78's calculation, which has the effect of
                                    requiring  the  mortgagor  to pay a  greater
                                    amount of interest than would be required to
                                    be  paid   if  the   actuarial   method   of
                                    calculating   interest  was  utilized.   See
                                    "Certain Legal Aspects of the Mortgage Loans
                                    and Contracts -- The Mortgage  Loans" in the
                                    Prospectus.

                                    The  Mortgage  Loans  were  underwritten  in
                                    accordance with the  underwriting  standards
                                    described  in  this  Prospectus   Supplement
                                    under "The  Originators,  the Seller and the
                                    Servicer."  Approximately _____%, _____% and
                                    _____% of the Mortgage  Loans by Statistical
                                    Calculation Date Aggregate Principal Balance
                                    are secured by Mortgaged  Properties located
                                    in __________,  __________  and  __________,
                                    respectively.    See   "Risk    Factors   --
                                    Geographic Concentration" in this Prospectus
                                    Supplement.

                                    The   Subsequent   Mortgage   Loans   to  be
                                    purchased by the Trust,  if available,  will
                                    be    originated   or   purchased   by   the
                                    Originators,  sold by the Originators to the
                                    Seller,  sold by the Seller to the Depositor
                                    and then sold by the Depositor to the Trust.
                                    The Pooling  and  Servicing  Agreement  will
                                    provide that the Subsequent  Mortgage Loans,
                                    as  well  as  all  of  the  Mortgage   Loans
                                    following the conveyance of such  Subsequent
                                    Mortgage Loans to the Trust, must conform to
                                    certain specified characteristics.  See "The
                                    Mortgage  Pool  --Conveyance  of  Subsequent
                                    Mortgage    Loans"   in   this    Prospectus
                                    Supplement.

                                    The Trust will be  obligated to purchase the
                                    Subsequent  Mortgage Loans from time to time
                                    on  or  before   [date],   subject   to  the
                                    availability  thereof.  In  connection  with
                                    each purchase of Subsequent  Mortgage Loans,
                                    the  Trust  will be  required  to pay to the
                                    Depositor a cash  purchase  price of 100% of
                                    the  aggregate  Principal  Balance  of  such
                                    Subsequent    Mortgage    Loans   from   the
                                    Pre-Funding  Account.  Under the Pooling and
                                    Servicing  Agreement,  the Depositor will be
                                    obligated to sell Subsequent  Mortgage Loans
                                    to  the  Trust   and  the   Trust   will  be
                                    obligated,  subject to the  satisfaction  of
                                    certain  conditions   described  herein,  to
                                    purchase such Subsequent Mortgage Loans. The
                                    Depositor  will  designate as a cut-off date
                                    (each,  a  "Subsequent  Cut-Off  Date")  the
                                    first  day  of  the  month  in  which   such
                                    Subsequent  Mortgage  Loans will be conveyed
                                    by the  Depositor  to  the  Trust  (each,  a
                                    "Subsequent Transfer Date") occurring during
                                    the Pre-Funding  Period (as defined herein).
                                    The  Trust  may  purchase   the   Subsequent
                                    Mortgage  Loans only from the  Depositor and
                                    not from any other person. See "The Mortgage
                                    Pool -- Conveyance  of  Subsequent  Mortgage
                                    Loans" in this Prospectus Supplement.

Class A-1 Original Certificate
  Principal Balance...............[$__________]   (the   "Class   A-1   Original
                                    Certificate Principal Balance").

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


                                      S-5
<PAGE>

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

Class A-2 Original Certificate
  Principal Balance...............[$__________]   (the   "Class   A-2   Original
                                    Certificate Principal Balance").

Class A-3 Original Certificate
  Principal Balance...............[$__________]   (the   "Class   A-3   Original
                                    Certificate Principal Balance").

Class A-4 Original Certificate
  Principal Balance...............[$__________]   (the   "Class   A-4   Original
                                    Certificate Principal Balance").

Class A-5 Original Certificate
  Principal Balance...............[$__________]   (the   "Class   A-5   Original
                                    Certificate Principal Balance").

Class A-6 Original Certificate
  Principal Balance...............[$__________]   (the   "Class   A-6   Original
                                    Certificate Principal Balance").

Class A-1
  Pass-Through Rate...............On each  Distribution  Date, the lesser of (i)
                                    the  London   Interbank   offered  rate  for
                                    one-month   United  States  dollar  deposits
                                    ("LIBOR")  (calculated  as  described  under
                                    "Description              of             the
                                    Certificates--Calculation  of  LIBOR") as of
                                    the fifth to last  business day prior to the
                                    immediately preceding Distribution Date (or,
                                    in the case of the [date] Distribution Date,
                                    as of the  second to the last  business  day
                                    prior to the  Closing  Date) plus _____% per
                                    annum  and (ii)  the  weighted  average  net
                                    Mortgage  Interest Rate (i.e.,  the weighted
                                    average   Mortgage   Interest  Rate  on  the
                                    Mortgage Loans less the sum of the per annum
                                    rates  at  which  the  Servicing  Fees,  the
                                    Trustee  Fees  and the  Certificate  Insurer
                                    premium  amounts  are  calculated)  for such
                                    Distribution   Date  (the  "Available  Funds
                                    Pass-Through Rate") (such lesser amount, the
                                    "Class A-1 Pass-Through Rate").

Class A-2
  Pass-Through Rate...............[___%] per annum (the "Class A-2  Pass-Through
                                    Rate").

Class A-3
  Pass-Through Rate...............[___%] per annum (the "Class A-3  Pass-Through
                                    Rate").

Class A-4
  Pass-Through Rate...............[___%] per annum (the "Class A-4  Pass-Through
                                    Rate").

Class A-5
  Pass-Through Rate...............[___%] per annum (the "Class A-5  Pass-Through
                                    Rate").

Class A-6
  Pass-Through Rate...............[___%] per annum (the "Class A-6  Pass-Through
                                    Rate").

Distributions, Generally..........Distributions on the Certificates will be made
                                    on each  Distribution  Date  to the  related
                                    Holders of record. Distributions to a Holder
                                    will  be  made  in an  amount  equal  to the
                                    product of such Holder's Percentage Interest
                                    (as   defined   herein)   and   the   amount
                                    distributed  in  respect  of  such  Holder's
                                    Class of Certificates  on such  Distribution
                                    Date.

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

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


                                      S-6
<PAGE>

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

                                    amounts actually  distributed  to the Holder
                                    of such Certificate on account of principal.

                                    The Class A Distribution  Amount (as defined
                                    herein) for each  Distribution  Date (to the
                                    extent funds are available  therefor)  shall
                                    be allocated  among the Class A Certificates
                                    in  the   following   amounts   and  in  the
                                    following order of priority:

                                    (i) First,  to the  Holders of each Class of
                                    Class A  Certificates,  the Class A Interest
                                    Distribution  Amount (as defined below under
                                    the heading  "Distributions of Interest") on
                                    a pro rata basis without any priority  among
                                    the Classes of Class A Certificates.

                                    (ii)  Second,  to the Holders of the Class A
                                    Certificates,    the   Class   A   Principal
                                    Distribution  Amount (as defined below under
                                    the heading  "Distributions  of  Principal")
                                    shall be distributed in the following order:
                                    (A)  to  the   Holders   of  the  Class  A-6
                                    Certificates,  to the extent of the least of
                                    (x)  the  Class  A  Principal   Distribution
                                    Amount,   (y)  the  Class  A-6   Certificate
                                    Principal Balance  immediately prior to such
                                    Distribution  Date,  and (z) the  Class  A-6
                                    Lockout   Distribution  Amount  (as  defined
                                    herein), (B) to the Holders of the Class A-1
                                    Certificates,    until    the    Certificate
                                    Principal   Balance   of   the   Class   A-1
                                    Certificates  is reduced to zero; (C) to the
                                    Holders of the Class A-2 Certificates, until
                                    the  Certificate  Principal  Balance  of the
                                    Class A-2  Certificates  is reduced to zero;
                                    (D)  to  the   Holders   of  the  Class  A-3
                                    Certificates,    until    the    Certificate
                                    Principal   Balance   of   the   Class   A-3
                                    Certificates  is reduced to zero; (E) to the
                                    Holders of the Class A-4 Certificates, until
                                    the  Certificate  Principal  Balance  of the
                                    Class A-4  Certificates  is reduced to zero;
                                    (F)  to  the   Holders   of  the  Class  A-5
                                    Certificates,    until    the    Certificate
                                    Principal   Balance   of   the   Class   A-5
                                    Certificates  is reduced to zero; and (G) to
                                    the  Holders of the Class A-6  Certificates,
                                    until the Certificate  Principal  Balance of
                                    the Class A-6  Certificates  is  reduced  to
                                    zero.

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

                                                                  Class A-6
                                         Distribution Date    Lockout Percentage
                                         -----------------    ------------------
                                                                          %
                                                                          %
                                                                          %
                                                                          %
                                                                          %

                                    The "Class A-6 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-6  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, the Class A-2 Certificate
                                    Principal Balance, the Class A-3 Certificate
                                    Principal Balance, the Class A-4 Certificate
                                    Principal Balance, the Class A-5 Certificate
                                    Principal   Balance   and  the   Class   A-6
                                    Certificate Principal Balance (collectively,
                                    the   "Class   A    Certificate    Principal
                                    Balance"), in each case immediately prior to
                                    such Distribution  Date, and (y) the Class A
                                    Principal   Distribution   Amount  for  such
                                    Distribution Date.

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


                                      S-7
<PAGE>

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

                                    During   certain   periods,   no   principal
                                    payments  or  a   disproportionately   small
                                    portion    of   the   Class   A    Principal
                                    Distribution  Amount will be  distributed on
                                    the  Lockout  Certificates.  During  certain
                                    other periods,  a  disproportionately  large
                                    portion    of   the   Class   A    Principal
                                    Distribution  Amount will be  distributed on
                                    the   Lockout   Certificates.   Unless   the
                                    Certificate Principal Balance of the Class A
                                    Certificates   (other   than   the   Lockout
                                    Certificates)  have been  reduced to zero or
                                    unused   Pre-Funding   Account   moneys  are
                                    distributed  to the  Holders  of the Class A
                                    Certificates   as  described   herein,   the
                                    Lockout Certificates will not be entitled to
                                    receive  any   distributions   of  principal
                                    payments prior to the  Distribution  Date in
                                    __________.

Distributions of Interest.........Interest  will accrue on each Class of Class A
                                    Certificates at the applicable  Pass-Through
                                    Rate on the  related  Certificate  Principal
                                    Balance  during the related  Accrual  Period
                                    (such interest, the "Current Interest"). The
                                    amount of interest payable will generally be
                                    equal to the sum of the Current Interest for
                                    each  Class,  reduced by an amount  equal to
                                    the  aggregate  of the  Prepayment  Interest
                                    Shortfalls (as defined herein) and the Civil
                                    Relief Act Interest  Shortfalls  (as defined
                                    herein)   (together,   the  "Mortgage   Loan
                                    Interest  Shortfalls"),  if  any,  for  such
                                    Distribution   Date,   to  the  extent  such
                                    Mortgage  Loan Interest  Shortfalls  are not
                                    paid  by  the   Servicer   as   Compensating
                                    Interest (as defined herein).  Mortgage Loan
                                    Interest  Shortfalls  will not be covered by
                                    or under the Certificate  Insurance  Policy.
                                    The amount of interest (as described  above)
                                    payable   with   respect   to  the  Class  A
                                    Certificates on any Distribution  Date, plus
                                    any related Carry-Forward Amount (as defined
                                    herein),  constitutes  the "Class A Interest
                                    Distribution    Amount"    and    shall   be
                                    distributable,   to   the   extent   of  the
                                    Available  Amount,  less Trustee's  Fees, on
                                    the   related    Distribution    Date.   See
                                    "Description  of the  Certificates"  in this
                                    Prospectus Supplement.

Distributions of Principal........The following discussion makes use of a number
                                    of   terms   which   are    defined    under
                                    "Description   of   the    Certificates   --
                                    Overcollateralization  Provisions"  in  this
                                    Prospectus Supplement.

                                    The  Holders  of  the  Classes  of  Class  A
                                    Certificates   then   entitled   to  receive
                                    principal,  are entitled to receive  certain
                                    monthly  distributions  of principal on each
                                    Distribution  Date which  generally  reflect
                                    collections of principal  during the related
                                    Due Period. The Certificate Insurance Policy
                                    only  guarantees the amount by which the sum
                                    of the Insured  Distribution  Amount exceeds
                                    the Available  Amount,  less  Trustee's Fees
                                    (after  taking  into  account the portion of
                                    the Class A Principal Distribution Amount to
                                    actually be distributed on such Distribution
                                    Date,  without regard to any Insured Payment
                                    to be made with respect to such Distribution
                                    Date) as more fully  described  herein under
                                    "The Certificate  Insurance  Policy" in this
                                    Prospectus Supplement.

                                    The  subordination  provisions  of the Trust
                                    result  in a  limited  acceleration  of  the
                                    principal  payments  to the  Holders  of the
                                    Class of Class A Certificates  then entitled
                                    to   receive   principal,   as  more   fully
                                    described   under    "Description   of   the
                                    Certificates    --     Overcollateralization
                                    Provisions" in this  Prospectus  Supplement.
                                    Such   subordination   provisions  have  the
                                    effect of  shortening  the weighted  average
                                    lives  of  the  Class  A   Certificates   by
                                    increasing  the rate at which  principal  is
                                    distributed      to     the      Class     A
                                    Certificateholders.   See   "Prepayment  and
                                    Yield  Considerations"  in  this  Prospectus
                                    Supplement and in the Prospectus.

                                    The  Class A  Certificates  (other  than the
                                    Class A-6 Certificates) are "sequential pay"
                                    in  that  the   Holders  of  the  Class  A-5
                                    Certificates  will  receive no  payments  of
                                    principal  until the  Certificate  Principal
                                    Balance  of the Class A-4  Certificates  

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


                                      S-8
<PAGE>

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

                                    has been reduced to zero, the Holders of the
                                    Class  A-4  Certificates   will  receive  no
                                    payments of principal  until the Certificate
                                    Principal   Balance   of   the   Class   A-3
                                    Certificates is reduced to zero, the Holders
                                    of the Class A-3  Certificates  will receive
                                    no   payments   of   principal   until   the
                                    Certificate  Principal  Balance of the Class
                                    A-2  Certificates  has been  reduced to zero
                                    and   the   Holders   of   the   Class   A-2
                                    Certificates  will  receive no  payments  of
                                    principal  until the  Certificate  Principal
                                    Balance  of the Class A-1  Certificates  has
                                    been  reduced  to zero;  provided,  however,
                                    that, to the extent funds in the Pre-Funding
                                    Account are not used to purchase  Subsequent
                                    Mortgage Loans by [date], such funds will be
                                    distributed  to the  Holders  of the Class A
                                    Certificates  pro rata,  as  principal.  The
                                    Holders  of the Class A-6  Certificates  are
                                    entitled  to  receive  on each  Distribution
                                    Date,  in respect of  principal,  payment of
                                    the Class A-6  Lockout  Distribution  Amount
                                    for  such  Distribution  Date to the  extent
                                    such Class A-6 Lockout  Distribution  Amount
                                    does not  exceed  the  lesser of the Class A
                                    Principal   Distribution   Amount   or   the
                                    remaining  Class A-6  Certificate  Principal
                                    Balance   for   such   Distribution    Date;
                                    provided,  that if on any Distribution  Date
                                    the Class A-5 Certificate  Principal Balance
                                    is zero, the Class A-6 Certificates  will be
                                    entitled  to  receive  the  entire  Class  A
                                    Principal   Distribution   Amount  for  such
                                    Distribution Date, up to the remaining Class
                                    A-6 Certificate Principal Balance.

                                  Class A Principal Distribution Amount

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

                                  (a)  the  excess  of (i) the  sum,  as of such
                                       Distribution  Date,  of (A) the Available
                                       Amount and (B) any Insured  Payment  over
                                       (ii)  the  sum of the  Class  A  Interest
                                       Distribution  Amount,  the Trustee's Fees
                                       and the Reimbursement Amount; and

                                  (b) the sum, without duplication, of:

                                         (i)   all  principal  in respect of the
                                               Mortgage Loans actually collected
                                               during   the    calendar    month
                                               preceding the  Distribution  Date
                                               (the "Due Period"),

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

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

                                        (iv)   the  Net   Liquidation   Proceeds
                                               actually    collected    by   the
                                               Servicer  of all  Mortgage  Loans
                                               during the prior  calendar  month
                                               (to   the    extent    such   Net
                                               Liquidation  Proceeds  relate  to
                                               principal),

                                         (v)   with  respect  to the  __________
                                               Distribution     Date,     moneys
                                               released  from  the   Pre-Funding
                                               Account,  if any,  on [date]  (to
                                               the  extent  such  funds are less
                                               than   ___%   of  the   aggregate
                                               Principal Balance of the Mortgage
                                               Loans in the Trust on such date),

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


                                      S-9
<PAGE>

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

                                        (vi)   the amount  of any  Subordination
                                               Deficit for   such   Distribution
                                               Date,

                                       (vii)   the  proceeds   received  by  the
                                               Trustee on any termination of the
                                               Trust   (to   the   extent   such
                                               proceeds  relate  to  principal),
                                               and

                                      (viii)   the  amount of any  Subordination
                                               Increase    Amount    for    such
                                               Distribution  Date, to the extent
                                               of   any   Net   Monthly   Excess
                                               Cashflow   available   for   such
                                               purpose;

                                                       minus

                                        (ix)   the  amount of any  Subordination
                                               Reduction    Amount    for   such
                                               Distribution Date.

                                    In no  event  will  the  Class  A  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.

                                  Class A Distribution Amount

                                    With respect to any  Distribution  Date, the
                                    sum of the  Class  A  Interest  Distribution
                                    Amount    and   the   Class   A    Principal
                                    Distribution   Amount   is  the   "Class   A
                                    Distribution  Amount" for such  Distribution
                                    Date.

                                  Insured Distribution Amount

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

                                    The   "Carry-Forward   Amount"   as  of  any
                                    Distribution  Date equals the sum of (a) the
                                    amount,  if any,  by which  (i) the  Class A
                                    Interest   Distribution  Amount  as  of  the
                                    immediately   preceding   Distribution  Date
                                    exceeded    (ii)   the    amount    actually
                                    distributed      to     the      Class     A
                                    Certificateholders on such Distribution Date
                                    on  account  of  interest  and (b)  30-days'
                                    interest  on  such  amount  at the  weighted
                                    average  Pass-Through  Rate (weighted by the
                                    related  aggregate   Certificate   Principal
                                    Balance  of  each  Class)  of  the  Class  A
                                    Certificates  (the "Weighted Average Class A
                                    Pass-Through  Rate").  See  "Description  of
                                    Certificates    --Distributions"   in   this
                                    Prospectus Supplement.

                                    A "Liquidated Mortgage Loan" is, in general,
                                    a  defaulted  Mortgage  Loan as to which the
                                    Servicer  has  determined  that all  amounts
                                    that it expects to recover on such  Mortgage
                                    Loan have been  recovered  (exclusive of any
                                    possibility of a deficiency  judgment).  Any
                                    loss  on  a  Liquidated   Mortgage  Loan  (a
                                    "Liquidated  Loan  Loss")  may or may not be
                                    recovered  by the  Holders  of the  Class  A
                                    Certificates on the Distribution  Date which
                                    immediately   follows  the  event  of  loss.
                                    However,   the   Holders   of  the  Class  A
                                    Certificates   are   entitled   to   receive
                                    ultimate   recovery   with  respect  to  any
                                    Liquidated Loan Losses which occur,  receipt
                                    of  which   will  be  no   later   than  the
                                    Distribution   Date  occurring   after  such

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


                                      S-10
<PAGE>

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

                                    Liquidated Loan Loss creates a Subordination
                                    Deficit (as described  below).  Such payment
                                    will be in the form of an Insured Payment if
                                    not  covered   through  Net  Monthly  Excess
                                    Cashflow.

                                    Insured  Payments do not include  Liquidated
                                    Loan   Losses   until   such  time  as  such
                                    aggregate, cumulative Liquidated Loan Losses
                                    have   created  a   Subordination   Deficit;
                                    provided,   however,  that  the  Certificate
                                    Insurer is  permitted,  at its sole  option,
                                    but not required, to pay any Liquidated Loan
                                    Losses in  accordance  with the  Certificate
                                    Insurance Policy. A "Subordination  Deficit"
                                    as of any Distribution  Date, is the amount,
                                    if any, by which (a) the Class A Certificate
                                    Principal Balance, after taking into account
                                    the   payment  of  the  Class  A   Principal
                                    Distribution Amount on such date (except for
                                    any payment to be made as to principal  from
                                    the  proceeds of the  Certificate  Insurance
                                    Policy) exceeds (b) the aggregate  Principal
                                    Balance of the Mortgage Loans  determined as
                                    of the end of the immediately  preceding Due
                                    Period.

                                    The "Principal Balance" of any Mortgage Loan
                                    as of  any  date  of  determination  is  the
                                    outstanding   principal   balance   of  such
                                    Mortgage   Loan   as   of   such   date   of
                                    determination   after   giving   effect   to
                                    prepayments received prior to the end of the
                                    related Due Period and Deficient  Valuations
                                    incurred  prior to the related Due Date. The
                                    Principal  Balance of a Mortgage  Loan which
                                    becomes  a  Liquidated  Mortgage  Loan on or
                                    prior to the related Due Date shall be zero.

Pre-Funding Account...............On the Closing  Date, the Trustee will deposit
                                    the Original Pre-Funded Amount in an account
                                    held in the name of the Trustee on behalf of
                                    the Trust (the "Pre-Funding Account").  Such
                                    Original  Pre-Funded  Amount  will be funded
                                    from the sale of the  Class A  Certificates,
                                    and  may  be  used  to  acquire   Subsequent
                                    Mortgage   Loans   during  the  period  (the
                                    "Pre-Funding  Period") from the Closing Date
                                    until the  earliest of (i) the date on which
                                    the  amount on  deposit  in the  Pre-Funding
                                    Account is less than  $__________,  (ii) the
                                    date on which an  Event  of  Default  occurs
                                    under the terms of the Pooling and Servicing
                                    Agreement,  or (iii)  [date].  The amount on
                                    deposit in the  Pre-Funding  Account will be
                                    reduced during the Pre-Funding Period by the
                                    amount  thereof used to purchase  Subsequent
                                    Mortgage Loans in accordance  with the terms
                                    of the Pooling and Servicing Agreement.  The
                                    Depositor    expects   that   the   Original
                                    Pre-Funded  Amount  will be  reduced to less
                                    than  $__________  by [date].  To the extent
                                    funds  in the  Pre-Funding  Account  are not
                                    expected to be used to  purchase  Subsequent
                                    Mortgage Loans by [date], such funds will be
                                    used to prepay the  principal of the Class A
                                    Certificates,  pro rata,  on the  __________
                                    Distribution  Date.  In the  event  that the
                                    funds remaining in the  Pre-Funding  Account
                                    on [date] (i) exceed  ___% of the  aggregate
                                    Principal  Balance of the Mortgage  Loans in
                                    the Trust on such  date,  such funds will be
                                    used to prepay the  principal of the Class A
                                    Certificates,   pro   rata,   in  a  special
                                    distribution  on such date, or (ii) are less
                                    than ___% of the aggregate Principal Balance
                                    of the  Mortgage  Loans in the Trust on such
                                    date,  such  funds  will be  distributed  in
                                    accordance   with  the   provisions  of  the
                                    Pooling   and   Servicing   Agreement.   The
                                    Pre-Funding  Account will not be an asset of
                                    the REMIC.

Capitalized Interest
  Account.........................On the Closing  Date,   the  Trustee  will  be
                                    required   to   deposit  a  portion  of  the
                                    proceeds   of  the  sale  of  the   Class  A
                                    Certificates in an account (the "Capitalized
                                    Interest  Account")  held in the name of the
                                    Trustee on behalf of the  Trust.  The amount
                                    deposited   therein   will   be   used,   as
                                    necessary,   by  the   Trustee   during  the
                                    Pre-Funding  Period  to fund  the  aggregate
                                    amount  of  interest   accruing  during  the
                                    related   Accrual  Period  at  the  Weighted
                                    Average  Class  A  Pass-Through  Rate on the
                                    amount  by  which  the  Class A  Certificate
                                    Principal   Balance  exceeds  the  

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


                                      S-11
<PAGE>

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

                                    aggregate Principal Balance of the  Mortgage
                                    Loans in the Trust. Any amounts remaining in
                                    the  Capitalized  Interest  Account  on  the
                                    Distribution  Date which  follows the end of
                                    the Pre-Funding Period and not used for such
                                    purposes are required to be paid directly to
                                    the Seller on such  Distribution  Date.  The
                                    Capitalized  Interest Account will not be an
                                    asset of the REMIC.

Credit Enhancement................The  credit   enhancement   provided  for  the
                                    benefit  of the  Class A  Certificateholders
                                    consists solely of (a) overcollateralization
                                    and (b) the Certificate Insurance Policy.

                                  Overcollateralization.

                                    On the  Closing  Date,  the Trust will issue
                                    Class  A  Certificates   with  an  aggregate
                                    Original Certificate Principal Balance which
                                    is  approximately  ___% less than the sum of
                                    the  aggregate   Principal  Balance  of  the
                                    Initial  Mortgage  Loans  and  the  Original
                                    Pre-Funded  Amount,   resulting  in  initial
                                    overcollateralization. Overcollateralization
                                    is  increased  in the  early  months  of the
                                    transaction  pursuant  to the  subordination
                                    provisions of the Trust which, starting with
                                    the __________  Distribution Date, may cause
                                    a  limited   acceleration  of  the  Class  A
                                    Certificates relative to the amortization of
                                    the   Mortgage   Loans.    The   accelerated
                                    amortization results from the application of
                                    certain  excess  interest  to the payment of
                                    principal   on  the   Classes   of  Class  A
                                    Certificates   then   entitled   to  receive
                                    principal.   Once  the  required   level  of
                                    overcollateralization    is   reached,   and
                                    subject to the  provisions  described in the
                                    next  paragraph,  the  acceleration  feature
                                    will cease, unless necessary to maintain the
                                    required level of overcollateralization.

                                    The Pooling and Servicing Agreement provides
                                    that,  subject to certain trigger tests, the
                                    required level of overcollateralization  may
                                    increase or decrease  over time. An increase
                                    would  result  in  a  temporary   period  of
                                    accelerated  amortization  of  the  Class  A
                                    Certificates to increase the actual level of
                                    overcollateralization to its required level;
                                    a  decrease  would  result  in  a  temporary
                                    period of decelerated amortization to reduce
                                    the actual level of overcollateralization to
                                    its required level.  See "Description of the
                                    Certificates         --Overcollateralization
                                    Provisions" in this Prospectus Supplement.

                                  The Certificate Insurance Policy.

                                    The Class A Certificateholders will have the
                                    benefit of the Certificate Insurance Policy,
                                    discussed more fully below.  The Certificate
                                    Insurance Policy does not insure the payment
                                    of Mortgage  Loan Interest  Shortfalls.  See
                                    "The Certificate  Insurance Policy" and "The
                                    Certificate   Insurer"  in  this  Prospectus
                                    Supplement  and  "Credit  Support  --  Other
                                    Credit Enhancement" in the Prospectus.

The Certificate Insurer...........[__________] (the "Certificate  Insurer") is a
                                    New York monoline  insurance company engaged
                                    in  the   business   of  writing   financial
                                    guaranty  insurance,  principally in respect
                                    of   securities   offered  in  domestic  and
                                    foreign markets.  The Certificate  Insurer's
                                    claims-paying  ability  is rated  "[___]" by
                                    [__________]   ("[___]")   and   "[___]"  by
                                    [__________]   ("[___]"),   [___]  Investors
                                    Service,  L.P.  ("[___]"),   __________  and
                                    [__________]. See "The Certificate Insurance
                                    Policy"  and "The  Certificate  Insurer"  in
                                    this Prospectus Supplement.

The Certificate Insurance
  Policy..........................The   Certificate   Insurer   will  issue  the
                                    Certificate Insurance Policy with respect to
                                    the Class A Certificates,  pursuant to which
                                    it  will  irrevocably  and   unconditionally
                                    guaranty payment on each  Distribution  Date
                                    of Insured  

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


                                      S-12
<PAGE>

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

                                    Payments  to the  Trustee for the benefit of
                                    the Holders of the Class A Certificates.  On
                                    any   Distribution   Date,  the  Certificate
                                    Insurer  will  generally be required to make
                                    available to the Trustee the amount, if any,
                                    by which  the  Insured  Distribution  Amount
                                    exceeds  the  Available  Amount,   less  the
                                    Trustee's  Fees  (in  each  case  as of  the
                                    related Distribution Date). See "Description
                                    of the Certificates -- Overcollateralization
                                    Provisions" in this  Prospectus  Supplement.
                                    The  Certificate  Insurance  Policy does not
                                    guarantee  the  Class  A  Certificates   any
                                    specified rate of prepayments. Mortgage Loan
                                    Interest  Shortfalls  will  not  be  covered
                                    under the Certificate  Insurance  Policy.  A
                                    payment by the Certificate Insurer under the
                                    Certificate  Insurance Policy is referred to
                                    herein as an "Insured Payment."

                                    So long as there does not exist a failure by
                                    the  Certificate  Insurer to make a required
                                    payment  under  the  Certificate   Insurance
                                    Policy (such event, a  "Certificate  Insurer
                                    Default"),  the  Certificate  Insurer  shall
                                    have the right to exercise all rights of the
                                    Holders  of the Class A  Certificates  under
                                    the Pooling and Servicing  Agreement without
                                    any  consent  of  such  Holders,   and  such
                                    Holders may  exercise  such rights only with
                                    the prior written consent of the Certificate
                                    Insurer,  except as  provided in the Pooling
                                    and Servicing  Agreement.  In addition,  the
                                    Certificate  Insurer  will  be  entitled  to
                                    reimbursement for all Insured Payments.

Servicing of the Mortgage
  Loans...........................The Servicer  will be obligated to service and
                                    administer  the Mortgage Loans in accordance
                                    with the Pooling and Servicing Agreement and
                                    to cause the  Mortgage  Loans to be serviced
                                    with the same care as it customarily employs
                                    in  servicing  and  administering   mortgage
                                    loans  for its own  account,  in  accordance
                                    with accepted mortgage  servicing  practices
                                    of prudent lending institutions,  and giving
                                    due   consideration   to   the   Certificate
                                    Insurer's   and   the    Certificateholders'
                                    reliance on the Servicer.

Periodic Advances.................Subject to the Servicer's  determination  that
                                    such   action   would   not   constitute   a
                                    Nonrecoverable  Advance (as defined herein),
                                    the  Servicer is  required to make  advances
                                    ("Periodic   Advances")   with   respect  to
                                    delinquent  payments of interest  (at a rate
                                    equal to the  interest  rate on the  related
                                    Mortgage   Note  (the   "Mortgage   Interest
                                    Rate"),  less the  Servicing Fee (as defined
                                    herein)).  Such  Periodic  Advances  by  the
                                    Servicer  are  reimbursable  to the Servicer
                                    subject    to   certain    conditions    and
                                    restrictions,  and are  intended  to provide
                                    both  sufficient  funds for the  payment  of
                                    interest  to  the  Holders  of the  Class  A
                                    Certificates,   plus  an  additional  amount
                                    intended to  maintain a  specified  level of
                                    overcollateralization   and   to   pay   the
                                    Trustee's  Fees  and  the  premium  due  the
                                    Certificate  Insurer.   Notwithstanding  the
                                    Servicer's good faith  determination  that a
                                    Periodic  Advance was recoverable when made,
                                    if   such   Periodic   Advance   becomes   a
                                    Nonrecoverable Advance, the Servicer will be
                                    entitled to reimbursement  therefor from the
                                    Trust   Fund.   See   "Description   of  the
                                    Certificates  --  Payments  on the  Mortgage
                                    Loans" in this Prospectus Supplement.

Prepayment Interest
  Shortfalls......................Not later  than the close of  business  on the
                                    ___th day of each month  (each,  a "Servicer
                                    Distribution   Date"),   the   Servicer   is
                                    required  to remit to the  Trustee an amount
                                    equal to the lesser of (a) the  aggregate of
                                    the Prepayment  Interest  Shortfalls for the
                                    related  Distribution  Date  resulting  from
                                    principal  prepayments  in full  during  the
                                    related  Due  Period  and (b) its  aggregate
                                    Servicing  Fees  received in the related Due
                                    Period    (such    lesser    amount,     the
                                    "Compensating Interest"), and shall not have
                                    the right to  reimbursement  therefor.  With
                                    respect  to  any   Distribution   Date,  the
                                    "Prepayment  Interest  

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


                                      S-13
<PAGE>

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

                                    Shortfall" will be an  amount  equal  to the
                                    excess,  if any, of (a) 30-days' interest on
                                    the  outstanding  principal  balance of such
                                    Mortgage  Loans at a per annum rate equal to
                                    the related  Mortgage  Interest  Rate (or at
                                    such lower rate as may be in effect for such
                                    Mortgage Loan because of  application of the
                                    Soldiers'  and Sailors'  Civil Relief Act of
                                    1940,  as amended (the "Civil  Relief Act"),
                                    any  reduction  as a result of a  bankruptcy
                                    proceeding (a "Deficient  Valuation") and/or
                                    any  reduction  by a  court  of the  monthly
                                    payment due on such  Mortgage  Loan (a "Debt
                                    Service  Reduction")),  minus  the  rate  at
                                    which the Servicing Fee is calculated,  over
                                    (b) the amount of interest actually remitted
                                    by   the   related    mortgagor   (each,   a
                                    "Mortgagor")   in   connection   with   such
                                    principal   prepayment  in  full,  less  the
                                    Servicing Fee for such Mortgage Loan in such
                                    month.   Insured   Payments   do  not  cover
                                    Prepayment Interest Shortfalls.

Civil Relief Act Interest
  Shortfalls......................The reduction,  if any, in interest payable on
                                    the  Mortgage  Loans  attributable  to Civil
                                    Relief Act Interest Shortfalls will be borne
                                    by the Class A  Certificateholders  and will
                                    not  be   covered  by   payments   from  the
                                    Servicer,  the Certificate  Insurance Policy
                                    or   otherwise.   See   "Risk   Factors   --
                                    Limitations   on   Interest   Payments   and
                                    Foreclosures" in this Prospectus Supplement.

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

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

Optional Termination by the
  Servicer........................The Servicer may, at its option, terminate the
                                    Trust on the  Distribution  Date (the  first
                                    date  on  which  such  event   occurs,   the
                                    "Clean-up Call Date") on which the aggregate
                                    Principal  Balance of the Mortgage  Loans is
                                    less  than  _____%  of the  sum  of (a)  the
                                    aggregate  Principal  Balance of the Initial
                                    Mortgage  Loans as of the Cut-Off  Date (the
                                    "Cut-Off Date Aggregate  Principal Balance")
                                    and (b) the Original  Pre-Funded  Amount, by
                                    purchasing   from  the   Trust  all  of  the
                                    Mortgage   Loans  and  REO   Properties  (as
                                    defined  herein) at a price equal to the sum
                                    of  (a)  100%  of  the  aggregate  Principal
                                    Balance of each  outstanding  Mortgage  Loan
                                    and each REO Property and (b) the greater of
                                    (i) the  aggregate  amount  of  accrued  and
                                    unpaid   interest  on  the  Mortgage   Loans
                                    through  the  related  Due  Period  and (ii)
                                    30-days'  accrued  interest thereon computed
                                    at a  rate  equal  to the  related  Mortgage
                                    Interest  Rate,  less the Servicing Fee, and
                                    (c)  any  unreimbursed  amounts  due  to the
                                    Certificate  Insurer  under the  Pooling and

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


                                      S-14
<PAGE>

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

                                    Servicing   Agreement   or   the   Insurance
                                    Agreement and any accrued and unpaid Insured
                                    Payments.  No such  termination is permitted
                                    without  the prior  written  consent  of the
                                    Certificate  Insurer if it would result in a
                                    draw on the  Certificate  Insurance  Policy.
                                    See  "Servicing  of the  Mortgage  Loans  --
                                    Termination;  Purchase of Mortgage Loans" in
                                    this Prospectus Supplement.

Optional Purchase of Defaulted
  Mortgage Loans..................The Seller,  or any  affiliate  of the Seller,
                                    has the  option,  but is not  obligated,  to
                                    purchase  from the Trust  Fund any  Mortgage
                                    Loan  90  days  or  more   delinquent  at  a
                                    purchase  price  equal  to  the  outstanding
                                    Principal  Balance thereof as of the date of
                                    purchase,   plus  all   accrued  and  unpaid
                                    interest on such Principal Balance, computed
                                    at the related  Mortgage  Interest Rate (net
                                    of the related Servicing Fee if [__________]
                                    is the  Servicer)  plus  the  amount  of any
                                    unreimbursed  Servicing Advances made by the
                                    Servicer  with respect to such Mortgage Loan
                                    in accordance with the provisions  specified
                                    in the Pooling and Servicing Agreement.

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

ERISA Considerations..............A fiduciary  of any  employee  benefit plan or
                                    other retirement  arrangement subject to the
                                    Employee  Retirement  Income Security Act of
                                    1974, as amended ("ERISA"),  or the Internal
                                    Revenue  Code  of  1986,   as  amended  (the
                                    "Code"),  should  carefully  review with its
                                    legal  advisors   whether  the  purchase  or
                                    holding of Class A  Certificates  could give
                                    rise  to a  transaction  prohibited  or  not
                                    otherwise  permissible  under  ERISA  or the
                                    Code.  The  U.S.  Department  of  Labor  has
                                    issued an individual  exemption,  Prohibited
                                    Transaction    Exemption   

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


                                      S-15
<PAGE>

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

                                    90-32, to the Underwriter (the "Exemption").
                                    The  Exemption  generally  exempts  from the
                                    application  of  certain  of the  prohibited
                                    transaction  provisions  of  ERISA,  and the
                                    excise  taxes  imposed  on  such  prohibited
                                    transactions  by Section  4975(a) and (b) of
                                    the  Code  and  Section   502(i)  of  ERISA,
                                    transactions relating to the purchase,  sale
                                    and  holding  of  pass-through  certificates
                                    such  as the  Class A  Certificates  and the
                                    servicing  and operation of asset pools such
                                    as the Trust  Fund,  provided  that  certain
                                    conditions  are   satisfied.   The  Class  A
                                    Certificates  may not be  purchased by Plans
                                    (as  defined  herein)  until  the end of the
                                    Pre-Funding Period. On or after such date, a
                                    fiduciary  of  any  Plan  should   carefully
                                    review with its legal  advisors  whether the
                                    purchase or holding of Class A  Certificates
                                    could give rise to a transaction  prohibited
                                    or not otherwise  permissible under ERISA or
                                    the Code. See "ERISA Considerations" in this
                                    Prospectus Supplement.

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

Federal Income Tax
  Status..........................An election  will be made to  treat the  Trust
                                    Fund as a real  estate  mortgage  investment
                                    conduit (a "REMIC")  for federal  income tax
                                    purposes.  The Class A Certificates  will be
                                    designated as the "regular interests" in the
                                    REMIC, and the Class R Certificates  will be
                                    designated as the sole  "residual  interest"
                                    in the REMIC.

                                    The Class A  Certificates  generally will be
                                    treated as newly originated debt instruments
                                    for federal income tax purposes.  Beneficial
                                    Owners of the Class A  Certificates  will be
                                    required   to  report   income   thereon  in
                                    accordance   with  the  accrual   method  of
                                    accounting.  See "Certain Federal Income Tax
                                    Considerations"     in    this    Prospectus
                                    Supplement  and "Certain  Federal Income Tax
                                    Consequences--REMIC   Securities"   in   the
                                    Prospectus.

Certificate Ratings...............It is a condition to the issuance of the Class
                                    A Certificates that the Class A Certificates
                                    shall  have been  rated not lower than [___]
                                    by [___] and [___] by [___] (each, a "Rating
                                    Agency,"   and    together,    the   "Rating
                                    Agencies")    taking   into    account   the
                                    Certificate  Insurance  Policy  issued  with
                                    respect  to such  Certificates.  A  security
                                    rating is not a recommendation  to buy, sell
                                    or hold  securities  and may be  subject  to
                                    revision  or  withdrawal  at any time by the
                                    assigning rating  organization.  The ratings
                                    do not address the possibility  that Class A
                                    Certificateholders  may  suffer a lower than
                                    anticipated  yield.  See  "Ratings"  in this
                                    Prospectus  Supplement and  "Prepayment  and
                                    Yield Considerations" in the Prospectus.

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


                                      S-16
<PAGE>

                                  RISK FACTORS

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

Prepayment and Maturity Considerations

      Borrowers  may prepay their loans at any time and may be required to pay a
prepayment  fee  if  permitted  by  applicable  law  and if so  provided  in the
applicable  mortgage note. The majority of the business  purpose  Mortgage Loans
contain  substantial  prepayment  fees.  The  consumer  purpose  Mortgage  Loans
generally  do not  contain  prepayment  fees.  The  rate of  prepayments  of the
Mortgage  Loans  cannot be  predicted  and may be affected by a wide  variety of
economic,  social and other  factors,  including  state and  federal  income tax
policies,   interest  rates  and  the  availability  of  alternative  financing.
Therefore,  no assurance  can be given as to the level of  prepayments  that the
Trust will experience. The Seller is not aware of any publicly available studies
on the effects of changes in interest  rates on prepayment  rates for loans such
as the business purpose Mortgage Loans.

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

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

      Except as otherwise  described herein,  distributions of principal will be
made  to the  Classes  of  Class  A  Certificates  according  to the  priorities
described herein, rather than on a pro rata basis among such Classes. The timing
of  commencement  of  principal  distributions  to  each  Class  of the  Class A
Certificates  and the weighted  average life of each such Class will be affected
by the rates of prepayment  on the Mortgage  Loans  experienced  both before and
after the commencement of principal  distributions on each such class. Moreover,
because  the  Lockout  Certificates  do  not  receive  (unless  the  Certificate
Principal  Balance  of  the  Class  A  Certificates,   other  than  the  Lockout
Certificates, have been reduced to zero or unused Pre-Funding Account moneys are
distributed to the Holders of the Class A Certificates as described  herein) any
portion of  principal  payments  prior to the  Distribution  Date  occurring  in
__________ and thereafter will receive (unless the Certificate Principal Balance
of the Class A  Certificates,  other than the  Lockout  Certificates,  have been
reduced  to  zero) a  disproportionately  small or large  portion  of  principal
payments,  the weighted average life of the Lockout  Certificates will be longer
or shorter than would  otherwise be the case, and the effect on the market value
of the Lockout Certificates of changes in market interest rates or market yields
for similar  securities  may be greater or lesser than for the other  Classes of
Class A 


                                      S-17
<PAGE>

Certificates  entitled to  principal  distributions.  To the extent funds in the
Pre-Funding  Account  are not to  expected  to be used  to  purchase  Subsequent
Mortgage Loans by [date], such funds will be used on the __________ Distribution
Date to make a mandatory  prepayment  of principal to the Holders of the Class A
Certificates, pro rata. In the event that the funds remaining in the Pre-Funding
Account  on [date]  (i)  exceed 1% of the  aggregate  Principal  Balance  of the
Mortgage Loans in the Trust on such date,  such funds will be used to prepay the
principal of the Class A  Certificates,  pro rata, in a special  distribution on
such date,  or (ii) are less than 1% of the aggregate  Principal  Balance of the
Mortgage  Loans in the Trust on such date,  such funds  will be  distributed  in
accordance  with the  provisions  of the Pooling and  Servicing  Agreement.  See
"Certain  Legal  Aspects of the  Mortgage  Loans and  Contracts  -- The Mortgage
Loans."

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

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

      The Originators maintain only limited records of the historical prepayment
experience  of its  portfolio  of loans  which the  Originators  believe  do not
provide  meaningful   information  with  respect  to  the  Mortgage  Loans.  The
Originators  are  not  aware  of any  publicly  available  reliable  information
regarding  prepayment  experience of mortgage loans such as the business purpose
Mortgage Loans. In any event, no assurance can be given that  prepayments on the
Mortgage Loans will conform to any  historical  experience and no prediction can
be made as to the actual prepayment experience on the Mortgage Loans.

The Subsequent Mortgage Loans and the Pre-Funding Account

      If the principal  amount of eligible  Mortgage Loans available  during the
Pre-Funding  Period  and sold to the  Trust is less  than  100% of the  Original
Pre-Funded Amount,  the Depositor will have insufficient  Mortgage Loans to sell
to the Trust,  thereby  resulting in a prepayment of principal to Holders of the
Class A  Certificates  as described  herein.  In  addition,  any  conveyance  of
Subsequent Mortgage Loans is subject to the following conditions,  among others:
(i) each such  Subsequent  Mortgage  Loan must satisfy the  representations  and
warranties specified in the Unaffiliated  Seller's Agreement (as defined herein)
and the Pooling and  Servicing  Agreement;  (ii) the Seller will not select such
Subsequent  Mortgage  Loans in a  manner  that it  believes  is  adverse  to the
interests  of the  Holders  of the  Class A  Certificates  and  the  Certificate
Insurer;  (iii) the  Depositor  will  deliver  certain  opinions of counsel with
respect to the validity of the conveyance of such Subsequent Mortgage Loans; and
(iv) as of the  Subsequent  Cut-Off  Date,  the  Mortgage  Loans  at that  time,
including the  Subsequent  Mortgage  Loans to be conveyed by the Depositor as of
such Subsequent Cut-Off Date, will satisfy the criteria set forth in the Pooling
and  Servicing  Agreement,  as  described  herein  under "The  Mortgage  Pool --
Conveyance of Subsequent Mortgage Loans."

      To the extent that amounts on deposit in the Pre-Funding  Account will not
be fully  applied to the purchase of Subsequent  Mortgage  Loans by the Trust by
the end of the Pre-Funding  Period,  such remaining  amount will be applied as a
prepayment  of principal  paid to the Holders of the Class A  Certificates,  pro
rata, on the __________ Distribution Date or as a special distribution on [date]
as described  herein.  The amount of any such  prepayment will be applied to the
Class A Certificates.  Although no assurances can be given, it is anticipated by
the Depositor that the principal amount of Subsequent Mortgage Loans sold to the
Trust will require the  application of  substantially  all amounts on deposit in
the Pre-Funding Account and that there will be no material principal  prepayment
to the Holders of the Class A Certificates.


                                      S-18
<PAGE>

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


Underwriting Standards, Limited Operating History and Potential Delinquencies

      The Originators market loans, in part, to borrowers who, for one reason or
another,  are not able, or do not wish,  to obtain  financing  from  traditional
sources  such  as  commercial  banks.  To the  extent  that  such  loans  may be
considered to be of a riskier nature than loans made by  traditional  sources of
financing,  the Holders of the  Certificates may be deemed to be at greater risk
than if the Mortgage Loans were made to other types of borrowers.

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

Geographic Concentration

      Certain  geographic  regions of the United  States  from time to time will
experience  weaker  regional  economic  conditions  and  housing  markets,  and,
consequently,  will  experience  higher rates of loss and  delinquency  on loans
generally.  Any concentration of the Mortgage Loans in such a region may present
risk  considerations in addition to those generally present for similar mortgage
backed  securities  without such  concentration.  The  Originators  originate or
purchase  their loans  primarily on the eastern  seaboard of the United  States.
This  practice may subject the Mortgage  Pool to the risk that a downturn in the
economy in this area of the country would more greatly  affect the Mortgage Pool
than if the Mortgage Pool were more  diversified.  In particular,  approximately
_____%, _____% and _____% of the Mortgage Loans by Statistical  Calculation Date
Aggregate  Principal  Balance are  secured by  Mortgaged  Properties  located in
__________,  __________ and  __________,  respectively.  Because of the relative
geographic concentration of the Mortgage Loans within __________ and __________,
losses  on the  Mortgage  Loans  may be  higher  than  would  be the case if the
Mortgage Loans were more geographically diversified. For example, certain of the
Mortgaged  Properties  may be more  susceptible  to  certain  types  of  special
hazards,  such as  earthquakes  and other  natural  disasters  and  major  civil
disturbances, than residential properties located in other parts of the country.
In  addition,  the  economies  of  Pennsylvania  and New Jersey may be adversely
affected to a greater degree than the economies of other areas of the country by
certain regional developments. If the __________ and __________ residential real
estate markets  experience an overall decline in property values after the dates
of   origination  of  the  respective   Mortgage   Loans,   then  the  rates  of
delinquencies,  foreclosures and losses on the Mortgage Loans may be expected to
increase and such increase may be substantial.

Balloon Payments

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

      The Originators  believe that the Mortgage Loans are or will be adequately
collateralized  and that, in light of the  collateralization  and the relatively
small average size of the Mortgage Loans, the borrowers will have the 


                                      S-19
<PAGE>

ability to obtain adequate  refinancing or secure funds from other sources.  See
"The  Mortgage  Pool."  However,  the  Originators  have had only a very limited
historical  default  experience  with respect to its  portfolio  when loans with
balloon payments come due and the Originators do not believe that the experience
provides meaningful information with respect to the Mortgage Loans.

      Even assuming that the Mortgaged  Properties provide adequate security for
the Mortgage Loans,  substantial  delays could be encountered in connection with
the  liquidation  of defaulted  Mortgage Loans and  corresponding  delays in the
receipt of related proceeds by Class A Certificateholders could occur.

Nature of Collateral; Second Lien Mortgage Loans

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

      As of  the  Statistical  Calculation  Date,  approximately  _____%  of the
Mortgage Loans are secured by Second Liens or Multiple  Liens (each,  as defined
below) which are  subordinate to the rights of the mortgagee under related first
mortgages.  See  "The  Mortgage  Pool."  As a  result,  the  proceeds  from  any
liquidation,  insurance or condemnation proceedings will be available to satisfy
the  principal  balance  of such a  Mortgage  Loan only to the  extent  that the
claims, if any, of each related first mortgagee are satisfied in full, including
any related foreclosure costs. In addition, a mortgagee of a second mortgage may
not  foreclose  on the  Mortgaged  Property  securing  such  mortgage  unless it
forecloses  subject to the related first mortgage,  in which case it must either
pay the entire amount of each first 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 business
and consumer  purpose home equity loans in its  portfolio,  it is the Servicer's
practice  to satisfy or  reinstate  each such first  mortgage at or prior to the
foreclosure  sale only to the extent that it determines  any amount so paid will
be  recoverable  from future  payments and  collections  on the related loans or
otherwise.  The Trust will have no source of funds to satisfy any first mortgage
or make payments due to any first mortgagee.

      An overall decline in the  residential  real estate market could adversely
affect  the  values  of the  Mortgaged  Properties  such  that  the  outstanding
principal balances,  together with the primary senior financing thereon,  equals
or exceeds the value of the Mortgaged Properties. Such a decline would adversely
affect the position of a second  mortgagee  before having such an effect on that
of the related first  mortgagee.  A rise in interest rates over a period of time
and the general condition of the Mortgaged Property as well as other factors may
have the  effect  of  reducing  the  value of the  Mortgaged  Property  from the
appraised  value at the time the  Mortgage  Loan was  originated.  If there is a
reduction  in value of the  Mortgaged  Property,  the ratio of the amount of the
Mortgage Loan to the value of the  Mortgaged  Property may increase over what it
was at the time the Mortgage  Loan was  originated.  Such an increase may reduce
the likelihood of liquidation or other proceeds being  sufficient to satisfy the
Mortgage Loan after satisfaction of any first liens.

      Even assuming that the Mortgaged  Properties provide adequate security for
the Mortgage Loans,  substantial  delays could be encountered in connection with
the  liquidation  of defaulted  Mortgage Loans and  corresponding  delays in the
receipt  of  related  proceeds  by  Class A  Certificateholders.  An  action  to
foreclose on the  Mortgaged  Property  securing a Mortgage  Loan is regulated by
state  statutes  and rules and is subject to many of the delays and  expenses of
other lawsuits if defenses or counterclaims are interposed,  sometimes requiring
several  years to  complete.  Furthermore,  in some states an action to obtain a
deficiency judgment is not permitted following a nonjudicial sale of a Mortgaged
Property.  In the event of a default by a Mortgagor,  these restrictions,  among
other things, may impede the ability of the Servicer to foreclose on or sell the
Mortgaged Property or to obtain Net Liquidation Proceeds sufficient to repay all
amounts due on the related  Mortgage  Loan.  In addition,  the Servicer  will be
entitled to deduct from collections received during the preceding Due Period all
expenses  reasonably incurred in attempting to recover amounts due on Liquidated
Mortgage  Loans and not yet repaid,  including  


                                      S-20
<PAGE>

payments to first lienholders, legal fees and costs of legal action, real estate
taxes and maintenance and preservation  expenses,  thereby reducing  collections
available to Class A  Certificateholders.  See "The Originators,  the Seller and
the Servicer -- Delinquency and Loan Loss  Experience"  and  "Description of the
Certificates."

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

Decline in Real Estate Values

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

Payments on the Mortgage Loans

      The scheduled  monthly  payment  dates with respect to the Mortgage  Loans
occur  throughout  a month.  When a  principal  prepayment  in full is made on a
Mortgage  Loan,  the  Mortgagor is charged  interest only up to the date of such
prepayment,  instead of for a full month.  However, such principal receipts will
only  be  passed  through  to  the  Certificateholders  once  a  month,  on  the
Distribution  Date which follows the calendar month in which such prepayment was
received by the Servicer. The Servicer is obligated to pay, without any right of
reimbursement,  those shortfalls in interest  collections payable on the Class A
Certificates  that are attributable to the difference  between the interest paid
by a mortgagor in connection with a prepayment in full and 30-days' interest (in
such case at the related  Mortgage  Interest Rate,  less the Servicing Fee, such
shortfalls being "Prepayment  Interest  Shortfalls"),  but only to the extent of
the Servicing  Fee for the related Due Period (any such  payment,  "Compensating
Interest").  Prepayment  Interest  Shortfalls  and  Civil  Relief  Act  Interest
Shortfalls  will not be  covered by  payments  under the  Certificate  Insurance
Policy.

      Prepayment  Interest  Shortfalls  that  are not  paid by the  Servicer  as
Compensating Interest,  together with Civil Relief Act Interest Shortfalls, will
be allocated  among the Holders of Class A  Certificates  on a pro rata basis to
reduce  the  interest  otherwise  payable  on  the  Class  A  Certificates.  See
"Description  of  the   Certificates  --  Flow  of  Funds"  in  this  Prospectus
Supplement.

Effect of Mortgage Loan Yield on the Class A-1 Pass-Through Rate

      The Class A-1  Pass-Through  Rate is based upon the value of an adjustable
index (one-month LIBOR), while the Mortgage Interest Rates on the Mortgage Loans
are fixed.  Consequently,  the interest which becomes due on such Mortgage Loans
(net of the Servicing Fees, the Trustee Fees and the Certificate Insurer premium
amounts)  during any Due Period  may be less than the  amount of  interest  that
would  accrue at one-month  LIBOR plus the margin on the Class A-1  Certificates
during the related Accrual Period, and will be limited to such lower amount. The
Class A-1 Certificates do not contain any  "carry-forward" or "catch-up" feature
if the amount of interest paid is so limited.


                                      S-21
<PAGE>

Effect of Losses; Lockout Certificates

      Because  principal  distributions  are paid to certain  Classes of Class A
Certificates  before  other  such  Classes,   Holders  of  Classes  of  Class  A
Certificates  having a later  priority of payments bear a greater risk of losses
(because such Certificates will represent an increasing  percentage  interest in
the Trust Fund during the period prior to the  commencement of  distributions of
principal  thereon)  than  Holders  of Classes  having  earlier  priorities  for
distribution  of  principal.   In  particular,   with  respect  to  the  Lockout
Certificates,   during   certain   periods,   no   principal   payments   or   a
disproportionately  small portion of the Class A Principal  Distribution  Amount
will be  distributed  on the  Lockout  Certificates,  and during  certain  other
periods,   a   disproportionately   large  portion  of  the  Class  A  Principal
Distribution Amount will be distributed on the Lockout Certificates.  Unless the
Certificate  Principal  Balance  of the  Class A  Certificates  (other  than the
Lockout  Certificates)  has been reduced to zero or unused  Pre-Funding  Account
moneys are  distributed to the Holders of the Class A Certificates  as described
herein,   the  Lockout   Certificates  will  not  be  entitled  to  receive  any
distributions of principal  payments prior to the  Distribution  Date in October
2000.

Legal Considerations

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

      The Mortgage  Loans are also subject to federal laws,  including:  (i) the
Federal  Truth in Lending Act and  Regulation  Z  promulgated  thereunder  as to
consumer  purpose  Mortgage  Loans,  which require  certain  disclosures  to the
borrowers  regarding  the terms of such  Mortgage  Loans;  (ii) the Equal Credit
Opportunity  Act and Regulation B promulgated  thereunder as to the business and
consumer purpose Mortgage Loans,  which prohibit  discrimination on the basis of
age, race, color, sex,  religion,  marital status,  national origin,  receipt of
public  assistance  or the  exercise  of any  right  under the  Consumer  Credit
Protection Act, in the extension of credit;  and (iii) the Fair Credit Reporting
Act as to the business and consumer purpose Mortgage Loans,  which regulates the
use and reporting of information related to the borrower's credit experience.

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


                                     S-22
<PAGE>

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

                                THE MORTGAGE POOL

Difference between Statistical Calculation Date and Closing Date Pools

      The  statistical  information  presented  in  this  Prospectus  Supplement
concerning the Mortgage Loans is based on the pool as of __________  (such date,
the "Statistical  Calculation Date"). The pool aggregated  $__________ as of the
Statistical  Calculation  Date. The Depositor expects that the actual pool as of
the Closing Date will represent approximately $__________ in Mortgage Loans. The
additional  Mortgage  Loans will  represent  Mortgage  Loans  acquired  or to be
acquired by the  Depositor on or prior to the Closing  Date.  In addition,  with
respect  to  the  pool  as of  the  Statistical  Calculation  Date  as to  which
statistical  information is presented herein, some amortization of the pool will
occur prior to the Closing Date.  Moreover,  certain  Mortgage Loans included in
the pool as of the  Statistical  Calculation  Date may prepay in full, or may be
determined not to meet the eligibility  requirements for the final pool, and may
not be included in the final pool. As a result of the foregoing, the statistical
distribution  of  characteristics  as of the Closing Date for the final Mortgage
Loan  pool  will  vary  somewhat  from  the  statistical  distribution  of  such
characteristics  as of the  Statistical  Calculation  Date as  presented in this
Prospectus Supplement, although such variance will not be material. In the event
that the  Depositor  does not, as of the Closing  Date,  have the full amount of
Mortgage  Loans which the  Depositor  expects to sell to the Trust on such date,
the Seller will increase the size of the Pre-Funding Account and the Capitalized
Interest  Account.  Unless otherwise noted, all statistical  percentages in this
Prospectus  Supplement  are measured by Statistical  Calculation  Date Aggregate
Principal Balance.

General

      Additional  Mortgage Loans (the "Subsequent  Mortgage Loans") are intended
to be purchased by the Trust from the  Depositor  from time to time on or before
[date] from funds on deposit in the Pre-Funding  Account.  The Initial  Mortgage
Loans and the Subsequent  Mortgage Loans are referred to herein  collectively as
the  "Mortgage  Loans." The  Subsequent  Mortgage  Loans to be  purchased by the
Trust, if available, will be originated or purchased by the Originators, sold by
the Originators to the Seller, sold by the Seller to the Depositor and then sold
by the Depositor to the Trust. The Pooling and Servicing  Agreement will provide
that the Mortgage  Loans,  following the conveyance of the  Subsequent  Mortgage
Loans,  must in the  aggregate  conform  to  certain  specified  characteristics
described below under " -- Conveyance of Subsequent Mortgage Loans."

      Unless  otherwise  noted,  all statistical  percentages in this Prospectus
Supplement are approximate and are measured by the aggregate  Principal  Balance
of the related  Mortgage Loans in relation to the Statistical  Calculation  Date
Aggregate  Principal  Balance,  in each case, as of the Statistical  Calculation
Date.

      The  Mortgage  Loans will be  predominantly  business or consumer  purpose
residential  home equity loans used (x) to refinance an existing  mortgage loan,
(y) to consolidate debt, or (z) to obtain cash proceeds by borrowing against the
Mortgagor's  equity in the related Mortgaged  Property in order to provide funds
for (i) working capital for business,  (ii) business expansion,  (iii) equipment
acquisition,  or (iv) personal  acquisitions.  The Mortgaged Properties securing
the Mortgage Loans consist  primarily of single-family  residences (which may be
detached, part of a two-to four-family dwelling, a condominium unit or a unit in
a planned unit  development).  The Mortgaged  


                                      S-23
<PAGE>

Properties may be owner-occupied  (which includes second and vacation homes) and
non-owner  occupied  investment  properties.  As of the Statistical  Calculation
Date, the pool of Mortgage Loans  consists of  approximately  _____% of Mortgage
Loans secured by first lien mortgages  ("First Liens") on the related  Mortgaged
Properties,  approximately  _____% of  Mortgage  Loans  secured  by second  lien
mortgages ("Second Liens") on the related Mortgaged Properties and approximately
_____% of Mortgage  Loans secured by liens on more than one Mortgaged  Property,
one of which is a second lien mortgage ("Multiple Liens").

      As of the  Statistical  Calculation  Date,  each of the Mortgage Loans had
remaining  terms to  maturity  of no greater  than ___ months and had a Mortgage
Interest Rate of at least _____% per annum.

      The  Combined   Loan-to-Value   Ratios  ("CLTVs")  described  herein  were
calculated based upon the appraised values of the related  Mortgaged  Properties
at the time of origination (the "Appraised  Values").  No assurance can be given
that such  appraised  values of the Mortgaged  Properties  have remained or will
remain at their  levels  on the dates of  origination  of the  related  Mortgage
Loans.  If property  values  decline such that the  outstanding  balances of the
Mortgage  Loans,  together  with the  outstanding  balances of any first  liens,
become  equal to or  greater  than the value of the  Mortgaged  Properties,  the
actual  rates of  delinquencies,  foreclosures  and losses  could be higher than
those  heretofore  experienced  by the  Servicer,  as set forth below under "The
Originators,   the  Seller  and  the  Servicer  --  Delinquency  and  Loan  Loss
Experience," and in the mortgage lending industry.

      As of the Statistical  Calculation Date, the Mortgage Loans consist of ___
Mortgage Loans under which the related  Mortgaged  Properties are located in ___
states,  as set  forth  herein.  As of the  Statistical  Calculation  Date,  the
Mortgage Loans had an aggregate  Principal  Balance of $__________,  the minimum
Principal  Balance of any of the  Mortgage  Loans was  $__________,  the maximum
principal balance thereof was $__________,  and the average principal balance of
the Mortgage Loans was  $__________.  As of the  Statistical  Calculation  Date,
Mortgage  Interest  Rates on the Mortgage Loans ranged from _____% to _____% per
annum, and the weighted average Mortgage Interest Rate of the Mortgage Loans was
approximately  _____% per annum.  As of the  Statistical  Calculation  Date, the
original term to stated maturity of the Mortgage Loans ranged from ___ months to
___ months,  the remaining term to stated maturity ranged from ___ months to ___
months,  the weighted average original term to stated maturity was approximately
___  months and the  weighted  average  remaining  term to stated  maturity  was
approximately  ___ months.  As of the Statistical  Calculation Date, no Mortgage
Loan had a stated maturity later than  __________.  Approximately  _____% of the
aggregate  Principal  Balance  of  the  Mortgage  Loans  as of  the  Statistical
Calculation  Date require monthly payments of principal that will fully amortize
the Mortgage Loans by their respective maturity dates, and approximately  _____%
of the aggregate  Principal Balance of the Mortgage Loans are Balloon Loans. The
weighted  average CLTV of the Mortgage Loans as of the  Statistical  Calculation
Date was approximately _____%. As of the Statistical  Calculation Date, Mortgage
Loans  representing,  in the  aggregate,  approximately  _____% of the aggregate
Principal Balance of the Mortgage Loans were secured by First Lien mortgages and
approximately  _____% of the aggregate  Principal  Balance of the Mortgage Loans
were secured by Second Lien and Multiple Lien mortgages.


                                      S-24
<PAGE>

                             GEOGRAPHIC DISTRIBUTION


                                     Aggregate Principal       % of Statistical
                                        Balance as of          Calculation Date
                Number of             the   Statistical            Aggregate
  State        Mortgage Loans         Calculation Date         Principal Balance
  -----        --------------         ----------------         -----------------
                                                             


   TOTAL..............

                           DISTRIBUTION OF CLTV RATIOS


                                     Aggregate Principal       % of Statistical
                                        Balance as of          Calculation Date
  Range of          Number of         the   Statistical            Aggregate
 CLTV Ratios      Mortgage Loans      Calculation Date         Principal Balance
 -----------      --------------     -------------------       -----------------


   TOTAL


                                      S-25
<PAGE>

                         DISTRIBUTION OF MORTGAGE RATES

                                     Aggregate Principal       % of Statistical
                                        Balance as of          Calculation Date
  Range of          Number of         the   Statistical            Aggregate
Mortgage Rates    Mortgage Loans      Calculation Date         Principal Balance
- --------------    --------------     -------------------       -----------------



   TOTAL


                                      S-26
<PAGE>

                   DISTRIBUTION OF ORIGINAL TERMS TO MATURITY
                                   (in months)

                                     Aggregate Principal       % of Statistical
  Range of                              Balance as of          Calculation Date
Original Terms      Number of         the   Statistical            Aggregate
 (in months)      Mortgage Loans      Calculation Date         Principal Balance
- --------------    --------------     -------------------       -----------------



   TOTAL.............


                   DISTRIBUTION OF REMAINING TERMS TO MATURITY
                                   (in months)

                                     Aggregate Principal       % of Statistical
   Range of                             Balance as of          Calculation Date
Remaining Terms     Number of         the   Statistical            Aggregate
 (in months)      Mortgage Loans      Calculation Date         Principal Balance
- --------------    --------------     -------------------       -----------------


   TOTAL.................


                                      S-27
<PAGE>

                   DISTRIBUTION OF ORIGINAL PRINCIPAL BALANCES

                                      Aggregate Principal      % of Statistical
                                         Balance as of          Calculation Date
Range of Original      Number of        the Statistical            Aggregate
Principal Balances  Mortgage Loans     Calculation Date        Principal Balance
- ------------------  --------------    -------------------      -----------------



       TOTAL...........


                                      S-28
<PAGE>

                   DISTRIBUTION OF CURRENT PRINCIPAL BALANCES

                                      Aggregate Principal      % of Statistical
                                         Balance as of          Calculation Date
 Range of Current      Number of        the Statistical            Aggregate
Principal Balances  Mortgage Loans     Calculation Date        Principal Balance
- ------------------  --------------    -------------------      -----------------


   TOTAL.................


                                      S-29
<PAGE>

                           DISTRIBUTION BY LIEN STATUS

                                      Aggregate Principal      % of Statistical
                                         Balance as of          Calculation Date
                       Number of        the Statistical            Aggregate
   Lien Status      Mortgage Loans     Calculation Date        Principal Balance
- ------------------  --------------    -------------------      -----------------


    TOTAL..............

                        DISTRIBUTION BY AMORTIZATION TYPE

                                      Aggregate Principal      % of Statistical
                                         Balance as of          Calculation Date
                       Number of        the Statistical            Aggregate
 Amortization Type  Mortgage Loans     Calculation Date        Principal Balance
- ------------------  --------------    -------------------      -----------------


    TOTAL..............

                        DISTRIBUTION OF OCCUPANCY STATUS

                                      Aggregate Principal      % of Statistical
                                         Balance as of          Calculation Date
                       Number of        the Statistical            Aggregate
 Occupancy Status   Mortgage Loans     Calculation Date        Principal Balance
- ------------------  --------------    -------------------      -----------------


    TOTAL..............

                         DISTRIBUTION OF PROPERTY TYPES

                                      Aggregate Principal      % of Statistical
                                         Balance as of          Calculation Date
                       Number of        the Statistical            Aggregate
   Property Type    Mortgage Loans     Calculation Date        Principal Balance
   -------------    --------------    -------------------      -----------------


    TOTAL................


                                      S-30
<PAGE>

                        DISTRIBUTION BY COLLATERAL CLASS

                                      Aggregate Principal      % of Statistical
                                         Balance as of          Calculation Date
                       Number of        the Statistical            Aggregate
Collateral Class    Mortgage Loans     Calculation Date        Principal Balance
- ----------------    --------------    -------------------      -----------------


    TOTAL................


                             DISTRIBUTION BY PURPOSE

                                      Aggregate Principal      % of Statistical
                                         Balance as of          Calculation Date
                       Number of        the Statistical            Aggregate
     Purpose        Mortgage Loans     Calculation Date        Principal Balance
     -------        --------------    -------------------      -----------------


    TOTAL................

Conveyance of Subsequent Mortgage Loans

      The  Pooling  and  Servicing   Agreement  permits  the  Trust  to  acquire
approximately  $__________  aggregate  Principal Balance of Subsequent  Mortgage
Loans.  Accordingly,  the statistical  characteristics of the Mortgage Pool will
vary as of any  Subsequent  Cut-Off  Date  upon the  acquisition  of  Subsequent
Mortgage Loans.

      The obligation of the Trust to purchase the Subsequent Mortgage Loans on a
Subsequent  Transfer  Date is subject to the  following  requirements:  (i) such
Subsequent Mortgage Loan may not be ___ or more days contractually delinquent as
of the related  Subsequent  Cut-Off Date;  (ii) the original term to maturity of
such Subsequent  Mortgage Loan may not exceed ___ months;  (iii) such Subsequent
Mortgage Loan must have a Mortgage  Interest  Rate of at least _____%;  (iv) the
purchase of the  Subsequent  Mortgage  Loans is consented to by the  Certificate
Insurer  and  the  Rating  Agencies;  (v)  the  Principal  Balance  of any  such
Subsequent Mortgage Loan may not exceed  $__________;  (vi) no more than ___% of
such  Subsequent  Mortgage Loans may be second liens;  (vii) no such  Subsequent
Mortgage Loan shall have a CLTV of more than,  (a) for consumer  purpose  loans,
___%, and (b) for business purpose loans, ___%; (viii) no more than ___% of such
Subsequent  Mortgage Loans may be Balloon Loans;  (ix) no more than ___% of such
Subsequent  Mortgage  Loans may be secured by mixed-use  properties,  commercial
properties,  or four or more unit multifamily properties;  (x) no more than ___%
of such Subsequent Mortgage Loans may be secured by commercial  properties;  and
(xi) following the purchase of such Subsequent  Mortgage Loans by the Trust, the
Mortgage  Loans  (including  the  Subsequent  Mortgage  Loans)  (a) will  have a
weighted average  Mortgage  Interest Rate, (I) for consumer purpose loans, of at
least _____% and (II) for business  purpose loans,  of at least _____%;  and (b)
will have a  weighted  average  CLTV of not more than (I) for  consumer  purpose
loans,  _____%,  and (II) for business  purpose loans,  _____%.  The Pooling and
Servicing  Agreement will provide that any of such requirements may be waived or
modified in any respect upon prior written consent of the Certificate Insurer.

                  THE ORIGINATORS, THE SELLER AND THE SERVICER

General

         [insert]


                                      S-31
<PAGE>

The Originators

         [insert]

Underwriting Guidelines

         [insert]

The Servicer

         [insert]

Delinquency and Loan Loss Experience

         [insert]

                       PREPAYMENT AND YIELD CONSIDERATIONS

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

      The actual rate of  principal  prepayments  on pools of mortgage  loans is
influenced by a variety of economic, tax, geographic, demographic, social, legal
and other factors and has fluctuated  considerably in recent years. In addition,
the rate of principal  prepayments  may differ among pools of mortgage  loans at
any time  because of  specific  factors  relating to the  mortgage  loans in the
particular pool,  including,  among other things, the age of the mortgage loans,
the geographic  locations of the properties securing the loans and the extent of
the  mortgagors'  equity in such  properties,  and  changes  in the  mortgagors'
housing needs, job transfers and unemployment.

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

      As indicated  above, if purchased at other than par, the yield to maturity
on a Class A  Certificate  will  be  affected  by the  rate  of the  payment  of
principal on the Mortgage  Loans. If the actual rate of payments on the Mortgage
Loans is slower than the rate anticipated by an investor who purchases a Class A
Certificate at a discount,  the actual yield to such investor will be lower than
such  investor's  anticipated  yield.  If the  actual  rate of  payments  on the
Mortgage Loans is faster than the rate  anticipated by an investor who purchases
a Class A  Certificate  at a premium,  the actual yield to such investor will be
lower than such investor's  anticipated yield.  Because the Lockout Certificates
do not  receive  (unless  the  Certificate  Principal  Balances  of the  Class A
Certificates,  other than the Lockout Certificates, have been reduced to zero or
unused Pre-Funding  Account moneys are distributed to the Holders of the Class A
Certificates as described herein) any portion of principal payments prior to the
Distribution   Date  occurring  in  __________  and  will  receive  (unless  the
Certificate  Principal  Balances  of the Class A  Certificates,  other  than the
Lockout Certificates,  have been reduced to zero) a disproportionately  small or
large  portion of the Class A  Principal  Distribution  Amount  thereafter,  the
weighted average life of the Lockout Certificates will be longer or shorter than
would  otherwise be the case,  and the effect on the market value of the Lockout
Certificates  of 


                                      S-32
<PAGE>

changes in market interest rates or market yields for similar  securities may be
greater or lesser than for the other Classes of Class A Certificates entitled to
principal distributions.

      The final distribution date is expected to be __________ for the Class A-1
Certificates,  __________  for the Class A-2  Certificates,  __________  for the
Class A-3 Certificates,  __________ for the Class A-4  Certificates,  __________
for the Class A-5  Certificates  and __________  for the Class A-6  Certificates
(each, a "Final Scheduled  Maturity Date").  Each such Final Scheduled  Maturity
Date was calculated using the following methodolgy assumptions: (i) with respect
to the  Class  A-1  Certificates,  the  Class  A-2  Certificates,  the Class A-3
Certificates and the Class A-4  Certificates,  (x) the Modeling  Assumptions (as
defined below),  (y) 0% of the Prepayment  Assumption (as defined below) and (z)
no Net Monthly Excess Cashflow is applied as an accelerated payment of principal
on the Class A Certificates, and (ii) with respect to the Class A-5 Certificates
and the Class A-6 Certificates,  such Final Scheduled Maturity Date is 13 months
after the final  stated  maturity  date of the  Mortgage  Loan having the latest
maturity  date,  assuming  a  Subsequent  Mortgage  Loan  having a final  stated
maturity date of __________ is purchased by the Trust. The weighted average life
of the Class A  Certificates  is likely to be shorter  than would be the case if
payments  actually  made  on the  Mortgage  Loans  conformed  to  the  foregoing
assumptions,  and the final  Distribution  Date with respect to any Class of the
Class A Certificates could occur significantly  earlier than the Final Scheduled
Maturity Date because (i) prepayments (including, for this purpose,  prepayments
attributable to foreclosure,  liquidation,  repurchase and the like) on Mortgage
Loans are likely to occur,  (ii) with respect to the Class A-5  Certificates and
the Class A-6 Certificates,  thirteen months have been added to obtain the Final
Scheduled Maturity Date above, (iii) the overcollateralization provisions of the
Trust result in the  application of excess  interest to the payment of principal
and (iv) the  Servicer  may  cause a  liquidation  of the  Trust  Fund  when the
aggregate  outstanding  principal amount of the Mortgage Loans is less than ___%
of the sum of (a) the  Cut-Off  Date  Aggregate  Principal  Balance  and (b) the
Original Pre-Funded Amount.

      "Weighted  average  life"  refers to the average  amount of time that will
elapse from the date of issuance of a security until each dollar of principal of
such  security is scheduled to be repaid to an  investor.  The weighted  average
life of the  Class  A  Certificates  will be  influenced  by the  rate at  which
principal of the Mortgage  Loans is paid,  which may be in the form of scheduled
amortization or prepayments (for this purpose,  the term  "prepayment"  includes
liquidations due to default).

      Prepayments  on  mortgage  loans  are  commonly  measured  relative  to  a
prepayment  model or  standard.  The model  used in this  Prospectus  Supplement
("Home Equity Prepayment" or "HEP") is a prepayment  assumption (the "Prepayment
Assumption")  which represents an assumed rate of prepayment each month relative
to the then  outstanding  principal  balance of a pool of mortgage loans for the
life of such mortgage loans. 23% HEP assumes a constant  prepayment rate of 2.3%
per annum of the then outstanding principal balance of the Mortgage Loans in the
first month of the life of the Mortgage  Loans and an additional  2.3% per annum
in each month  thereafter up to and including the tenth month.  Beginning in the
eleventh  month and in each month  thereafter  during  the life of the  Mortgage
Loans,  23% HEP assumes a constant  prepayment rate of 23% per annum. As used in
the table below, 0% Prepayment  Assumption  assumes prepayment rates equal to 0%
of the Prepayment Assumption,  i.e., no prepayments on the mortgage loans having
the characteristics  described below. The Prepayment Assumption does not purport
to be a historical  description of prepayment  experience or a prediction of the
anticipated  rate of  prepayment  of any pool of mortgage  loans,  including the
related Mortgage Loans.

      The  following  table  has been  prepared  on the  basis of the  following
assumptions (collectively, the "Modeling Assumptions"):

      (i)  The  Mortgage  Loans  prepay  at  the  indicated  percentage  of  the
Prepayment  Assumption,  (ii)  distributions on the Certificates are received in
cash on the [___] day of each month commencing in __________,  (iii) no defaults
or  delinquencies  in, or  modifications,  waivers or amendments  respecting the
payment by the mortgagors of principal and interest on the Mortgage Loans occur,
(iv) scheduled payments are assumed to be received on the last day of each month
commencing  in  __________  (or  as  set  forth  in  the  following  table)  and
prepayments  represent  payments in full of  individual  Mortgage  Loans and are
assumed to be received on the last day of each month,  commencing  in __________
(or as set forth in the following table) and include 30-days'  interest thereon,
(v) the Class A-1 Pass-Through  Rate remains constant at _____% per annum,  (vi)
the  Certificates  are  purchased on [date],  (vii) the  Specified  Subordinated
Amount is as set forth in the Pooling and  Servicing  Agreement,  and (viii) the
Mortgage  Pool  consists  of  thirteen   Mortgage  Loans  having  the  following
characteristics:


                                      S-33
<PAGE>

                                 Original        Remaining        Remaining
 Principal      Mortgage      Amortizing Term  Amortizing Term  Term to Maturity
Balance ($) Interest Rate (%)   (in months)      (in months)      (in months)
- ----------  ----------------- ---------------  ---------------   ---------------




(1)  Assumes  transfer to the Trust in __________ with the  characteristics  set
     forth above.  Scheduled payments are assumed to be received on the last day
     of each month  commencing  in__________  .  Prepayments  are  assumed to be
     received on the last day of each month commencing in __________ and include
     30-days' interest thereon.

(2)  Assumes  transfer to the Trust in __________ with the  characteristics  set
     forth above.  Scheduled payments are assumed to be received on the last day
     of each month  commencing  in  __________.  Prepayments  are  assumed to be
     received on the last day of each month commencing in __________ and include
     30-days' interest thereon.

During the first Due Period,  interest is assumed to be available for payment to
the Class A Certificates at a rate of _____% per annum.

During  the first two Due  Periods,  interest  is assumed  to be  available  for
payment to the Class A Certificates at a rate of _____% per annum.

      Based upon the foregoing Modeling  Assumptions,  the tables below indicate
the  weighted  average  life  and  earliest  retirement  date  of  the  Class  A
Certificates  assuming that the Mortgage Loans prepay according to the indicated
percentages of the Prepayment Assumption.

Weighted Average Lives

Class A-1 Certificates

       Prepayment               Weighted Average          Earliest Retirement
    Assumption (HEP)          Life in Years (1)(2)             Date (2)
    ---------------           -------------------         -------------------


                                      S-34
<PAGE>


Class A-2 Certificates

       Prepayment               Weighted Average          Earliest Retirement
    Assumption (HEP)          Life in Years (1)(2)             Date (2)
    ---------------           -------------------         -------------------



Class A-3 Certificates

       Prepayment               Weighted Average          Earliest Retirement
    Assumption (HEP)          Life in Years (1)(2)             Date (2)
    ---------------           -------------------         -------------------


                                      S-35
<PAGE>

Class A-4 Certificates

       Prepayment               Weighted Average          Earliest Retirement
    Assumption (HEP)          Life in Years (1)(2)             Date (2)
    ---------------           -------------------         -------------------



Class A-5 Certificates

       Prepayment               Weighted Average          Earliest Retirement
    Assumption (HEP)          Life in Years (1)(2)             Date (2)
    ---------------           -------------------         -------------------


                                      S-36
<PAGE>

Class A-6 Certificates

       Prepayment               Weighted Average          Earliest Retirement
    Assumption (HEP)          Life in Years (1)(2)             Date (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
      Certificate Principal Balance.

(2)   Determined assuming no early termination of the Trust Fund occurs.

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

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

         The  Pooling  and  Servicing   Agreement  provides  that  none  of  the
Certificate  Insurer,  the Trust, the Trustee,  the Seller,  the Depositor,  the
Originators  or the Servicer will be liable to any  Certificateholder  or Holder
for any loss or damage incurred by such  Certificateholder or Holder as a result
of any difference in the rate of return  received by such  Certificateholder  or
Holder as compared to the  applicable  Pass-Through  Rate,  with  respect to any
Holder of Class A  Certificates  upon  reinvestments  of the funds  received  in
connection  with any  premature  repayment  of  principal  on the  Certificates,
including any such repayment resulting from any prepayment by the Mortgagor, any
liquidation of such Mortgage Loan, or any repurchase of or substitution  for any
Mortgage Loan by the Seller or the Servicer.

                         DESCRIPTION OF THE CERTIFICATES

General

      The Class A-1 Certificates, the Class A-2 Certificates, the Class A-3
Certificates,  the Class A-4  Certificates,  the Class A-5  Certificates and the
Class A-6 Certificates (collectively, the "Class A Certificates") will be issued
by the Trust. In addition to the Class A Certificates, the Trust will also issue
the Class R Certificates.  The Class R Certificates  have been designated as the
single  "residual  interest" for purposes of the Code.  The Class R Certificates
are not being offered hereby.

       Each Class A Certificate represents a certain fractional undivided
ownership  interest in the Trust Fund  created and held  pursuant to the Pooling
and Servicing Agreement,  subject to the limits and the priority of distribution
described therein.  The Trust Fund consists of (a) the Mortgage Loans,  together
with the  mortgage  files  relating  thereto  and all  collections  thereon  and
proceeds  thereof  collected after the Cut-Off Date (other than monthly payments
due on each Mortgage Loan up to and including any Due Date occurring on or prior
to  __________),  (b) such  assets  as from time to time are  identified  as REO
Property  and  collections  thereon and  proceeds  thereof,  (c)


                                      S-37
<PAGE>

assets that are deposited in the Accounts (as defined herein), including amounts
on deposit in the  Accounts  and  invested  in  accordance  with the Pooling and
Servicing  Agreement  ("Permitted  Investments"),  (d) the Trustee's rights with
respect to the  Mortgage  Loans  under all  insurance  policies  required  to be
maintained  pursuant to the Pooling and  Servicing  Agreement  and any insurance
proceeds, (e) Liquidation Proceeds and (f) released mortgaged property proceeds.
In  addition,  the  Seller  will  cause  the  Certificate  Insurer  to issue the
Certificate Insurance Policy under which it will guarantee payments to the Class
A Certificateholders as described herein.

Book-Entry Registration

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

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

      The  Beneficial  Owner's  ownership  of a Book-Entry  Certificate  will be
recorded on the records of the brokerage firm, bank, thrift institution or other
financial  intermediary  (each, a "Financial  Intermediary")  that maintains the
Beneficial   Owner's   account  for  such  purpose.   In  turn,   the  Financial
Intermediary's  Ownership of such Book-Entry Certificate will be recorded on the
records of DTC (or of a participating  firm that acts as agent for the Financial
Intermediary,  whose interest will in turn be recorded on the records of DTC, if
the Beneficial  Owner's  Financial  Intermediary is not a DTC Participant and on
the records of CEDEL or Euroclear, as appropriate).

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

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

      Beneficial  Owners that are not Participants or Indirect  Participants but
desire to purchase,  sell or otherwise transfer ownership of, or other interests
in,  Book-Entry  Certificates  may do so only through  Participants and Indirect


                                      S-38
<PAGE>

Participants.  In addition,  Beneficial Owners will receive all distributions of
principal  and  interest  from the  Trustee,  or a paying agent on behalf of the
Trustee,  through DTC Participants.  DTC will forward such  distributions to its
Participants,  which  thereafter  will forward them to Indirect  Participants or
Beneficial Owners.  Beneficial Owners will not be recognized by the Trustee, the
Servicer or any paying agent as Certificateholders,  as such term is used in the
Pooling and  Servicing  Agreement,  and  Beneficial  Owners will be permitted to
exercise the rights of  Certificateholders  only indirectly  through DTC and its
Participants.

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

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

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

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

      Euroclear  was  created in 1968 to hold  securities  for  participants  of
Euroclear  ("Euroclear  Participants")  and to  clear  and  settle  transactions
between  Euroclear  Participants  through  simultaneous   electronic  book-entry
delivery against payment,  thereby eliminating the need for physical movement of
certificates and any risk from lack of simultaneous  transfers of securities and
cash. Transactions may now be settled in any of 31 currencies,  including United
States dollars. Euroclear includes various other services,  including securities
lending and borrowing and interfaces with domestic markets in several  countries
generally  similar  to the  arrangements  for  cross-market  transfers  with DTC
described above. Euroclear is operated by the Brussels, Belgium office of Morgan
Guaranty Trust Company of New York (the  "Euroclear  Operator"),  under contract
with Euroclear  Clearance Systems S.C., a Belgian  cooperative  corporation (the
"Cooperative").  All operations are conducted by the Euroclear Operator, and all
Euroclear Securities clearance accounts and Euroclear cash accounts are accounts
with the Euroclear Operator,  not the Cooperative.  The Cooperative  establishes
policy for Euroclear on behalf of Euroclear Participants. Euroclear Participants
include banks  (including  central  banks),  securities  brokers and dealers and
other  professional  


                                      S-39
<PAGE>

financial  intermediaries.  Indirect  access to Euroclear  is also  available to
other  firms that clear  through or  maintain a  custodial  relationship  with a
Euroclear Participant, either directly or indirectly.

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

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

      Distributions  on  the  Book-Entry  Certificates  will  be  made  on  each
Distribution  Date by the  Trustee  to  Cede,  as  nominee  of DTC.  DTC will be
responsible  for  crediting  the amount of such  payments to the accounts of the
applicable DTC Participants in accordance with DTC's normal procedures. Each DTC
Participant  will be responsible  for disbursing  such payment to the Beneficial
Owners of the Book-Entry  Certificates  that it represents and to each Financial
Intermediary for which it acts as agent.  Each such Financial  Intermediary will
be responsible for disbursing  funds to the Beneficial  Owners of the Book-Entry
Certificates that it represents.

      Under  a  book-entry   format,   Beneficial   Owners  of  the   Book-Entry
Certificates may experience some delay in their receipt of payments,  since such
payments  will  be  forwarded  by the  Trustee  to  Cede,  as  nominee  of  DTC.
Distributions  with  respect  to  Class A  Certificates  held  through  CEDEL or
Euroclear  will be  credited  to the  cash  accounts  of CEDEL  Participants  or
Euroclear  Participants  in  accordance  with the  relevant  system's  rules and
procedures,   to  the  extent   received  by  the  Relevant   Depositary.   Such
distributions  will be subject to tax  reporting  in  accordance  with  relevant
United  States tax laws and  regulations.  Because DTC can only act on behalf of
Financial Intermediaries, the ability of a Beneficial Owner to pledge Book-Entry
Certificates  to persons or entities that do not  participate  in the Depository
system,  or otherwise take actions in respect of such  Book-Entry  Certificates,
may be limited  due to the lack of  physical  certificates  for such  Book-Entry
Certificates. In addition, issuance of the Book-Entry Certificates in book-entry
form may reduce the liquidity of such Certificates in the secondary market since
certain potential investors may be unwilling to purchase  Certificates for which
they cannot obtain physical certificates.

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

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

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


                                      S-40
<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.

Calculation of LIBOR

      On the fifth business day preceding each Distribution Date or, in the case
of the [date]  Distribution  Date,  on the second  business  day  preceding  the
Closing Date (each such date,  an "Interest  Determination  Date"),  the Trustee
will  determine  the London  interbank  offered rate for one-month  U.S.  dollar
deposits  ("LIBOR")  for  the  next  Accrual  Period  for  the  Adjustable  Rate
Certificates  on the  basis of the  offered  rates of the  Reference  Banks  for
one-month U.S. dollar deposits,  as such rates appear on the Reuters Screen LIBO
Page, as of 11:00 a.m.  (London time) on such  Interest  Determination  Date. As
used in this  section,  "business  day" means a day on which  banks are open for
dealing in foreign  currency and exchange in London and New York City;  "Reuters
Screen  LIBO Page" means the  display  designated  as page "LIBO" on the Reuters
Monitor  Money Rates Service (or such other page as may replace the LIBO page on
that service for the purpose of  displaying  London  interbank  offered rates of
major banks);  and "Reference Banks" means leading banks selected by the Trustee
and  engaged  in  transactions  in  Eurodollar  deposits  in  the  international
Eurocurrency  market (i) with an established  place of business in London,  (ii)
whose  quotations  appear  on the  Reuters'  Screen  LIBO  Page on the  Interest
Determination Date in question,  (iii) which have been designated as such by the
Trustee and (iv) not  controlling,  controlled by, or under common control with,
the Servicer or the Trustee.

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

      If on such Interest Determination Date two or more Reference Banks provide
such offered quotations, LIBOR for the related Accrual Period for the Adjustable
Rate  Certificates  shall  be the  arithmetic  mean of such  offered  quotations
(rounded upwards if necessary to the nearest whole multiple of 1/16%).

      If on such  Interest  Determination  Date fewer than two  Reference  Banks
provide such offered  quotations,  LIBOR for the related  Actual  Period for the
Adjustable Rate  Certificates  shall be the higher of (x) LIBOR as determined on
the previous Interest  Determination Date and (y) the Reserve Interest Rate. The
"Reserve Interest Rate" shall be the rate per annum that the Trustee  determines
to be either  (i) the  arithmetic  mean  (rounded  upwards if  necessary  to the
nearest whole  multiple of 1/16%) of the  one-month  U.S.  dollar  lending rates
which New York City banks  selected by the  Trustee are quoting on the  relevant
Interest  Determination Date to the principal London offices of leading banks in
the London  interbank  market or, in the event that the Trustee can determine no
such arithmetic  mean, (ii) the lowest  one-month U.S. dollar lending rate which
New York City  banks  selected  by the  Trustee  are  quoting  on such  Interest
Determination Date to leading European banks.

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

Definitive Certificates

      The Class A  Certificates,  which will be issued  initially as  Book-Entry
Certificates,  will be  converted  to  Definitive  Certificates  and reissued to
Beneficial Owners or their nominees,  rather than to DTC or its nominee, only if
(a) the Depository or the Servicer advises the Trustee in writing that DTC is no
longer willing or able to discharge properly its  responsibilities as depository
with respect to the Book-Entry  Certificates  and the Depository or the 


                                      S-41
<PAGE>

Servicer is unable to locate a qualified  successor or (b) the  Trustee,  at its
option, elects to terminate the book-entry system through DTC.

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

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

Assignment of Mortgage Loans

      Pursuant to an Unaffiliated Seller's Agreement among the Originators,  the
Depositor  and  the  Seller  (the  "Unaffiliated   Seller's   Agreement"),   the
Originators  will sell,  transfer,  assign,  set over and  otherwise  convey the
Mortgage  Loans  without  recourse  to the  Seller  and the  Seller  will  sell,
transfer,  assign,  set over and otherwise convey the Mortgage Loans,  including
all  principal  outstanding  as of, and  interest  due after,  the Cut-Off  Date
without  recourse to the Depositor on the Closing Date.  Pursuant to the Pooling
and Servicing Agreement, the Depositor will sell, transfer, assign, set over and
otherwise convey without recourse to the Trustee in trust for the benefit of the
Certificateholders  and the Certificate Insurer all right, title and interest in
and to each  Mortgage  Loan,  including  all  principal  outstanding  as of, and
interest  accrued  after,  the Cut-Off Date.  Each such transfer will convey all
right, title and interest in and to (a) principal  outstanding as of the Cut-Off
Date,  and (b) interest due on each such  Mortgage  Loan after the Cut-Off Date;
provided,  however, that the Seller will not convey, and the Seller reserves and
retains all its right,  title and interest in and to, (i)  principal  (including
principal  prepayments in full and  curtailments  (i.e.,  partial  prepayments))
received on each such  Mortgage  Loan on or prior to the  Cut-Off  Date and (ii)
interest due on each Mortgage Loan on or prior to the Cut-Off Date.

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

            (a) The original  Mortgage Note,  endorsed without recourse in blank
      by the related Originator,  including all intervening endorsements showing
      a complete chain of endorsement;

            (b)  The  related  original  Mortgage  with  evidence  of  recording
      indicated thereon or a copy thereof certified by the applicable  recording
      office;

            (c) The recorded mortgage assignment(s), or copies thereof certified
      by the applicable  recording  office,  if any, showing a complete chain of
      assignment from the originator of the related Mortgage Loan to the related
      Originator (which assignment may, at such Originator's option, be combined
      with the assignment referred to in clause (d) below);

            (d) A mortgage  assignment in recordable form (which,  if acceptable
      for recording in the relevant  jurisdiction,  may be included in a blanket
      assignment or assignments) of each Mortgage from the related Originator to
      the Trustee;

            (e)  Originals  of all  assumption,  modification  and  substitution
      agreements in those  instances where the terms or provisions of a Mortgage
      or Mortgage  Note have been modified or such Mortgage or Mortgage Note has
      been assumed; and


                                      S-42
<PAGE>

            (f) An original title  insurance  policy (or (A) a copy of the title
      insurance  policy, or (B) a binder thereof or copy of such binder together
      with a certificate from the Originator that the original Mortgage has been
      delivered  to the title  insurance  company  that  issued  such binder for
      recordation).

      Pursuant to the Pooling and  Servicing  Agreement,  the Trustee  agrees to
execute and deliver on or prior to the Closing Date an acknowledgment of receipt
of the  Certificate  Insurance  Policy and, for each Mortgage Loan, the original
Mortgage  Note,  item (a) above,  with respect to the  Mortgage  Loans (with any
exceptions noted). The Trustee agrees, for the benefit of the Certificateholders
and the Certificate  Insurer, to review (or cause to be reviewed) each Trustee's
Mortgage  File within  30-days  after the Closing Date (or,  with respect to any
Qualified  Substitute  Mortgage  Loan,  within  30-days after the receipt by the
Trustee thereof) and to deliver a certification generally to the effect that, as
to each Mortgage Loan listed in the Mortgage  Loan  Schedule,  (a) all documents
required to be delivered to it pursuant to the Pooling and  Servicing  Agreement
are in its  possession,  (b) each such  document has been reviewed by it and has
not been  mutilated,  damaged,  torn or otherwise  physically  altered,  appears
regular on its face and  relates  to such  Mortgage  Loan,  and (c) based on its
examination  and only as to the foregoing  documents,  certain  information  set
forth on the Mortgage  Loan Schedule  accurately  reflects the  information  set
forth in the Trustee's Mortgage File delivered on such date.

      If the Trustee,  during the process of reviewing  the  Trustee's  Mortgage
Files, finds any document constituting a part of a Trustee's Mortgage File which
is not executed, has not been received or is unrelated to the Mortgage Loans, or
that any  Mortgage  Loan does not  conform to the  requirements  above or to the
description  thereof as set forth in the  Mortgage  Loan  Schedule,  the Trustee
shall promptly so notify the Servicer, the Seller and the Certificate Insurer in
writing with details  thereof.  The Seller agrees to use  reasonable  efforts to
cause to be  remedied a material  defect in a  document  constituting  part of a
Trustee's Mortgage File of which it is so notified by the Trustee.  If, however,
within 60 days  after the  Trustee's  notice to it  respecting  such  defect the
Seller has not caused to be remedied  the defect and the defect  materially  and
adversely  affects  the  interest  of the  Holders in the  Mortgage  Loan or the
interests of the Certificate  Insurer, the Seller or the related Originator will
either (a)  substitute  in lieu of such  Mortgage  Loan a  Qualified  Substitute
Mortgage Loan and, if the then outstanding  principal  balance of such Qualified
Substitute  Mortgage  Loan is less than the  principal  balance of such Mortgage
Loan as of the  date of such  substitution  plus  accrued  and  unpaid  interest
thereon,  deliver to the  Servicer  as part of the  related  monthly  remittance
remitted by the Servicer  the amount of any such  shortfall  (the  "Substitution
Adjustment")  or (b)  purchase  such  Mortgage  Loan  at a  price  equal  to the
outstanding  principal balance of such Mortgage Loan as of the date of purchase,
plus the  greater  of (i) all  accrued  and  unpaid  interest  thereon  and (ii)
30-days' interest  thereon,  computed at the related Mortgage Interest Rate, net
of the  Servicing  Fee if the Servicer is  effecting  the  repurchase,  plus the
amount  of any  unreimbursed  Servicing  Advances  made by the  Servicer,  which
purchase  price  shall  be  deposited  in the  Certificate  Account  on the next
succeeding  Servicer  Distribution  Date after  deducting  therefrom any amounts
received in respect of such repurchased Mortgage Loan or Loans and being held in
the Certificate  Account for future distribution to the extent such amounts have
not yet been applied to principal  or interest on such  Mortgage  Loan (see " --
Flow of Funds" below);  provided,  however, that the Seller may not purchase any
Mortgage  Loan that is not in  default  or as to which no  default  is  imminent
pursuant to clause (b) preceding unless the Seller has theretofore  caused to be
delivered to the Trustee an opinion of counsel  knowledgeable  in federal income
tax matters which states that such a purchase  would not constitute a prohibited
transaction under the Code.

      A  "Qualified  Substitute  Mortgage  Loan" is defined in the  Pooling  and
Servicing  Agreement as any mortgage loan or mortgage  loans  substituted  for a
deleted Mortgage Loan and which,  among other things, (i) relates or relate to a
detached one-family residence or to the same type of residential dwelling as the
deleted  Mortgage  Loan and in each  case has or have the same or a better  lien
priority as the deleted Mortgage Loan and has the same occupancy status or is an
owner-occupied Mortgaged Property, (ii) matures or mature no later than (and not
more than one year earlier than) the deleted  Mortgage Loan, (iii) has or have a
Loan-to-Value  Ratio ("LTV") or LTVs at the time of such  substitution no higher
than the LTV of the deleted  Mortgage Loan,  (iv) has or have a CLTV or CLTVs at
the time of such  substitution  no higher than the CLTV of the deleted  Mortgage
Loan,  (v)  has  or  have a  principal  balance  or  principal  balances  (after
application  of all payments  received on or prior to the date of  substitution)
not  substantially  less and not more than the principal  balance of the deleted
Mortgage Loan as of such date,  (vi) satisfies or satisfy the criteria set forth
from time to time in the  definition  of  "qualified  replacement  mortgage"  at
Section 860G(a)(4) of the Code (or any successor statute thereto),  (vii) has or
have a mortgage  interest rate of at least the same interest rate as the deleted
Mortgage Loan and (viii) complies or comply as of the date of substitution  with
each  representation  and  warranty  set  forth  in the  Pooling  and  Servicing
Agreement.


                                      S-43
<PAGE>

Representations and Warranties of the Seller

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

            1. The  information  set forth in the Mortgage  Loan  Schedule  with
      respect to each Mortgage Loan is true and correct;

            2. All of the original or certified  documentation  constituting the
      Trustee's   Mortgage  Files  (including  all  material  documents  related
      thereto)  has been or will be delivered to the Trustee on the Closing Date
      or as otherwise provided in the Unaffiliated Seller's Agreement;

            3.  The  Mortgaged  Property  consists  of a single  parcel  of real
      property  separately  assessed for tax  purposes,  upon which is erected a
      detached or an attached  one-family  residence  or a detached  two-to- six
      family  dwelling,  or  an  individual   condominium  unit  in  a  low-rise
      condominium,  or an individual  unit in a planned unit  development,  or a
      commercial  property,  or a mixed use or multiple purpose  property.  Such
      residence,  dwelling or unit is not (i) a unit in a cooperative apartment,
      (ii) a property  constituting  part of a  syndication,  (iii) a time share
      unit,  (iv)  a  property  held  in  trust,  (v)  a  mobile  home,  (vi)  a
      manufactured   dwelling,   (vii)  a  log-constructed  home,  or  (viii)  a
      recreational vehicle;

            4. Each Mortgage is a valid first or second lien on a fee simple (or
      its  equivalent  under  applicable  state law) estate in the real property
      securing the amount owed by the Mortgagor  under the Mortgage Note subject
      only to (i) the lien of current real property taxes and assessments  which
      are not delinquent, (ii) any related first mortgage loan, (iii) covenants,
      conditions and restrictions, rights of way, easements and other matters of
      public  record  as of  the  date  of  recording  of  such  Mortgage,  such
      exceptions  appearing  of record  being  acceptable  to  mortgage  lending
      institutions  generally in the area  wherein the  property  subject to the
      Mortgage is located or specifically reflected in the appraisal obtained in
      connection with the  origination of the related  Mortgage Loan obtained by
      the Seller and (iv) 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 such Mortgage;

            5. Immediately prior to the transfer and assignment by the Seller to
      the  Depositor,  the  Seller  had good title to, and was the sole owner of
      each  Mortgage  Loan,  free of any interest of any other  person,  and the
      Seller has transferred all right, title and interest in each Mortgage Loan
      to the Depositor;

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

            7. All of the Mortgage Loans were  originated in accordance with the
      underwriting criteria set forth in this Prospectus Supplement.

      Pursuant to the Pooling and Servicing Agreement, upon the discovery by any
of the  Certificateholders,  the Seller,  the  Servicer,  any  Subservicer,  the
Certificate  Insurer,  or  the  Trustee  that  any of  the  representations  and
warranties  contained in the Pooling and Servicing  Agreement have been breached
in any  material  respect  as of the  Closing  Date,  with the  result  that the
interests  of  the  Certificateholders  in  the  related  Mortgage  Loan  or the
interests of the  Certificate  Insurer were  materially  and adversely  affected
(notwithstanding  that such representation and warranty was made to the Seller's
best  knowledge  and the Seller  lacked  knowledge  of such  breach),  the party
discovering  such breach is required to give prompt  written notice to the other
parties.  Subject to certain provisions of the Pooling and Servicing  Agreement,
within  60 days of the  earlier  to  occur  of the  Seller's  or the  applicable
Originator's  discovery or its receipt of notice of any such breach,  the Seller
or the related  Originator  will (a)  promptly  cure such breach in all material
respects,  (b) remove each Mortgage Loan which has given rise to the requirement
for  action by the  Seller or the  related  Originator,  substitute  one or more
Qualified Substitute Mortgage Loans and, if the outstanding principal balance of
such Qualified  Substitute Mortgage Loans as of the date of such substitution is
less than the outstanding  principal  balance,  plus accrued and unpaid interest
thereon, of the replaced Mortgage Loans as of the date of substitution,  deliver
to the  Trust  Fund as part of the  amounts  remitted  by the  


                                      S-44
<PAGE>

Servicer on such Distribution Date the amount of such shortfall, or (c) purchase
such Mortgage  Loan at a price equal to the  principal  balance of such Mortgage
Loan as of the date of  purchase  plus the greater of (i) all accrued and unpaid
interest  thereon and (ii) 30-days'  interest  thereon  computed at the Mortgage
Interest Rate, net of the Servicing Fee if  [__________]  is the Servicer,  plus
the amount of any  unreimbursed  Servicing  Advances made by the  Servicer,  and
deposit such purchase price into the Certificate  Account on the next succeeding
Servicer  Distribution  Date after deducting  therefrom any amounts  received in
respect of such  repurchased  Mortgage Loan or Mortgage  Loans and being held in
the Certificate  Account for future distribution to the extent such amounts have
not yet been applied to principal or interest on such Mortgage  Loan;  provided,
however,  that any  substitution  of one or more Qualified  Substitute  Mortgage
Loans pursuant to clause (b) preceding must be effected not later than two years
after the Closing Date unless the Trustee and the Certificate Insurer receive an
opinion of counsel  that such  substitution  would not  constitute  a prohibited
transaction for purposes of the REMIC  provisions of the Code. In addition,  the
Seller and the related  Originator  shall be obligated to indemnify the Trustee,
the  Certificateholders  and the Certificate  Insurer for any third-party claims
arising out of a breach by the Seller of representations or warranties regarding
the Mortgage Loans.  The obligation of the Seller and the related  Originator to
cure such breach or to substitute or purchase any Mortgage Loan and to indemnify
constitute  the  sole  remedies   respecting  a  material  breach  of  any  such
representation  or  warranty  to the  Certificateholders,  the  Trustee  and the
Certificate Insurer.

Payments on the Mortgage Loans

      The Pooling and  Servicing  Agreement  provides  that the Servicer for the
benefit of the  Certificateholders  shall  establish  and  maintain a Collection
Account  (the  "Collection  Account"),  which will  generally  be (i) an account
maintained  with a  depository  institution  or trust  company  whose  long term
unsecured  debt  obligations  are rated by each Rating  Agency in one of its two
highest  rating  categories  at the time of any  deposit  therein  or (ii) trust
accounts  maintained  with a depository  institution  acceptable  to each Rating
Agency (any such  account,  an "Eligible  Account").  The Pooling and  Servicing
Agreement permits the Servicer to direct any depository institution  maintaining
the Collection  Account to invest the funds in the Collection  Account in one or
more Permitted  Investments (as defined  herein) that mature,  unless payable on
demand,  no later than the Business Day preceding the date on which the Servicer
is required to  transfer  the  Servicer  Remittance  Amount from the  Collection
Account to the Certificate Account, as described below.

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

      The  Trustee  will be  obligated  to set up an account  (the  "Certificate
Account",  and together with the Collection Account,  the "Accounts"),  which is
required to be an Eligible  Account,  into which the  Servicer  will  deposit or
cause to be  deposited  the Servicer  Remittance  Amount on the 10th day of each
month (the "Servicer Distribution Date").

      The "Servicer Remittance Amount" for a Servicer Distribution Date is equal
to the  sum,  without  duplication,  of (i) all  collections  of  principal  and
interest  on the  Mortgage  Loans  (including  Principal  Prepayments,  Net  REO
Proceeds and Liquidation  Proceeds, if any) collected by the Servicer during the
prior  calendar  month,  (ii) all Periodic  Advances  made by the Servicer  with
respect to payments due to be received on the Mortgage  Loans on the related Due
Date and (iii) any other amounts required to be placed in the Collection Account
by the Servicer  pursuant to the Pooling and  Servicing  Agreement but excluding
the following:


                                      S-45
<PAGE>

            (a) amounts received on particular  Mortgage Loans,  with respect to
      which the Servicer has previously made an unreimbursed  Periodic  Advance,
      as late  payments of  interest,  or as Net  Liquidation  Proceeds,  to the
      extent of such unreimbursed Periodic Advance;

            (b) amounts  received on a particular  Mortgage Loan with respect to
      which the Servicer has previously made an unreimbursed  Servicing Advance,
      to the extent of such unreimbursed Servicing Advance;

            (c) for such Servicer  Distribution  Date,  the aggregate  Servicing
      Fee;

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

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

            (f) Net Foreclosure Profits; and

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

      The amounts described in clauses (a) through (g) above may be withdrawn by
the  Servicer  from  the  Collection  Account  on  or  prior  to  each  Servicer
Distribution Date.

      "Foreclosure  Profits"  as to any  Servicer  Distribution  Date,  are  the
excess, if any, of (i) Net Liquidation Proceeds in respect of each Mortgage Loan
that became a Liquidated  Mortgage Loan during the month  immediately  preceding
the month of such  Servicer  Distribution  Date over (ii) the sum of such unpaid
Principal Balance of each such Liquidated  Mortgage Loan plus accrued and unpaid
interest on the unpaid Principal Balance from the Due Date to which interest was
last paid by the Mortgagor.

      "Insurance  Proceeds"  are  proceeds  paid by any insurer  pursuant to any
insurance  policy  covering a Mortgage  Loan to the extent such proceeds are not
applied to the restoration of the related Mortgaged  Property or released to the
related Mortgagor. "Insurance Proceeds" do not include "Insured Payments."

      "Liquidation Expenses" as to any Liquidated Mortgage Loan are all expenses
incurred by the Servicer in  connection  with the  liquidation  of such Mortgage
Loan,  including,  without duplication,  unreimbursed expenses for real property
taxes and unreimbursed  Servicing Advances. In no event may Liquidation Expenses
with  respect to a  Liquidated  Mortgage  Loan  exceed the  related  Liquidation
Proceeds.

      "Liquidated  Loan Loss" as to any Liquidated  Mortgage Loan is the excess,
if any, of (i) the unpaid  Principal  Balance of such  Liquidated  Mortgage Loan
plus accrued and unpaid interest on such unpaid  Principal  Balance from the Due
Date to which  interest was last paid by the Mortgagor  over (ii) the sum of the
Net Liquidation Proceeds and the amount of any previously  unreimbursed Periodic
Advances in respect of such Mortgage Loan.

      "Liquidation   Proceeds"  are  amounts  (other  than  Insurance  Proceeds)
received by the Servicer in connection with (i) the taking of all or a part of a
Mortgaged Property by exercise of the power of eminent domain or condemnation or
(ii) the  liquidation  of a defaulted  Mortgage  Loan through a trustee's  sale,
foreclosure sale, REO Disposition or otherwise.

      "Net Foreclosure  Profits" as to any Servicer  Distribution  Date, are the
excess,  if any, of (i) the aggregate  Foreclosure  Profits with respect to such
Servicer Distribution Date over (ii) Liquidated Loan Losses with respect to such
Servicer Distribution Date.

      "Net  Liquidation  Proceeds"  as to  any  Liquidated  Mortgage  Loan,  are
Liquidation  Proceeds net of  Liquidation  Expenses and net of any  unreimbursed
Periodic Advances made by the Servicer.


                                      S-46
<PAGE>

      "Net REO  Proceeds"  as to any REO  Property,  are REO Proceeds net of any
related expenses of the Servicer.

      "REO  Proceeds"  are  monies  received  in  respect  of any  REO  Property
(including,  without  limitation,  proceeds  from  the  rental  of  the  related
Mortgaged Property).

Servicing Fees and Other Compensation and Payment of Expenses

      As  compensation  for its  activities  as  Servicer  under the Pooling and
Servicing  Agreement,  the  Servicer  shall be  entitled  with  respect  to each
Mortgage Loan to the Servicing Fee, which shall be payable  monthly from amounts
on deposit in the Collection  Account.  The  "Servicing  Fee" shall be an amount
equal to interest at  one-twelfth  of the  Servicing  Fee Rate for such Mortgage
Loan on the outstanding  Principal Balance of such Mortgage Loan. The "Servicing
Fee Rate" with  respect  to each  Mortgage  Loan will be _____%  per  annum.  In
addition,  the Servicer  shall be entitled to receive,  as additional  servicing
compensation, to the extent permitted by applicable law and the related Mortgage
Notes,  any late payment charges,  assumption  fees,  prepayment fees or similar
items.  The  Servicer  shall also be entitled to  withdraw  from the  Collection
Account  any net  interest  or other  income  earned on  deposits  therein.  The
Servicer shall pay all expenses  incurred by it in connection with its servicing
activities  under the Pooling and Servicing  Agreement and shall not be entitled
to  reimbursement  therefor except as  specifically  provided in the Pooling and
Servicing Agreement.

      The Servicer may recover Periodic  Advances and Servicing  Advances to the
extent  permitted by the Mortgage  Loans or, if not recovered from the Mortgagor
on whose behalf such Servicing  Advance or Periodic  Advance was made, from late
collections  on the  related  Mortgage  Loan,  including  Liquidation  Proceeds,
Insurance  Proceeds  and such other  amounts as may be collected by the Servicer
from the  Mortgagor or otherwise  relating to the Mortgage  Loan. In the event a
Periodic Advance or a Servicing  Advance becomes a Nonrecoverable  Advance,  the
Servicer may be reimbursed for such advance from the Certificate Account.

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

Overcollateralization Provisions

      Overcollateralization  Resulting from Cash Flow Structure. The Pooling and
Servicing  Agreement  requires that,  starting with the __________  Distribution
Date, the Net Monthly Excess Cashflow,  if any, be applied on each  Distribution
Date as an accelerated payment of principal on the Class of Class A Certificates
then  entitled to  distributions  of principal,  but only to the limited  extent
hereafter  described.  The "Net Monthly Excess Cashflow" for a Distribution Date
is equal to the excess of (x) the amount on deposit in the  Certificate  Account
(exclusive of the amount of any Insured  Payment and the Servicing  Fee) on such
Distribution   Date  (such  amount  being  the   "Available   Amount"  for  such
Distribution  Date)  over  (y) the sum of (i) the  Class A  Distribution  Amount
(calculated for this purpose without regard to any Subordination Increase Amount
or portion thereof included therein),  (ii) any Reimbursement Amount (as defined
herein) or other amount owed to the Certificate  Insurer and (iii) the Trustee's
Fees.

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

      With respect to any Distribution  Date, the excess, if any, of (x) the sum
of the  aggregate  Principal  Balances of the Mortgage  Loans as of the close of
business on the last day of the  preceding  calendar  month over (y) the Class A
Certificate  Principal  Balance as of such  Distribution Date (and following the
making of all  distributions on such  Distribution Date (other than with respect
to any  Subordination  Increase  Amount  for  such  Distribution  Date))  is the
"Subordinated  Amount" as of such  Distribution  Date. The Pooling and Servicing
Agreement requires that, starting with the __________ Distribution Date, the Net
Monthly Excess  Cashflow will be applied as an accelerated  payment of principal
on the Class A Certificates  until the Subordinated  Amount has increased to the
level required by the Pooling and Servicing Agreement. Any amount of Net Monthly
Excess  Cashflow  actually  applied as an accelerated  


                                      S-47
<PAGE>

payment of principal is a "Subordination Increase Amount." The required level of
the  Subordinated  Amount with respect to a Distribution  Date is the "Specified
Subordinated  Amount" with respect to such  Distribution  Date.  Initially,  the
Subordinated  Amount will be an amount equal to approximately  _____% of the sum
of the Cut-Off Date  Aggregate  Principal  Balance and the  Original  Pre-Funded
Amount.

      In the event that the required level of the Specified  Subordinated Amount
is  permitted to decrease or "step down" on a  Distribution  Date in the future,
the Pooling and  Servicing  Agreement  provides  that a portion of the principal
which would  otherwise be distributed to the Holders of the Class A Certificates
on such  Distribution  Date shall be  distributed  to the Holders of the Class R
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 difference,  if any, between (a) the Subordinated  Amount
that  would  apply on such  Distribution  Date after  taking  into  account  all
distributions to be made on such Distribution Date (except for any distributions
of related  Subordination  Reduction  Amounts as described in this sentence) and
(b) the Specified  Subordinated Amount is the "Excess  Subordinated Amount" with
respect to such  Distribution  Date.  If, on any  Distribution  Date, the Excess
Subordinated Amount is, or, after taking into account all other distributions to
be made on such  Distribution  Date  would  be,  greater  than zero  (i.e.,  the
Subordinated   Amount  is  or  would  be  greater  than  the  related  Specified
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 shall  instead be  distributed  to the Holders of the Class R
Certificates,  in an amount  equal to the lesser of (x) the Excess  Subordinated
Amount and (y) the amount  available  for  distribution  on account of principal
with respect to the Class A Certificates on such Distribution  Date; such amount
being the "Subordination Reduction Amount" for such Distribution Date.

      The Pooling and Servicing  Agreement  provides  that, on any  Distribution
Date, all amounts  collected on account of principal (other than any such amount
applied to the payment of a Subordination Reduction Amount) during the prior Due
Period will be distributed  to the Holders of the Class A  Certificates  on such
Distribution Date. If any Mortgage Loan became a Liquidated Mortgage Loan during
such  prior  Due  Period,  the Net  Liquidation  Proceeds  related  thereto  and
allocated to  principal  may be less than the  Principal  Balance of the related
Mortgage Loan; the amount of any such insufficiency is a "Liquidated Loan Loss."
In addition,  the Pooling and  Servicing  Agreement  provides that the principal
balance of any Mortgage Loan which becomes a Liquidated Mortgage Loan shall then
equal zero. The Pooling and Servicing  Agreement does not contain any rule which
requires  that the  amount of any  Liquidated  Loan Loss be  distributed  to the
Holders of the Class A Certificates on the Distribution  Date which  immediately
follows the event of loss;  i.e.,  the Pooling and Servicing  Agreement does not
require the current recovery of losses.  However, the occurrence of a Liquidated
Loan Loss will reduce the  Subordinated  Amount,  which, to the extent that such
reduction  causes  the  Subordinated  Amount  to  be  less  than  the  Specified
Subordinated  Amount applicable to the related  Distribution  Date, will require
the payment of a Subordination Increase Amount on such Distribution Date (or, if
insufficient  funds are  available  on such  Distribution  Date,  on  subsequent
Distribution  Dates, until the Subordinated  Amount equals the related Specified
Subordinated  Amount).  The effect of the foregoing is to allocate losses to the
Holders  of the Class R  Certificates  by  reducing,  or  eliminating  entirely,
payments of Monthly Excess Cashflow and of Subordination Reduction Amounts which
such Holders would otherwise receive.

      Overcollateralization  and the Certificate  Insurance Policy.  The Pooling
and  Servicing  Agreement  defines a  "Subordination  Deficit" with respect to a
Distribution  Date  to be the  amount,  if  any,  by  which  (x)  the  aggregate
Certificate   Principal   Balance  of  the  Class  A  Certificates  as  of  such
Distribution  Date, and following the making of all  distributions to be made on
such  Distribution  Date (except for any payment to be made as to principal from
proceeds  of the  Certificate  Insurance  Policy),  exceeds  (y)  the  aggregate
Principal Balances of the Mortgage Loans as of the close of business on the last
day of the related Due Period. The Pooling and Servicing  Agreement requires the
Trustee to make a claim for an Insured Payment under the  Certificate  Insurance
Policy not later than the third Business Day prior to any  Distribution  Date as
to which the Trustee has determined that a Subordination  Deficit will occur for
the purpose of applying  the  proceeds of such  Insured  Payment as a payment of
principal to the Holders of the Class A Certificates on such Distribution  Date.
Additionally,  under the  terms of the  Pooling  and  Servicing  Agreement,  the
Certificate Insurer will have the option to cause Net Monthly Excess Cashflow to
be applied  without  regard to any  limitation  upon the  occurrence  of certain
trigger  events,  or in the event of an event of  default  under  the  


                                      S-48
<PAGE>

Insurance  Agreement  (as defined  herein).  However,  investors  in the Class A
Certificates  should realize that, under extreme loss or delinquency  scenarios,
they may temporarily receive no distributions of principal.

Flow of Funds

      On each Distribution Date, the Trustee shall distribute,  to the extent of
funds, including any Insured Payments, on deposit in the Certificate Account, as
follows:

            (a)   to the  Trustee,  an  amount  equal to the fees then due to it
                  (the "Trustee's Fees");

            (b)   from  amounts  then  on  deposit  in the  Certificate  Account
                  (excluding any Insured  Payments) to the  Certificate  Insurer
                  the lesser of (x) the excess of (i) the amount then on deposit
                  in the Certificate Account over (ii) the Insured  Distribution
                  Amount  for such  Distribution  Date and (y) the amount of all
                  Insured  Payments  and other  amounts  due to the  Certificate
                  Insurer  pursuant to the Insurance  Agreement  (including  the
                  premium  amount)  which  have not been  previously  paid  (the
                  "Reimbursement Amount") as of such Distribution Date;

            (c)   from amounts then on deposit in the  Certificate  Account,  to
                  the Class A Certificateholders  an amount equal to the Class A
                  Interest Distribution Amount;

            (d)   from amounts then on deposit in the  Certificate  Account,  to
                  the Class A Certificateholders  an amount equal to the Class A
                  Principal Distribution Amount; and

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

Report to Certificateholders

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

Amendment

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

      The Pooling and  Servicing  Agreement  may be amended from time to time by
the Depositor,  the Servicer and the Trustee with the consent of the Certificate
Insurer, and the Holders of the majority of the Percentage Interest in the Class
A Certificates and Class R Certificates for the purpose of adding any provisions
to or changing in any 


                                      S-49
<PAGE>

manner  or  eliminating  any of the  provisions  of the  Pooling  and  Servicing
Agreement or of  modifying  in any manner the rights of the  Holders;  provided,
however,  that no such  amendment  shall be made unless the Trustee  receives an
opinion of counsel, at the expense of the party requesting the change, that such
change will not  adversely  affect the status of the Trust as a REMIC or cause a
tax to be imposed on the REMIC;  and provided  further,  that no such  amendment
shall  reduce in any manner  the  amount  of, or delay the  timing of,  payments
received  on  Mortgage  Loans  which  are  required  to be  distributed  on  any
Certificate  without the consent of the Holder of such Certificate or reduce the
percentage  for each Class  whose  Holders  are  required to consent to any such
amendment  without  the  consent  of the  Holders  of  100%  of  each  Class  of
Certificates affected thereby.

      The  Unaffiliated   Seller's  Agreement  contains   substantially  similar
restrictions regarding amendment.

                         SERVICING OF THE MORTGAGE LOANS

The Servicer

      [__________]  will act as the Servicer of the Mortgage Pool.  [__________]
will act as  subservicer  with respect to a portion of the Mortgage  Loans.  See
"The Originators, the Seller, the Servicer and the Subservicer."

Servicer Reports

      The  Servicer  is  required  to deliver to the  Certificate  Insurer,  the
Trustee,  [___] and [___],  not later than  __________ of each year an officer's
certificate  stating that (i) the Servicer has fully complied with the servicing
provisions  of  the  Pooling  and  Servicing  Agreement,  (ii) a  review  of the
activities of the Servicer during the preceding calendar year and of performance
under the Pooling and  Servicing  Agreement  has been made under such  officer's
supervision,  and (iii) to the best of such officer's  knowledge,  based on such
review,  the Servicer has  fulfilled all its  obligations  under the Pooling and
Servicing  Agreement  for such  year,  or, if there  has been a  default  in the
fulfillment of any such  obligation,  specifying each such default known to such
officer and the nature and status thereof including the steps being taken by the
Servicer to remedy such default.  The first such officer's  certificate shall be
delivered by the Servicer in _____.

      Not later than __________ of each year, the Servicer,  at its expense,  is
required to cause to be delivered to the Certificate Insurer, the Trustee, [___]
and [___] from a firm of independent  certified public accountants (who may also
render other  services to the Servicer) a statement to the effect that such firm
has examined  certain  documents  and records  relating to the  servicing of the
Mortgage  Loans during the  preceding  calendar year (or such longer period from
the Closing Date to the end of the  following  calendar  year) and that,  on the
basis of such examination  conducted  substantially in compliance with generally
accepted  auditing   standards  and  the  requirements  of  the  Uniform  Single
Attestation  Program for  Mortgage  Bankers or the Audit  Program for  Mortgages
serviced for FHLMC,  such  servicing has been  conducted in compliance  with the
Pooling and Servicing Agreement except for such significant exceptions or errors
in  records  that,  in the  opinion of such firm,  generally  accepted  auditing
standards and the Uniform Single Attestation Program for Mortgage Bankers or the
Audit  Program for Mortgages  serviced for FHLMC require it to report,  in which
case such exceptions and errors shall be so reported.

Collection and Other Servicing Procedures

      The Servicer will be responsible for making reasonable  efforts to collect
all payments  called for under the Mortgage Loans and will,  consistent with the
Pooling and Servicing Agreement, follow such collection procedures as it follows
with respect to loans which are  comparable  to the Mortgage  Loans.  Consistent
with the above, the Servicer may, in its discretion,  (i) waive any late payment
charge and (ii)  arrange  with a Mortgagor  a schedule  for the  liquidation  of
delinquencies, subject to the provisions of the Pooling and Servicing Agreement.

      If a  Mortgaged  Property  has  been or is  about  to be  conveyed  by the
Mortgagor,  the Servicer  will be obligated  to  accelerate  the maturity of the
Mortgage  Loan,  unless it  reasonably  believes  it is unable to  enforce  that
Mortgage  Loan's  "due-on-sale"  clause under  applicable  law. If it reasonably
believes it may be restricted for any reason from enforcing such a "due-on-sale"
clause,  the Servicer may enter into an assumption  and  modification 


                                      S-50
<PAGE>

agreement  with the  person  to whom  such  property  has been or is about to be
conveyed, pursuant to which such person becomes liable under the Mortgage Note.

      Any  fee  collected  by the  Servicer  for  entering  into  an  assumption
agreement will be retained by the Servicer as additional servicing compensation.
For a  description  of  circumstances  in which  the  Servicer  may be unable to
enforce "due-on-sale"  clauses, see "Certain Legal Aspects of the Mortgage Loans
and Contracts -- The Mortgage Loans -- 'Due-on-Sale' Clauses" in the Prospectus.
In connection with any such assumption,  the Mortgage Interest Rate borne by the
mortgage  note  relating  to each  Mortgage  Loan  ("Mortgage  Note") may not be
decreased.

Hazard Insurance

      The  Servicer  is required to cause to be  maintained  for each  Mortgaged
Property a hazard  insurance  policy  with  coverage  which  contains a standard
mortgagee's clause in an amount equal to the lesser of (a) the maximum insurable
value of such Mortgaged  Property or (b) the principal  balance of such Mortgage
Loan plus the  outstanding  balance of any mortgage loan senior to such Mortgage
Loan,  but in no event may such amount be less than is  necessary to prevent the
borrower from becoming a coinsurer  thereunder.  As set forth above, all amounts
collected  by the  Servicer  under any hazard  policy  (except for amounts to be
applied to the  restoration  or repair of the Mortgaged  Property or released to
the borrower in accordance with the Servicer's normal servicing procedures),  to
the extent they constitute Net Liquidation Proceeds or Insurance Proceeds,  will
ultimately be deposited in the Certificate  Account. The ability of the Servicer
to assure  that  hazard  insurance  proceeds  are  appropriately  applied may be
dependent on its being named as an additional insured under any hazard insurance
policy,  or upon the extent to which  information in this regard is furnished to
the Servicer by a borrower.  The Pooling and Servicing  Agreement  provides that
the  Servicer  may  satisfy  its  obligation  to  cause  hazard  policies  to be
maintained by  maintaining a blanket  policy issued by an insurer  acceptable to
the Rating  Agencies  insuring  against  losses on the Mortgage  Loans.  If such
blanket  policy  contains a  deductible  clause,  the  Servicer is  obligated to
deposit in the  Certificate  Account  the sums which  would have been  deposited
therein but for such clause.

      In general,  the standard form of fire and extended coverage policy covers
physical  damage to or destruction of the  improvements on the property by fire,
lightning,  explosion,  smoke,  windstorm and hail,  and riot,  strike and civil
commotion,  subject to the conditions  and exclusions  specified in each policy.
Although the policies  relating to the Mortgage  Loans will be  underwritten  by
different  insurers  under  different  state laws in accordance  with  different
applicable  state  forms and  therefore  will not  contain  identical  terms and
conditions,  the terms thereof are dictated by respective  state laws,  and most
such  policies  typically do not cover any physical  damage  resulting  from the
following:   war,   revolution,   governmental   actions,   floods   and   other
weather-related  causes, earth movement (including  earthquakes,  landslides and
mudflows),  nuclear  reactions,  wet or dry rot,  vermin,  rodents,  insects  or
domestic animals, 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 hazard insurance policies covering the Mortgaged  Properties typically
contain a co-insurance  clause which in effect requires the insured at all times
to carry insurance of a specified percentage  (generally 80% to 90%) of the full
replacement  value of the  improvements  on the property in order to recover the
full amount of any partial  loss.  If the  insured's  coverage  falls below this
specified  percentage,   such  clause  generally  provides  that  the  insurer's
liability  in the event of partial  loss does not exceed the  greater of (i) the
replacement  cost of the  improvements  less physical  depreciation or (ii) such
proportion of the loss as the amount of insurance carried bears to the specified
percentage of the full replacement cost of such improvements.

      Since residential properties,  generally, have historically appreciated in
value  over  time,  if  the  amount  of  hazard  insurance   maintained  on  the
improvements  securing  the  Mortgage  Loans were to  decline  as the  principal
balances  owing  thereon   decreased,   hazard   insurance   proceeds  could  be
insufficient  to restore  fully the  damaged  property in the event of a partial
loss.

Realization Upon Defaulted Mortgage Loans

      The  Servicer  will  foreclose  upon or  otherwise  comparably  convert to
ownership Mortgaged  Properties securing such of the Mortgage Loans as come into
default when, in the opinion of the Servicer,  no satisfactory  


                                      S-51
<PAGE>

arrangements  can  be  made  for  the  collection  of  delinquent  payments.  In
connection with such foreclosure or other  conversion,  the Servicer will follow
such practices as it deems necessary or advisable and as are in keeping with the
Servicer's  general  loan  servicing  activities  and the Pooling and  Servicing
Agreement,  provided  the Servicer  will not expend its own funds in  connection
with  foreclosure  or other  conversion,  correction  of a  default  on a senior
mortgage or restoration of any property unless such  foreclosure,  correction or
restoration is determined to increase Net  Liquidation  Proceeds.  Any Mortgaged
Property so  acquired  by the Trust is required to be disposed of in  accordance
with applicable federal income tax regulations and consistent with the status of
the Trust as a REMIC.

Removal and Resignation of the Servicer

      The  Certificate  Insurer  may,  pursuant  to the  Pooling  and  Servicing
Agreement,  remove the Servicer upon the occurrence and continuation  beyond the
applicable  cure period of an event described in clause (g) or (h) below and the
Trustee,  only at the  direction  of the  Certificate  Insurer  or the  majority
certificateholders,  with the consent of the Certificate Insurer (in the case of
any direction of the majority Certificateholders),  may remove the Servicer upon
the occurrence and  continuation  beyond the applicable  cure period of an event
described in clause (a), (b), (c), (d), (e) or (f) below:

            (a) any failure by the  Servicer to remit to the Trustee any payment
      required  to be made by the  Servicer  under the terms of the  Pooling and
      Servicing  Agreement which  continues  unremedied for one (1) Business Day
      after the date upon which written  notice of such  failure,  requiring the
      same to be  remedied,  shall  have  been  given  to the  Servicer  and the
      Certificate  Insurer by the Trustee or to the  Servicer and the Trustee by
      the  Certificate  Insurer  or the  Class A  Certificateholders  evidencing
      Percentage Interests of at least 25%;

            (b) the  failure  by the  Servicer  to make any  required  Servicing
      Advance  which  failure  continues  unremedied  for a  period  of one  (1)
      Business  Day after  the date on which  written  notice  of such  failure,
      requiring  the same to be remedied,  shall have been given to the Servicer
      by the Trustee or to the Servicer and the Trustee by any Certificateholder
      or the Certificate Insurer;

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

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

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

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

            (g) the  delinquency  or loss  experience  of the Mortgage Loan pool
      exceeds certain levels  specified in the Pooling and Servicing  Agreement;
      or


                                      S-52
<PAGE>

            (h) The Certificate Insurer shall notify the Trustee of any event of
      default under the Insurance Agreement.

      The  Servicer  may not  assign  its  obligations  under  the  Pooling  and
Servicing  Agreement nor resign from the  obligations and duties thereby imposed
on it except by mutual consent of the Servicer, [__________] (if [__________] is
not the  Servicer),  the  Certificate  Insurer  and  the  Trustee,  or upon  the
determination  that the Servicer's duties  thereunder are no longer  permissible
under applicable law and such incapacity cannot be cured by the Servicer without
the  incurrence,  in the  reasonable  judgment of the  Certificate  Insurer,  of
unreasonable  expense.  No  such  resignation  shall  become  effective  until a
successor  has  assumed  the  Servicer's  responsibilities  and  obligations  in
accordance with the Pooling and Servicing Agreement.

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

      Pursuant to the Pooling and Servicing  Agreement,  the Servicer  covenants
and agrees to act as the  Servicer  for an initial term from the Closing Date to
__________,  which term will be extendable by the Certificate  Insurer by notice
to the Trustee for successive terms of three (3) calendar months each, until the
termination of the Trust Fund. The Servicer will,  upon its receipt of each such
notice  of  extension  (a  "Servicer  Extension  Notice")  become  bound for the
duration of the term covered by such  Servicer  Extension  Notice to continue as
the  Servicer  subject to and in  accordance  with the other  provisions  of the
Pooling and Servicing Agreement. If as of the fifteenth ([___]) day prior to the
last day of any term of the  Servicer  the Trustee  shall not have  received any
Servicer Extension Notice from the Certificate Insurer, the Trustee will, within
five (5)  days  thereafter,  give  written  notice  of such  non-receipt  to the
Certificate  Insurer and the  Servicer.  The  Certificate  Insurer has agreed to
extend  each three  month term of the  Servicer,  in the  absence of an Event of
Default under the Pooling and Servicing Agreement.

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

Termination; Purchase of Mortgage Loans

      The Pooling and  Servicing  Agreement  will  terminate  upon notice to the
Trustee of either:  (a) the later of the distribution to  Certificateholders  of
the final  payment or  collection  with  respect to the last  Mortgage  Loan (or
Periodic Advances of same by the Servicer), or the disposition of all funds with
respect to the last Mortgage Loan and the  remittance of all funds due under the
Pooling and  Servicing  Agreement and the payment of all amounts due and payable
to the  Certificate  Insurer  and  the  Trustee  or (b)  mutual  consent  of the
Servicer,  the  Certificate  Insurer  and  all  Certificateholders  in  writing;
provided,  however,  that in no event will the Trust  established by the Pooling
and Servicing Agreement terminate later than twenty-one years after the death of
the last  surviving  lineal  descendant  of the person  named in the Pooling and
Servicing Agreement.

      Subject to provisions in the Pooling and  Servicing  Agreement  concerning
adopting a plan of complete liquidation,  the Servicer may, at its option and at
its sole cost and expense,  terminate the Pooling and Servicing Agreement on any
date on which the aggregate Principal Balance of the Mortgage Loans is less than
10% of the sum of (a) the Cut-Off Date Aggregate  Principal  Balance and (b) the
Original Pre-Funded Amount, by purchasing,  on the next succeeding  Distribution
Date, all of the outstanding  Mortgage Loans and REO Properties at a price equal
to the sum of (a) 100% of the  Principal  Balance of each  outstanding  Mortgage
Loan and each REO  Property,  (b) the  greater  of (i) the  aggregate  amount of
accrued and unpaid interest on the Mortgage Loans through the related Due Period
and (ii)  30-days'  accrued  interest  thereon  computed  at a rate equal to the
Mortgage  Interest  Rate,  in each case net of the  Servicing  Fee,  and (c) any
unreimbursed  amounts  due to the  Certificate  Insurer  under the  Pooling  and


                                      S-53
<PAGE>

Servicing Agreement,  the Insurance Agreement and, without duplication,  accrued
and unpaid Insured Payments.  Any such purchase shall be accomplished by deposit
into the  Certificate  Account of the purchase price  specified  above.  No such
termination is permitted  without the prior written  consent of the  Certificate
Insurer if it would result in a draw on the Certificate Insurance Policy.

Optional Purchase of Defaulted Mortgage Loans

      [__________] or any affiliate of  [__________]  has the option to purchase
from the Trust Fund any Mortgage  Loan which is 90 days or more  delinquent at a
purchase price equal to the outstanding  principal balance of such Mortgage Loan
as of the date of  purchase,  plus  all  accrued  and  unpaid  interest  on such
principal  balance,  computed at the Mortgage  Interest Rate, plus the amount of
any  unreimbursed  Servicing  Advances made by the Servicer with respect to such
Mortgage Loan, in accordance  with the  provisions  specified in the Pooling and
Servicing Agreement.

                        THE CERTIFICATE INSURANCE POLICY

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

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

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

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


                                      S-54
<PAGE>

items  referred to in clauses (A), (B) and (C) above if, at least four  Business
Days prior to such date of Receipt,  the Certificate Insurer shall have Received
written  notice from the Trustee  that such items were to be  delivered  on such
date and such date was specified in such notice. Such payment shall be disbursed
to the  receiver,  conservator,  debtor-in-possession  or trustee in  bankruptcy
named in the  Order  and not to the  Trustee  or any  Class A  Certificateholder
directly (unless a Class A Certificateholder  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  Class A  Certificateholder  upon  proof  of such  payment
reasonably satisfactory to the Certificate Insurer).

      The terms  "Receipt"  and  "Received,"  with  respect  to the  Certificate
Insurance  Policy,  means actual delivery to the Certificate  Insurer and to its
fiscal agent appointed by the Certificate  Insurer at its option,  if any, prior
to 12:00 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 Certificate  Insurance Policy by the Trustee is not
in proper form or is not properly completed,  executed or delivered, it shall be
deemed  not to have been  Received,  and the  Certificate  Insurer or the fiscal
agent shall promptly so advise the Trustee and the Trustee may submit an amended
notice.

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

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

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

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

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


                                      S-55
<PAGE>

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

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

                             THE CERTIFICATE INSURER

      The following  information has been obtained from [__________] and has not
been verified by the Seller,  [__________],  [__________],  the Depositor or the
Underwriter. No representation or warranty is made by the Seller,  [__________],
[__________] or the Underwriter with respect thereto.

General

         [insert]

                    CERTAIN FEDERAL INCOME TAX CONSIDERATIONS

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

      The  Certificates  possess certain special tax attributes by virtue of the
REMIC  provisions of the Code. See "Certain  Federal Income Tax  Consequences --
REMIC  Securities" in the  Prospectus.  The Small Business Job Protection Act of
1996 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  


                                      S-56
<PAGE>

Code is no longer  applicable  to treat REMIC regular  interests,  including the
Certificates, as "qualifying real property loans."

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

                              ERISA CONSIDERATIONS

      The Employee Retirement Income Security Act of 1974, as amended ("ERISA"),
and the Code impose  certain  restrictions  on (a)  employee  benefit  plans (as
defined in Section 3(3) of ERISA),  (b) plans described in section 4975(e)(1) of
the Code,  including  individual  retirement  accounts or Keogh  plans,  (c) any
entities  whose  underlying  assets  include  plan  assets by reason of a plan's
investment  in such  entities  (each a "Plan") and (d) persons who have  certain
specified  relationships  to such Plans  ("Parties-in-Interest"  under ERISA and
"Disqualified  Persons" under the Code).  Section 406 of ERISA  prohibits  Plans
from  engaging in certain  transactions  involving the assets of such Plans with
Parties  in  Interest  with  respect  to  such  Plans,  unless  a  statutory  or
administrative  exemption is applicable to the  transaction.  Excise taxes under
Section  4975 of the  Code,  penalties  under  Section  502 of ERISA  and  other
penalties  may be  imposed  on  Plan  fiduciaries  and  Parties-in-Interest  (or
Disqualified Persons) that engage in "prohibited  transactions" involving assets
of a Plan.  Individual  retirement  arrangements  and other  plans  that are not
subject to ERISA,  but are subject to Section 4975 of the Code, and Disqualified
Persons  with  respect to such  arrangements  and plans,  also may be subject to
excise  taxes and other  penalties  if they engage in  prohibited  transactions.
Moreover,  based on the  reasoning of the United  States  Supreme  Court in John
Hancock Life Ins. Co. v. Harris Trust and Sav. Bank,  114 S. Ct. 517 (1993),  an
insurance company's general account may be deemed to include assets of the Plans
investing  in the general  account  (e.g.,  through  the  purchase of an annuity
contract).  ERISA also imposes  certain duties on persons who are fiduciaries of
Plans subject to ERISA.

      The  Department  of Labor (the "DOL") has issued a  regulation  (the "Plan
Asset  Regulation")  describing  what  constitutes the assets of a Plan when the
Plan acquires an equity  interest in another entity.  The Plan Asset  Regulation
states that, unless an exemption described in the regulation is applicable,  the
underlying  assets of an entity in which a Plan makes an equity  investment will
be considered,  for purposes of ERISA,  to be the assets of the investing  Plan.
Pursuant to the Plan Asset Regulation, if the assets of the Trust were deemed to
be plan  assets by reason of a Plan's  investment  in any Class A  Certificates,
such plan assets would include an undivided  interest in any assets held in such
Trust. Therefore, in the absence of an exemption,  the purchase, sale or holding
of any Class A Certificate  by a Plan subject to Section 406 of ERISA or Section
4975 of the Code might result in prohibited  transactions  and the imposition of
excise taxes and civil penalties.

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

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

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

            3. The Class A  Certificates  acquired  by the Plan have  received a
      rating at the time of such acquisition that is in one of the three highest
      generic rating categories from any of [___], [___], [___], or [___];

            4. The sum of all payments  made to the  Underwriter  in  connection
      with the distribution of the Class A Certificates represents not more than
      reasonable compensation for underwriting the Class A 


                                      S-57
<PAGE>

      Certificates. The sum of all payments made to and retained by the Servicer
      represents  not  more  than  reasonable  compensation  for the  Servicer's
      services under the Pooling and Servicing  Agreement and  reimbursement  of
      the Servicer's reasonable expenses in connection therewith;

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

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

      The Trust Fund also must meet the following requirements:

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

            b.  certificates in such other investment pools must have been rated
      in one of the three highest rating  categories of [___],  [___],  [___] or
      [___]  for  at  least  one  year  prior  to  the  Plan's   acquisition  of
      certificates; and

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

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

      The Exemption  does not apply to certain  prohibited  transactions  in the
case of Plans  sponsored by the  Underwriter,  the Trustee,  the  Servicer,  any
obligor  with  respect to more than 5% of the fair market  value of the Mortgage
Loans  included in the Trust Fund,  any entity  deemed to be a "sponsor"  of the
Trust Fund as such term is defined in the  Exemption,  or any  affiliate  of any
such party (the "Restricted Group").

      Prior to the date on which the Pre-Funding Period expires,  Plans will not
be permitted to purchase the Class A  Certificates.  On or after such date,  the
Exemption  may be available for the purchase of Class A  Certificates  by Plans.
Before  purchasing  a Class A  Certificate,  a fiduciary of an ERISA Plan should
make  its own  determination  as to the  availability  of the  exemptive  relief
provided in the Exemption and whether the  conditions of any such exemption will
be  applicable  to the Class A  Certificates.  Any  fiduciary  of an ERISA  Plan
considering  whether to purchase a Class A  Certificate  should  also  carefully
review with its own legal advisors the  applicability  of the fiduciary duty and
prohibited transaction provisions of ERISA and the Code to such investment.

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


                                      S-58
<PAGE>

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

                                LEGAL INVESTMENT

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

                              PLAN OF DISTRIBUTION

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

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

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

      In  connection  with  the  offering  of  the  Class  A  Certificates,  the
Underwriter  and its  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. Any of
the  transactions  described in this paragraph may result in the  maintenance of
the  price  of the  Class A  Certificates  at a level  above  that  which  might
otherwise prevail in the open market. None of the transactions described in this
paragraph is required,  and, if they are taken,  may be discontinued at any time
without notice.

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

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

      Prudential Securities Incorporated is an affiliate of the Depositor.

                                     EXPERTS

      The  consolidated  balance sheets of [__________]  and  subsidiaries as of
[dates]  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 [date], incorporated by reference in this Prospectus Supplement, have been
incorporated  herein  in  reliance  on the  report of  [_________],  independent
accountants,  given on the authority of that firm as experts in  accounting  and
auditing.


                                      S-59
<PAGE>

                                     RATINGS

      It is a condition  to the  original  issuance of the Class A  Certificates
that they will  receive  ratings of "[___]" by [___] and  "[___]" by [___].  The
ratings  assigned  to the  Class A  Certificates  will  take  into  account  the
claims-paying   ability  of  the  Certificate   Insurer.   Explanations  of  the
significance  of such ratings may be obtained from  [__________],  [address] and
[___] Rating  Services,  [address].  Such ratings will be the views only of such
rating  agencies.  There is no assurance that any such ratings will continue for
any period of time or that such  ratings will not be revised or  withdrawn.  Any
such revision or  withdrawal  of such ratings may have an adverse  effect on the
market price of the Class A Certificates.

                                  LEGAL MATTERS

      Certain legal matters in connection with the Class A Certificates  will be
passed upon for the  Originators,  the Seller and the Servicer by  [__________],
and for the Depositor and the Underwriter by Dewey Ballantine LLP, New York, New
York.


                         INDEX OF SIGNIFICANT PROSPECTUS
                             SUPPLEMENT DEFINITIONS

__________...................................................................16
                                                              
Accounts.....................................................................46
Accrual Period................................................................2
Adjustable Rate Certificates...............................................1, 3
Appraised Values.............................................................25
Available Amount.............................................................48
Available Funds Pass-Through Rate.............................................6
                                                              
Balloon Loans................................................................20
Beneficial Owner..............................................................4
Book-Entry Certificates...................................................4, 16
Business Day.................................................................56
                                                              
Capitalized Interest Account.................................................12
Carry-Forward Amount.........................................................11
Cede......................................................................4, 16
CEDEL........................................................................16
CEDEL Participants...........................................................40
Certificate Account..........................................................46
Certificate Insurance Policy...............................................1, 4
Certificate Insurer....................................................1, 4, 13
Certificate Insurer Default..................................................13
Certificate Principal Balance..............................................1, 7
Certificateholder............................................................16
Certificateholders............................................................2
Certificates...............................................................1, 3
Civil Relief Act.........................................................14, 23
Civil Relief Act Interest Shortfall..........................................23
Class.........................................................................1
Class A Certificate Principal Balance.........................................8
Class A Certificateholders....................................................1
Class A Certificates...................................................1, 3, 38
Class A Interest Distribution Amount..........................................8
Class A Principal Distribution Amount.........................................9
Class A-1 Certificates.....................................................1, 3
Class A-1 Original Certificate Principal Balance..............................6
Class A-1 Pass-Through Rate...................................................6
Class A-2 Certificates.....................................................1, 3
Class A-2 Original Certificate Principal Balance..............................6
Class A-2 Pass-Through Rate...................................................6
Class A-3 Certificates.....................................................1, 3
Class A-3 Original Certificate Principal Balance..............................6
Class A-3 Pass-Through Rate...................................................6
Class A-4 Certificates.....................................................1, 3
Class A-4 Original Certificate Principal Balance..............................6
Class A-4 Pass-Through Rate...................................................7
Class A-5 Certificates.....................................................1, 3
Class A-5 Original Certificate Principal Balance..............................6
Class A-5 Pass-Through Rate...................................................7
Class A-6 Certificates.....................................................1, 3
Class A-6 Lockout Distribution Amount.........................................8
Class A-6 Lockout Pro Rata Distribution Amount................................8
Class A-6 Original Certificate Principal Balance..............................6
Class A-6 Pass-Through Rate...................................................7
Class R Certificates.......................................................1, 3
Clean-up Call Date...........................................................15
Closing Date..................................................................4
CLTVs........................................................................25
Code.........................................................................16
Collection Account...........................................................46


                                      S-60
<PAGE>

Commission....................................................................2
Compensating Interest....................................................14, 22
Cooperative..................................................................41
Current Interest..............................................................8
Cut-Off Date..................................................................3
                                                            
Debt Service Reduction.......................................................14
Deficient Valuation..........................................................14
Definitive Certificate.......................................................39
Depositor..................................................................1, 3
Depository...................................................................16
Disqualified Persons.........................................................58
Distribution Date..........................................................2, 4
DOL..........................................................................58
DTC.......................................................................4, 16
Due Date......................................................................5
Due Period...................................................................10
                                                            
Eligible Account.............................................................46
ERISA....................................................................16, 58
Euroclear....................................................................16
Euroclear Operator...........................................................41
Euroclear Participants.......................................................40
European Depositaries....................................................16, 39
Excess Subordinated Amount...................................................49
Exchange Act..................................................................2
Exemption................................................................16, 59
                                                            
FHLMC........................................................................20
Final Scheduled Maturity Date.............................................2, 34
Financial Intermediary.......................................................39
First Liens..................................................................25
Fitch........................................................................13
Fixed Rate Certificates....................................................1, 3
FNMA.........................................................................20
Foreclosure Profits..........................................................47
                                                        
HEP..........................................................................34
Holder...................................................................16, 39
Holders.......................................................................2
Home Equity Prepayment.......................................................34
                                                        
Indirect Participants........................................................39
Initial Mortgage Loans.....................................................1, 4
Insurance Agreement..........................................................57
Insurance Proceeds...........................................................47
Interest Determination Date..................................................42
                                                        
LIBO.........................................................................42
LIBOR.....................................................................6, 42
Liquidated Loan Loss.................................................11, 47, 49
Liquidated Mortgage Loan.....................................................11
Liquidation Expenses.........................................................47
Liquidation Proceeds.........................................................47
Lockout Certificates.......................................................1, 3
LTV..........................................................................44
                                                        
Modeling Assumptions.........................................................34
Moody's......................................................................13
Mortgage Interest Rate.......................................................14
Mortgage Loan Interest Shortfalls.............................................8
Mortgage Loans............................................................1, 24
Mortgage Note................................................................52
Mortgage Pool.................................................................4
Mortgaged Properties..........................................................4
Mortgages.....................................................................4
Mortgagor....................................................................14
Multiple Liens...............................................................25
                                                                 
Net Foreclosure Profits......................................................48
Net Liquidation Proceeds.....................................................48
Net Monthly Excess Cashflow..................................................48
Net REO Proceeds.............................................................48
Nonrecoverable Advance.......................................................48
                                                                 
Original Certificate Principal Balance........................................1
Original Pre-Funded Amount....................................................1
Originators...................................................................3
                                                                 
Participants.................................................................39
Parties-in-Interest..........................................................58
Pass-Through Rate.............................................................1
Percentage Interest...........................................................7
Periodic Advances............................................................14
Permitted Investments........................................................39
Plan.........................................................................58
Plan Asset Regulation........................................................58
Pooling and Servicing Agreement...............................................1
Pre-Funding Account..........................................................12
Pre-Funding Period...........................................................12
Prepayment Assumption........................................................34
Prepayment Interest Shortfalls...............................................22
Principal Balance............................................................11 
Principal Prepayments........................................................46
                                                      
Qualified Substitute Mortgage Loan...........................................44
                                                      
Rating Agencies..............................................................17
Rating Agency................................................................17
Receipt......................................................................56
Received.....................................................................56
Record Date...................................................................4
Reference Banks..............................................................42
Reimbursement Amount.........................................................50
Relevant Depositary..........................................................39
REMIC.....................................................................2, 17
REO Proceeds.................................................................48
Reserve Interest Rate........................................................42
Restricted Group.............................................................60
Reuters Screen LIBO Page.....................................................42
Riegle Act...................................................................24
Rules........................................................................39
                                                      
Second Liens.................................................................25
Securities Act................................................................2
Seller........................................................................3
Servicer...................................................................1, 3
Servicer Distribution Date...............................................14, 46
Servicer Extension Notice....................................................54
Servicer Remittance Amount...................................................46


                                      S-61

<PAGE>

Servicing Advances...........................................................15
Servicing Fee............................................................15, 48
Servicing Fee Rate...........................................................48
Similar Law..................................................................60
SMMEA........................................................................60
Specified Subordinated Amount................................................49
Standard & Poor's............................................................13
Statistical Calculation Date..............................................3, 24
Statistical Calculation Date Aggregate Principal Balance......................5
Subordinated Amount..........................................................49
Subordination Deficit....................................................11, 50
Subordination Increase Amount................................................49
Subordination Reduction Amount...............................................49
Subsequent Cut-Off Date.......................................................5
Subsequent Mortgage Loans..............................................1, 4, 24
Subsequent Transfer Date......................................................6
Subservicer...................................................................3
Substitution Adjustment......................................................44
Successor Servicer...........................................................54
                                                             
Terms and Conditions.........................................................41
Trust......................................................................1, 3
Trust Fund.................................................................1, 4
Trustee....................................................................1, 3
Trustee's Fees...............................................................50
Trustee's Mortgage File......................................................43
                                                             
Unaffiliated Seller's Agreement..............................................43
Underwriter...............................................................2, 60
Underwriting Agreement.......................................................60
                                                             
Weighted average life........................................................34
                                     

                                      S-62
<PAGE>

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

No dealer,  salesman or other person has been authorized to give any information
or to make any representations not contained in this Prospectus and, if given or
made, such information or representations must not be relied upon as having been
authorized by the Depositor or by the  Underwriter.  This Prospectus  Supplement
and the Prospectus do not  constitute an offer to sell, or a solicitation  of an
offer to buy, the  securities  offered hereby by anyone in any  jurisdiction  in
which such an offer or  solicitation  is not  authorized  or in which the person
making such offer or solicitation is not qualified to do so or to anyone to whom
it is unlawful to make any such offer or  solicitation.  Neither the delivery of
this Prospectus Supplement and the Prospectus nor any sale made hereunder shall,
under  any  circumstances,  create an  implication  that  information  herein or
therein is correct as of any time since the date of this  Prospectus  Supplement
or the Prospectus.
                                                                                
                                TABLE OF CONTENTS
                                                                                
                                                                            Page
                                                                            ----
                              PROSPECTUS SUPPLEMENT
                                                                                
Incorporation of Certain Information by Reference ..................       _____
Summary Terms of the Certificates ..................................       _____
Risk Factors .......................................................       _____
The Mortgage Pool ..................................................       _____
The Originators, the Seller and the Servicer .......................       _____
Prepayment and Yield Considerations ................................       _____
Description of the Certificates ....................................       _____
Servicing of the Mortgage Loans ....................................       _____
The Certificate Insurance Policy ...................................       _____
The Certificate Insurer ............................................       _____
Certain Federal Income Tax Considerations ..........................       _____
ERISA Considerations ...............................................       _____
Legal Investment ...................................................       _____
Plan of Distribution ...............................................       _____
Experts ............................................................       _____
Ratings ............................................................       _____
Legal Matters ......................................................       _____
Index of Significant Prospectus Supplement Definitions .............       _____


                                   PROSPECTUS

INCORPORATION OF CERTAIN INFORMATION BY REFERENCE .........................    2
SUMMARY TERMS OF THE CERTIFICATES .........................................    3
RISK FACTORS ..............................................................   18
THE MORTGAGE POOL .........................................................   24
THE ORIGINATORS, THE SELLER AND THE SERVICER ..............................   32
PREPAYMENT AND YIELD CONSIDERATIONS .......................................   33
DESCRIPTION OF THE CERTIFICATES ...........................................   38
SERVICING OF THE MORTGAGE LOANS ...........................................   51
THE CERTIFICATE INSURANCE POLICY ..........................................   55
THE CERTIFICATE INSURER ...................................................   58
CERTAIN FEDERAL INCOME TAX CONSIDERATIONS .................................   58
ERISA CONSIDERATIONS ......................................................   58
LEGAL INVESTMENT ..........................................................   60
PLAN OF DISTRIBUTION ......................................................   60
EXPERTS ...................................................................   61
RATINGS ...................................................................   61
LEGAL MATTERS .............................................................   61

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

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

                      [_____] Mortgage Loan Trust [series]
                                  [__________]
                                   (Servicer)
                                        &
                              Prudential Securities
                          Secured Financing Corporation
                                   (Depositor)
                                                    
                                  [$__________]
                     Adjustable Rate Class A-1 Certificates
                                  [$__________]
                          [___%] Class A-2 Certificates
                                  [$__________]
                          [___%] Class A-3 Certificates
                                  [$----------]
                          [___%] Class A-4 Certificates
                                  [$__________]
                          [___%] Class A-5 Certificates
                                  [$__________]
                          [___%] Class A-6 Certificates
                                           
                       Mortgage Pass-Through Certificates,
                                 Series [series]
                                           
                               __________________
                                          
                              PROSPECTUS SUPPLEMENT
                               __________________
                                           
                                           
                              Prudential Securities
                                  Incorporated
                                           
                                     [date]

================================================================================
                                           
<PAGE>

PROSPECTUS SUPPLEMENT
(To Prospectus dated August __, 1998)

                                 $-------------
                        [ ] Mortgage Loan Trust [Series]
                                     Issuer
                          Asset Backed Notes, [Series]
                     [[____________] LOGO] [_____________]
                               Seller and Servicer
              Prudential Securities Secured Financing Corporation
                                   Depositor

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

      The [ ]  Mortgage  Loan  Trust  [Series]  (the  "Issuer")  will be  formed
pursuant  to a deposit  trust  agreement  to be dated as of  [__________  ] (the
"Trust Agreement") between Prudential  Securities Secured Financing  Corporation
(the "Depositor") and [__________ ], as owner trustee (the "Owner Trustee"). The
Issuer is hereby offering  $___________  original  principal amount of its Class
A-1 Asset  Backed  Notes,  [Series]  (the "Class A-1  Notes") and  $____________
original  principal  amount of its Class A-2 Asset Backed  Notes,  [Series] (the
"Class A-2 Notes",  and together  with the Class A-1 Notes,  the  "Notes").  The
Notes will be issued  pursuant to an indenture,  dated as of [__________ ] 1 ___
(the  "Indenture"),  between the Issuer and [__________ ] , as indenture trustee
(the  "Indenture  Trustee"),  and will be secured by a trust  estate (the "Trust
Estate") consisting  primarily of (i) a pool (the "Mortgage Pool") of fixed rate
mortgage  loans  secured  by  first  and  second  liens  on one- to  four-family
residential properties (the "Mortgage Loans") and (ii) the Issuer's rights under
the Sale Agreement and the Servicing  Agreement  (each as defined  herein).  The
Issuer also will issue instruments evidencing the residual interest in the Trust
Estate (the "Residual Interest"). Only the Notes are offered hereby.

     Simultaneously  with the issuance of the Notes, the Seller will obtain from
[__________  ] (the  "Note  Insurer")  a  financial  guaranty  insurance  policy
relating  to the  Notes  (the  "Insurance  Policy")  in favor  of the  Indenture
Trustee.  The  Insurance  Policy will  require the Note  Insurer to make certain
Insured  Payments  (as defined  herein) on the Notes.  (cover  continued on next
page)

                               [[__________ ]LOGO]

     For a discussion of significant matters affecting  investment in the Notes,
see "Risk Factors" beginning on page S-15 herein,  "Certain Prepayment and Yield
Considerations"  beginning on page S-50 herein and "Risk  Factors"  beginning on
page 13 in the Prospectus.
                        --------------------------------

THE ASSETS PLEDGED TO SECURE THE NOTES AND PAYMENTS  UNDER THE INSURANCE  POLICY
ARE THE SOLE SOURCE OF PAYMENTS ON THE NOTES.  THE NOTES REPRESENT  NON-RECOURSE
OBLIGATIONS OF THE ISSUER ONLY AND DO NOT REPRESENT  INTERESTS IN OR OBLIGATIONS
OF THE COMPANY, THE DEPOSITOR,  THE SELLER, THE SERVICER, THE INDENTURE TRUSTEE,
THE  OWNER  TRUSTEE,  THE NOTE  INSURER  OR ANY OF THEIR  AFFILIATES,  EXCEPT AS
DESCRIBED  HEREIN.  NEITHER  THE  NOTES  NOR THE  MORTGAGE  LOANS ARE OR WILL BE
INSURED   OR   GUARANTEED   BY  ANY   GOVERNMENT   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. ANY REPRESENTATION TO THE CONTRARY IS A
CRIMINAL OFFENSE.

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

     The Notes will be  purchased  by  Prudential  Securities  Incorporated  the
"Underwriters")  from the Issuer and will be  offered by the  Underwriters  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 Issuer from the
sale of the Class  A-1 Notes are  expected  to be  approximately  $________  and
proceeds  from the sale of the Class A-2 Notes are expected to be  approximately
$__________,  in each case,  plus  accrued  interest  (based  upon the  original
principal amount of the Notes set forth above), before the deduction of expenses
payable by the Issuer estimated to be approximately $-------------.

     The Notes are offered  subject to prior sale,  when, as, and if accepted by
the  Underwriters  and subject to the  Underwriters'  right to reject  orders in
whole or in part. It is expected that delivery of the Notes will be made through
the Same-Day  Funds  Settlement  System of The Depository  Trust Company,  Cedel
Bank, S.A. and the Euroclear  System on or about  [__________ ] . The Notes will
be offered in Europe and the United States of America.

                       Prudential Securities Incorporated
           The date of this Prospectus Supplement is [__________ ] ___

<PAGE>

(continued from front cover)

      The Class A-1 Notes  will be secured by a group  ("Group  I") of  Mortgage
Loans (the  "Group I Mortgage  Loans") in the Trust and the Class A-2 Notes will
be secured by a group  ("Group  II") of  Mortgage  Loans (the "Group II Mortgage
Loans") in the Trust.  Payments  on the Class A-1 Notes will be made solely from
Available  Funds for Group I, and  payments  on the Class A-2 Notes will be made
solely from  Available  Funds for Group II. Group I and Group II are referred to
together  herein  as the  "Mortgage  Loan  Groups"  or  the  "Groups"  and  each
singularly,  a "Mortgage  Loan Group" or a "Group".  As of the Cut-off Date, the
aggregate  of the  principal  balances  of the Group I  Mortgage  Loans  totaled
approximately $________ and the aggregate of the principal balances of the Group
II Mortgage  Loans  totaled  approximately  $___________;  the  aggregate of the
principal balance of the Mortgage Pool totaled approximately  $____________ (the
"Initial Mortgage Pool Balance").  The Mortgage Loans have been originated using
underwriting  standards that are less stringent than the underwriting  standards
applied  by  other  first   mortgage  loan  purchase   programs  such  as  those
administered by Fannie Mae or by Freddie Mac. See "RISK FACTORS--Risk Associated
with Underwriting Standards" herein.

      The Mortgage Loans will have been originated or acquired by [____________]
(the  "Seller")  through its network of brokers  and  correspondents  and retail
origination  offices.  On or prior to the date the Notes are issued,  the Seller
will convey its interest in each Mortgage Loan to the Depositor who in turn will
convey  such  interests  to the  Issuer.  The Issuer will then pledge all of its
interest in the Mortgage  Loans,  without  recourse,  to the  Indenture  Trustee
pursuant to the Indenture as collateral for the Notes.

      Principal  and  interest on the Notes will be payable as  described on the
25th  day of each  month  or,  if  such  day is not a  Business  Day,  the  next
succeeding Business Day, beginning in July ___ (each, a "Payment Date").

      The Notes will  constitute  non-recourse  obligations  of the Issuer.  The
Seller   will  have   limited   obligations   arising   in  respect  of  certain
representations and warranties it makes in connection with the conveyance of the
Mortgage Loans to the Depositor  pursuant to a mortgage loan sale agreement (the
"Sale  Agreement").  The Seller will also act as servicer of the Mortgage  Loans
(in such capacity,  the  "Servicer")  and, in such  capacity,  will have limited
obligations that arise pursuant to certain representations and warranties and to
its  contractual  servicing  obligations  under  the  servicing  agreement  (the
"Servicing Agreement") to be entered into among the Servicer, the Issuer and the
Indenture Trustee,  including the obligation to advance  delinquent  payments of
principal and interest on the Mortgage Loans to the extent provided herein.

      The Notes will be unconditionally and irrevocably  guaranteed as to timely
payment of interest due to Noteholders and as to ultimate collection of the Note
Balance,  in each case pursuant to the terms of the  Insurance  Policy issued by
the Note Insurer. See "The Note Insurance" herein.

      The  stated  maturity  for the  Notes is the  Payment  Date  occurring  in
_____________ (the "Stated Maturity").

      The yield to  maturity  on the Notes  will be  affected  by,  among  other
things,  the rate of payment of principal  (including by reason of  prepayments,
defaults  and  liquidations)  of the related  Mortgage  Loans and the timing and
receipt  of  such  payments  as  described  herein  and in the  Prospectus.  See
"Prepayment and Yield Considerations" in the Prospectus and "Risk Factors--Yield
Considerations  Relating  to Excess  Cash"  and  "Certain  Prepayment  and Yield
Considerations" herein.

      Following the first Payment Date on which the Aggregate  Principal Balance
(as  defined  herein) of the  Mortgage  Loans is less than 20% of the  Aggregate
Principal  Balance of the  Mortgage  Loans as of the  Cut-off  Date (as  defined
herein),  the Indenture Trustee is required to solicit  competitive bids for the
purchase  of the  Mortgage  Loans  for fair  market  value.  In the  event  that
satisfactory  bids are received as described  herein,  the proceeds of such sale
will be used to redeem the Notes.  See "Description of the Notes - Redemption of
the Notes" herein.

      The Notes may be redeemed,  in whole but not in part, at the option of the
Servicer or, if not  exercised,  at the option of the Note Insurer,  on or after
the first Payment Date on which the Aggregate  Principal Balance of the Mortgage
Loans is less than 10% of the Aggregate  Principal Balance of the Mortgage Loans
as of the Cut-off Date. See "Description of the  Notes--Redemption of the Notes"
herein.

      No  election  will be made to treat the  Issuer,  the Trust  Estate or the
arrangement by which the Notes are issued as a "real estate mortgage  investment
conduit" (a "REMIC") for federal income tax purposes.


                                       ii

<PAGE>

      There is  currently no secondary  market for the Notes.  The  Underwriters
intend to make a secondary  market for the Notes,  but have no  obligation to do
so. There can be no assurance that a secondary market for the Notes will develop
or, if one does  develop,  that it will provide  investors  with a  satisfactory
level of liquidity or that it will continue.

      It is a condition to the issuance of the Notes that they be rated "___" by
______________, Inc. and "_______" by _________________________________________.

      Reference is made to the Index of Principal  Terms herein for the location
in this Prospectus  Supplement of the definitions of certain  capitalized  terms
used herein,  and reference is also made to the Index of Principal  Terms in the
Prospectus  for the location in the  Prospectus  of the  definitions  of certain
capitalized terms used, but not otherwise defined, herein.

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

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

      The Notes  offered by this  Prospectus  Supplement  constitute  a separate
Series of Securities  being offered by the Depositor  pursuant to its Prospectus
dated  [__________  ], of which this  Prospectus  Supplement  is a part and that
accompanies  this  Prospectus  Supplement.  The  Prospectus  contains  important
information  regarding the offering of the Notes that is not  contained  herein,
and  prospective  investors are urged to read the Prospectus and this Prospectus
Supplement  in full.  Sales  of the  Notes  may not be  consummated  unless  the
prospective  investor  has  received  both this  Prospectus  Supplement  and the
Prospectus.

      For United Kingdom purchasers: The Notes may not be offered or sold in the
United Kingdom other than to persons whose  ordinary  business is to buy or sell
securities,  whether as principal or agent (except in circumstances  that do not
constitute  an offer to the public  within the  meaning of the Public  Offers of
Securities  Regulation 1995), and this Prospectus  Supplement and the Prospectus
may only be  issued or passed on to any  person in the  United  Kingdom  if that
person is of the kind  described in Article 11(3) of the Financial  Services Act
1986 (Investment Advertisements) (Exemptions) Order 1996.

      To the extent  statements  contained herein do not relate to historical or
current  information,  this  Prospectus  Supplement  may be deemed to consist of
forward  looking  statements  that  involve  risks  and  uncertainties  that may
adversely  affect the payments to be made on, or the yield of, the Notes,  which
risks  and  uncertainties  are  discussed  under  "Risk  Factors"  and  "Certain
Prepayment and Yield Considerations" herein. As a consequence,  no assurance can
be given as to the actual payments on, or the yield of, the Notes.

      The Depositor has filed with the Commission  certain materials relating to
the Mortgage  Loans and the Notes on Form 8-K. Such  materials  were prepared by
the  Underwriters  (based in part on  information  provided  by the  Seller) for
certain prospective investors, and the information included in such materials is
subject to and is superseded  by the  information  set forth in this  Prospectus
Supplement.

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

<PAGE>

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

                                SUMMARY OF TERMS

         This  summary is qualified in its entirety by reference to the detailed
information   appearing   elsewhere  in  this  Prospectus   Supplement  and  the
accompanying  Prospectus.  Capitalized terms used in this Prospectus  Supplement
and not defined herein shall have the meanings set forth in the Prospectus.  See
"Index of Principal  Terms" in this Prospectus  Supplement and in the Prospectus
for the location of the definitions of certain capitalized terms.


Securities Offered ..............  $__________  _______%  Class A-1 Asset Backed
                                   Notes,  [Series]  (the "Class A-1 Notes") and
                                   $__________  _____%  Class A-2  Asset  Backed
                                   Notes,   [Series]  (the  "Class  A-2  Notes",
                                   together  with  the  Class  A-1  Notes,   the
                                   "Notes").  The Notes  represent  non-recourse
                                   obligations  of the  Issuer.  Proceeds of the
                                   assets in the Trust Estate and payments under
                                   the  Insurance  Policy,  if any,  will be the
                                   only sources of payments on the Notes.

Issuer ..........................  [  ]   Mortgage   Loan  Trust   [Series],   a
                                   [__________ ] business trust (the  "Issuer"),
                                   established  by the  Depositor  pursuant to a
                                   deposit   trust   agreement,   dated   as  of
                                   [__________   ]  (the   "Trust   Agreement"),
                                   between the Depositor and the Owner  Trustee.
                                   After the Closing Date, the Residual Interest
                                   representing all of the beneficial  ownership
                                   interest  in the  Issuer  will be held by the
                                   Company,  a  limited  purpose,   wholly-owned
                                   subsidiary of the Seller. The Issuer does not
                                   have,  nor is it  expected  in the  future to
                                   have, any significant assets,  other than the
                                   assets included in the Trust Estate. See "The
                                   Issuer" herein.

Company..........................  [____________],     a    corporation     (the
                                   "Company").

Seller and Servicer..............  [____________],  a  [__________ ] corporation
                                   (the "Seller" and in its capacity as servicer
                                   of the Mortgage Loans, the  "Servicer").  The
                                   Mortgage Loans were originated or acquired by
                                   the Seller through its network of brokers and
                                   correspondents    and   retail    origination
                                   offices.  On or prior  to the date the  Notes
                                   are  issued,   the  Seller  will  convey  its
                                   interest  in  each   Mortgage   Loan  to  the
                                   Depositor   who  in  turn  will  convey  such
                                   interests to the Issuer.

Depositor........................  Prudential   Securities   Secured   Financing
                                   Corporation, a [__________ ] corporation (the
                                   "Depositor").  The Depositor will acquire the
                                   Mortgage  Loans  from the Seller and sell the
                                   Mortgage  Loans  to  the  Issuer.   See  "The
                                   Depositor" in the Prospectus.

The Indenture Trustee............  [__________  ] , as  indenture  trustee  (the
                                   "Indenture  Trustee").  The Indenture Trustee
                                   shall receive a fee (the  "Indenture  Trustee
                                   Fee"),  payable  monthly on each Payment Date
                                   at  one-twelfth  of  0.02%  of the  Aggregate
                                   Principal Balance of the Mortgage Loans as of
                                   the first day of the related Due Period. Upon
                                   a termination of the Servicer,  the Indenture
                                   Trustee  shall be obligated to succeed to the
                                   obligations  of the Servicer or to appoint an
                                   eligible successor servicer.

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


                                      S-1
<PAGE>

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

Owner Trustee....................  [__________  ], a [__________ ] [__________ ]
                                   , acting not in its  individual  capacity but
                                   solely as owner trustee (the "Owner Trustee")
                                   under the Trust Agreement.  The Owner Trustee
                                   shall receive a fee (the "Owner Trustee Fee")
                                   as provided under the Trust Agreement.

Cut-off Date.....................  With  respect  to  the  Mortgage  Loans,  the
                                   "Cut-off  Date" is the close of  business  on
                                   [__________ ].

Closing Date.....................  On or about [__________ ] .

Administrative Fee Amount........  With respect to any Payment Date,  the sum of
                                   the  Servicing  Fee (as  defined  hereafter),
                                   Indenture   Trustee  Fee  and  Note   Insurer
                                   Premium  (as defined  hereafter)  relating to
                                   such  Payment Date (the  "Administrative  Fee
                                   Amount").

Due Period.......................  With  respect  to each Class of Notes and any
                                   Payment  Date,  the period  commencing on the
                                   second day of the calendar month  immediately
                                   preceding  the  calendar  month in which such
                                   Payment  Date occurs (or with  respect to the
                                   first  Payment  Date,  commencing  on the day
                                   following  the Cut-off Date for each Mortgage
                                   Loan)  and  ending  on the  first  day of the
                                   calendar  month in which  such  Payment  Date
                                   occurs (the "Due Period").

Collection Period................  With  respect  to each Class of Notes and any
                                   Payment Date, the calendar month  immediately
                                   preceding  the  month in which  such  Payment
                                   Date  occurs  (or,  in the case of the  first
                                   Payment   Date,   the  period  from  the  day
                                   following  the Cut-off Date for each Mortgage
                                   Loan  through and  including  the last day of
                                   [__________ ] ___) (the "Collection Period").

Deposit Date.....................  With respect to each Payment  Date,  the 18th
                                   day of the month in which such  Payment  Date
                                   occurs, or if such day is not a Business Day,
                                   then the next  succeeding  Business  Day (the
                                   "Deposit Date").

Description of the Notes.........  The Notes represent non-recourse  obligations
                                   of the Issuer and will be issued  pursuant to
                                   an indenture to be dated as of  [__________ ]
                                   (the  "Indenture"),  entered into between the
                                   Issuer and the Indenture Trustee.  The assets
                                   included in the trust  estate  created by the
                                   Indenture (the "Trust Estate") and pledged to
                                   secure  the  Notes  and  payments  under  the
                                   Insurance  Policy,  if any,  will be the only
                                   sources of payments  on the Notes.  The Notes
                                   will  be  issued  in  two  classes  (each,  a
                                   "Class"). The Class A-1 Notes will be secured
                                   by the Group I  Mortgage  Loans and the Class
                                   A-2  Notes  will be  secured  by the Group II
                                   Mortgage  Loans.  Payments  on the  Class A-1
                                   Notes are  solely  from  Available  Funds for
                                   Group I and  payments  on the Class A-2 Notes
                                   are solely from Available Funds for Group II.

                                   The assets of the Trust  Estate will  consist
                                   of  (i)  a   pool   (the   "Mortgage   Pool")
                                   consisting  of two Groups of Mortgage  Loans,
                                   which are fixed rate  mortgage  loans secured
                                   by first and second lien  mortgages  or deeds
                                   of  trust,  in the case of 

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


                                      S-2
<PAGE>

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

                                   Group I, and first lien mortgages or deeds of
                                   trust,  in the  case of  Group  2, on one- to
                                   four-family residential properties, including
                                   units  in   condominiums   and  planned  unit
                                   developments  (the  "Mortgaged  Properties"),
                                   and including any note or other instrument of
                                   indebtedness  (each, a "Mortgage Note"); (ii)
                                   all  payments  in  respect of  principal  and
                                   interest on the  Mortgage  Loans  (other than
                                   any   principal  or  interest   payments  due
                                   thereon  on or  prior to the  Cut-off  Date);
                                   (iii)  security  interests  in the  Mortgaged
                                   Properties;  (iv) the  Issuer's  rights under
                                   the   Sale   Agreement   and  the   Servicing
                                   Agreement; and (v) certain other property.

Denominations and
Registration.....................  The Notes will be issued in  denominations of
                                   not less than $1,000  principal amount and in
                                   integral   multiples   thereof,    with   the
                                   exception  of one Note which may be issued in
                                   a  lesser  amount.   No  person  acquiring  a
                                   beneficial  ownership  interest  in any  Note
                                   (any such person, a "Beneficial  Owner") will
                                   be  entitled  to  receive  such Note in fully
                                   registered,  certificated form (a "Definitive
                                   Note"),     except    under    the    limited
                                   circumstances   described  herein.   Instead,
                                   Beneficial   Owners  will  hold  their  Notes
                                   through The Depository Trust Company ("DTC"),
                                   in the United States, or Cedel Bank,  societe
                                   anonyme  ("Cedel")  or the  Euroclear  System
                                   ("Euroclear")  in Europe,  each of which will
                                   effect  payments and  transfers in respect of
                                   the  Notes  by  means  of  electronic  record
                                   keeping  services,   acting  through  certain
                                   participating organizations. Transfers within
                                   DTC, Cedel or Euroclear,  as the case may be,
                                   will be in  accordance  with the usual  rules
                                   and  operating  procedures  of  the  relevant
                                   system.  So  long  as the  Notes  are in book
                                   entry form,  the Notes will be represented by
                                   one or more global certificates registered in
                                   the name of Cede & Co., as nominee of DTC, or
                                   Citibank  N.A.  or  Morgan   Guaranty   Trust
                                   Company   of   New   York,    the    relevant
                                   depositaries    of   Cedel   and   Euroclear,
                                   respectively, and each a participating member
                                   of DTC. This may result in certain  delays in
                                   receipt of payments  by an  investor  and may
                                   restrict an investor's  ability to pledge its
                                   Notes.    See    "Risk     Factors-Book-Entry
                                   Registration"   and   "Description   of   the
                                   Notes-Book-Entry  Registration and Definitive
                                   Notes"  herein,  "ANNEX A: Global  Clearance,
                                   Settlement and Tax Documentation  Procedures"
                                   hereto    and    "Risk     Factors-Book-Entry
                                   Registration"   and   "Description   of   the
                                   Securities-Book-Entry  Registration"  in  the
                                   Prospectus. Unless and until Definitive Notes
                                   are issued,  it is anticipated  that the only
                                   "Noteholder"  will be Cede & Co.,  as nominee
                                   of  DTC.   Beneficial   Owners  will  not  be
                                   Noteholders  as  that  term  is  used  in the
                                   Indenture   and  the   Servicing   Agreement.
                                   Beneficial  Owners are  permitted to exercise
                                   their rights only indirectly  through DTC and
                                   its   Participants   (including   Cedel   and
                                   Euroclear).

Payments on the Notes

     A.   General................  Payments  on the  Notes  will  be made on the
                                   25th day of each month, or if such day is not
                                   a  Business  Day,  on  the  next   succeeding
                                   Business  Day  (each,   a  "Payment   Date"),

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


                                      S-3
<PAGE>

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

                                   commencing  July 27, ___, to each  Noteholder
                                   of  record  as  of  the  last   Business  Day
                                   preceding  such Payment Date or, with respect
                                   to Definitive  Notes, as of the last Business
                                   Day of the month preceding the month in which
                                   such Payment Date occurs (the "Record Date").

                                   A "Business  Day" is any day other than (i) a
                                   Saturday or Sunday or (ii) a day on which the
                                   Note Insurer or banking  institutions  in the
                                   State of _________ State of ____________, the
                                   State  of   [__________  ]  ,  the  State  of
                                   _____________-  or  the  city  in  which  the
                                   corporate   trust  office  of  the  Indenture
                                   Trustee are  authorized  or obligated by law,
                                   regulation,  executive  order or governmental
                                   decree to be closed.

                                   On each Payment  Date,  payments of principal
                                   and interest will be made to  Noteholders  as
                                   of the immediately  preceding Record Date out
                                   of Available  Funds for the related Group and
                                   such Payment Date, together with any payments
                                   received  under  the  Insurance  Policy.  The
                                   "Available  Funds" for any  Payment  Date and
                                   for each Group will generally  consist of the
                                   aggregate of the following amounts:

                                       (i) the sum of, for the Mortgage Loans in
                                           the related Group,  (a) all scheduled
                                           payments of  principal  and  interest
                                           received   with   respect   to   such
                                           Mortgage  Loans  and due  during  the
                                           related   Due   Period  and  (b)  all
                                           unscheduled   principal  payments  or
                                           recoveries  on such  Mortgage  Loans,
                                           including   Principal    Prepayments,
                                           Insurance     Proceeds     and    Net
                                           Liquidation  Proceeds received during
                                           the related Collection Period,  minus
                                           -----  (w)  amounts   received   with
                                           respect to  payments  due on or prior
                                           to  the   Cut-off   Date,   (x)   the
                                           Administrative   Fee  Amount  payable
                                           with  respect to such  Payment  Date,
                                           (y)    Payments    Ahead    and   (z)
                                           reimbursements  for  certain  Monthly
                                           Advances and Servicing  Advances made
                                           with respect to the Mortgage Loans as
                                           described  herein  (other  than those
                                           included  in   Liquidation   expenses
                                           already   reimbursed   from   related
                                           Liquidation Proceeds); and

                                     (ii)  the  amount of any  Monthly  Advances
                                           and  Compensating  Interest  Payments
                                           made by the Servicer  with respect to
                                           Mortgage  Loans in the related  Group
                                           for such  Payment  Date,  any amounts
                                           deposited  in  the  Note  Account  in
                                           respect of the  repurchase,  release,
                                           removal or  substitution  of Mortgage
                                           Loans in the related Group during the
                                           related  Collection Period or amounts
                                           deposited  in  the  Note  Account  in
                                           connection with the redemption of the
                                           related  Class of Notes,  all as more
                                           fully described under "Description of
                                           the   Notes-Payments  on  the  Notes"
                                           herein.

B.   Note Interest Rate..........  The  "Note  Interest  Rate" for the Class A-1
                                   Notes and each  Interest  Period prior to the
                                   Initial  Redemption  Date (as defined herein)
                                   will be a per annum rate equal to ____%,  and
                                   for each Interest Period thereafter,  will be
                                   a per annum rate  equal to 

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


                                      S-4
<PAGE>

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

                                   _____%.  The  "Note  Interest  Rate"  for the
                                   Class  A-2  Notes  and each  Interest  Period
                                   prior to the Initial  Redemption Date will be
                                   a per annum  rate equal to  ______%,  and for
                                   each Interest Period thereafter will be a per
                                   annum rate equal to _____%.  See "Description
                                   of the Notes-Payments on the Notes" herein.

                                   The  "Interest  Period"  in  respect  of  any
                                   Payment  Date  will  be  the  calendar  month
                                   immediately  preceding the month in which the
                                   Payment  Date  occurs.  All  calculations  of
                                   interest on the Notes will be computed on the
                                   basis of a year of 360 days and twelve 30 day
                                   months.

C.   Payments of Interest .......  On each Payment Date,  Notes will be entitled
                                   to payments  in respect of  interest  accrued
                                   during the  related  Interest  Period  ("Note
                                   Interest")  at the related Note Interest Rate
                                   on  the   outstanding   aggregate   principal
                                   balance  of  the  related  Notes  (the  "Note
                                   Balance")  as of the  preceding  Payment Date
                                   (after giving effect to the payment,  if any,
                                   in reduction  of principal  made on the Notes
                                   on  such   preceding   Payment   Date).   See
                                   "Description  of  the  Notes-Payments  on the
                                   Notes" herein.

                                   If, with respect to any Payment  Date,  funds
                                   are not available from Available  Funds for a
                                   Group to pay the full amount of Note Interest
                                   due on the related Notes, the deficiency will
                                   be covered by payments  made  pursuant to the
                                   Insurance  Policy for such Payment Date.  See
                                   "The Note  Insurance--The  Insurance  Policy"
                                   herein.

D.   Payments of Principal.......  On each Payment Date,  Notes will be entitled
                                   to Monthly Principal in reduction of the Note
                                   Balance.  "Monthly Principal" with respect to
                                   any Payment Date and each Class of Notes will
                                   be equal to the  aggregate  of all  scheduled
                                   payments  of  principal  received or advanced
                                   with  respect  to the  Mortgage  Loans in the
                                   related  Group and due during the related Due
                                   Period  and  all  other  amounts   collected,
                                   received or otherwise recovered in respect of
                                   principal  on  the  Mortgage   Loans  in  the
                                   related  Group  during or in  respect  of the
                                   related   Collection  Period,  not  including
                                   Payments  Ahead that are not allocable to the
                                   related Due Period,  subject to reduction for
                                   any   Overcollateralization    Surplus   with
                                   respect  to  the  related   Payment  Date  as
                                   described herein.

E.   Payments of Excess Cash ....  On each  Payment  Date with  respect to which
                                   the Overcollateralization  Amount for a Class
                                   of Notes is less  than the  related  Required
                                   Overcollateralization Amount for such Payment
                                   Date,  Excess  Cash  derived  from  Available
                                   Funds in respect  of the  related  Group,  if
                                   any,  will be paid on the  related  Notes  in
                                   reduction of the related Note Balance,  up to
                                   the   amount   necessary   for  the   related
                                   Overcollateralization  Amount  to  equal  the
                                   applicable   Required   Overcollateralization
                                   Amount.  "Excess  Cash" for each Class on any
                                   Payment Date will be equal to Available Funds
                                   for the related  Group on such Payment  Date,
                                   reduced by the sum of (i) any amounts payable
                                   to the Note Insurer for Insured Payments with
                                   respect to such  Class paid on prior  Payment
                                   Dates  and  not  yet  reimbursed  and 

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


                                      S-5
<PAGE>

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

                                   for any unpaid Note Insurer Premiums for such
                                   Group for prior  Payment  Dates (in each case
                                   with  interest  thereon  at the Late  Payment
                                   Rate set forth in the  Insurance  Agreement),
                                   (ii) the Note  Interest for the related Class
                                   and  Payment   Date  and  (iii)  the  Monthly
                                   Principal  for the related  Class and Payment
                                   Date.  Any Excess Cash remaining with respect
                                   to a Class after making required  payments on
                                   the related  Notes and to the Note Insurer on
                                   any Payment Date as described  herein will be
                                   released  to the  holder(s)  of the  Residual
                                   Interest on such Payment Date,  free from the
                                   lien of the Indenture,  and such amounts will
                                   not be  available to make any of the payments
                                   referred to in clauses (i)-(iii) above on any
                                   subsequent  Payment  Date.  Certain  Mortgage
                                   Loans  will  not  have  their  first  monthly
                                   payment due until the Due Period  relating to
                                   the August ___ Payment Date. Accordingly,  in
                                   the case of the July ___  Payment  Date,  the
                                   amount of Excess Cash available will be lower
                                   than it would have been otherwise.

F. Overcollateralization Feature   Credit enhancement with respect to each Class
                                   of  Notes  will  be   provided   in  part  by
                                   overcollateralization   resulting   from  the
                                   Aggregate  Principal Balances of the Mortgage
                                   Loans in the  related  Group as of the end of
                                   each Due Period  exceeding  the related  Note
                                   Balance for the related  Payment  Date (after
                                   taking into account the Monthly Principal and
                                   Excess Cash to be paid on such  Payment  Date
                                   in  reduction  of  the  Note  Balance).   The
                                   Indenture       requires       that      this
                                   Overcollateralization  Amount  for a Class be
                                   increased to, and  thereafter  maintained at,
                                   the  related  Required  Overcollateralization
                                   Amount.    This   increase   and   subsequent
                                   maintenance is intended to be accomplished by
                                   the  application  of monthly  Excess  Cash to
                                   accelerate  the pay down of the related  Note
                                   Balance        until       the        related
                                   Overcollateralization   Amount   reaches  the
                                   related    Required     Overcollateralization
                                   Amount.  Such  applications  of Excess  Cash,
                                   because they consist of interest  collections
                                   on the Mortgage Loans, but are distributed as
                                   principal  on the Notes,  will  increase  the
                                   related  Overcollateralization  Amount.  Such
                                   overcollateralization  is  intended to result
                                   in amounts  received on the related  Mortgage
                                   Loans in excess of the  amount  necessary  to
                                   pay Note  Interest and the Monthly  Principal
                                   required to be paid on the  related  Notes on
                                   any Payment Date being  applied to reduce the
                                   related  Note  Balance  to zero no later than
                                   the Stated Maturity of the Notes.

                                   The  "Overcollateralization  Amount" for each
                                   Class of Notes on any  Payment  Date  will be
                                   equal to the  amount by which  the  Aggregate
                                   Principal  Balance of the  Mortgage  Loans in
                                   the  related  Group  as of  the  end  of  the
                                   related Due Period  exceeds the related  Note
                                   Balance for such  Payment  Date after  taking
                                   into  account  payments of Monthly  Principal
                                   (disregarding  any  permitted   reduction  in
                                   Monthly      Principal      due     to     an
                                   Overcollateralization  Surplus)  made on such
                                   Class  of  Notes on such  Payment  Date.  The
                                   "Required  Overcollateralization  Amount" for
                                   each Class of Notes on any 

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


                                      S-6
<PAGE>

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

                                   Payment  Date  will be  equal  to the  amount
                                   specified  as  such  in  the  Indenture.  The
                                   "Overcollateralization   Surplus"   for  each
                                   Class of Notes on any  Payment  Date  will be
                                   the  amount,  if any,  by which  the  related
                                   Overcollateralization  Amount on such Payment
                                   Date    exceeds    the    related    Required
                                   Overcollateralization       Amount.       The
                                   "Overcollateralization   Deficit"   for  each
                                   Class of Notes on any  Payment  Date  will be
                                   the amount, if any, by which the related Note
                                   Balance on such  Payment  Date (after  taking
                                   into account the Monthly Principal and Excess
                                   Cash  to be  paid  on  such  Payment  Date in
                                   reduction  of  the  related   Note   Balance)
                                   exceeds the  Aggregate  Principal  Balance of
                                   the  Mortgage  Loans in the related  Group at
                                   the end of the related Due Period.

                                   The  Indenture  generally  provides  that the
                                   Required   Overcollateralization  Amount  for
                                   each  Class  may,  over  time,   decrease  or
                                   increase, subject to certain floors, caps and
                                   triggers  including  triggers  that allow the
                                   related Required Overcollateralization Amount
                                   to  decrease  or  "step  down"  based  on the
                                   performance  of  the  Mortgage  Loans  in the
                                   related   Group   with   respect  to  certain
                                   delinquency   rate  tests  specified  in  the
                                   Indenture.  In  addition,  Excess  Cash for a
                                   Group  will  be  applied  to the  payment  in
                                   reduction of  principal of the related  Class
                                   of Notes  during the period  that the related
                                   Mortgage  Loans are  unable  to meet  certain
                                   tests  specified  in the  Indenture  based on
                                   delinquency rates. Any increase in a Required
                                   Overcollateralization Amount may result in an
                                   accelerated amortization of the related Notes
                                   until  such  Required   Overcollateralization
                                   Amount  is  reached,  and any  decrease  in a
                                   Required  Overcollateralization  Amount  will
                                   result in a decelerated  amortization  of the
                                   related    Notes    until    such    Required
                                   Overcollateralization  Amount is reached. See
                                   "Description              of              the
                                   Notes-Overcollateralization Feature" herein.

G.   Insurance Policy............  [__________  ], a New  York  stock  insurance
                                   company  (the "Note  Insurer"),  will issue a
                                   financial   guaranty  insurance  policy  (the
                                   "Insurance Policy") in favor of the Indenture
                                   Trustee for the  benefit of the  Noteholders.
                                   The  amount of the  actual  payment,  if any,
                                   required  to be made by the Note  Insurer  to
                                   the Indenture  Trustee for the benefit of the
                                   Noteholders  under the Insurance  Policy (the
                                   "Insured  Payment")  is (i) for  any  Payment
                                   Date and each Class of Notes,  the sum of (a)
                                   the related  Note  Interest  for such Payment
                                   Date minus  Available  Funds for the  related
                                   Group    and    (b)   the    then    existing
                                   Overcollateralization Deficit with respect to
                                   each   Class   of   Notes,   if  any,   after
                                   application   of  Available   Funds  for  the
                                   related  Group to  reduce  the  related  Note
                                   Balance  on such  Payment  Date  and (ii) any
                                   shortfall  in the  amount  required  to pay a
                                   Preference  Amount with respect to such Class
                                   from any  source  other  than  the  Insurance
                                   Policy.  The Insurance Policy does not insure
                                   shortfalls  to the  Note  Interest  resulting
                                   from the  application  of the  Soldiers'  and
                                   Sailors' Civil Relief Act of 1940, as amended
                                   (the  "Relief   Act")  or  due  to  Principal
                                   Prepayments on the Mortgage  Loans.  See "The
                                   Note Insurance-The Insurance Policy" herein.

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


                                      S-7
<PAGE>

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

                                   Insured Payments do not cover Realized Losses
                                   except    to    the     extent     that    an
                                   Overcollateralization Deficit exists. Insured
                                   Payments do not cover the Servicer's  failure
                                   to  make  Monthly  Advances  pursuant  to the
                                   Servicing  Agreement,  except  to the  extent
                                   that an  Overcollateralization  Deficit would
                                   otherwise    result   from   such    failure.
                                   Nevertheless,  the  effect  of the  Insurance
                                   Policy is to guaranty  the timely  payment of
                                   interest on, and the ultimate  payment of the
                                   principal amount of, the Notes.

                                   The Insurance  Policy is not  cancelable  for
                                   any reason.

                                   Unless a Note  Insurer  Default  exists,  the
                                   Note Insurer shall have the right to exercise
                                   certain   rights  of  the   Noteholders,   as
                                   specified  in  the  Indenture,   without  any
                                   consent   of  such   Noteholders;   and  such
                                   Noteholders  may  exercise  such  rights only
                                   with the prior  written  consent  of the Note
                                   Insurer, except as provided in the Indenture.
                                   In  addition,  to the extent of  unreimbursed
                                   payments under the Insurance Policy, the Note
                                   Insurer will be  subrogated  to the rights of
                                   the  holders  of  the  Notes  on  which  such
                                   Insured  Payments  were made.  In  connection
                                   with  each  Insured  Payment  on a Note,  the
                                   Indenture Trustee,  as  attorney-in-fact  for
                                   the  holder  thereof,  will  be  required  to
                                   assign to the Note Insurer the rights of such
                                   holder with respect to the Note to the extent
                                   of  such  Insured   Payment.   "Note  Insurer
                                   Default"  is  defined   under  the  Indenture
                                   generally as the existence and continuance of
                                   (x) the failure by the Note Insurer to make a
                                   required  payment under the Insurance  Policy
                                   or (y) the  bankruptcy  or  insolvency of the
                                   Note Insurer.

                                   The Note  Insurer will be entitled to receive
                                   a  monthly   premium   (the   "Note   Insurer
                                   Premium")  with respect to each Group on each
                                   Payment  Date payable from amounts on deposit
                                   in the related Note Account.

H. Stated Maturity ............... The Stated  Maturity  for each Class of Notes
                                   is _________-  (which has been  determined by
                                   adding  13 months  to the last  Payment  Date
                                   scheduled   for  the  Mortgage  Loan  of  the
                                   related   Group   with  the   latest   stated
                                   maturity).  It is anticipated that the actual
                                   final  Payment  Date for the Notes will occur
                                   significantly   earlier   than   the   Stated
                                   Maturity.  See "Certain  Prepayment and Yield
                                   Considerations" herein.

Monthly Advances.................  The  Servicer is  required  to make  advances
                                   ("Monthly Advances") in respect of delinquent
                                   payments  of  principal  and  interest on the
                                   Mortgage    Loans,    subject    to   certain
                                   limitations  described herein. See "Servicing
                                   of   the   Mortgage    Loans-The    Servicing
                                   Agreement-Monthly Advances" herein.

Compensating Interest............  With respect to any Mortgage Loan as to which
                                   a prepayment in whole or in part was received
                                   during the  related  Collection  Period,  the
                                   Servicer  will be  required  to  remit to the
                                   Indenture Trustee, up to the amount otherwise
                                   payable to the Servicer as the  Servicing Fee
                                   for the related  Group and Payment  Date,  an
                                   amount generally  calculated to ensure that a
                                   full month's 

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


                                      S-8
<PAGE>

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

                                   interest  on  each  such   Mortgage  Loan  is
                                   available   for   payment   to  the   related
                                   Noteholders  on the  applicable  Payment Date
                                   (each such amount,  a "Compensating  Interest
                                   Payment"). Compensating Interest Payments are
                                   not   reimbursable   to  the  Servicer.   See
                                   "Servicing   of   the   Mortgage    Loans-The
                                   Servicing   Agreement-Compensating   Interest
                                   Payments" herein.

Servicing Fee....................  The  primary   compensation  payable  to  the
                                   Servicer on each Payment Date with respect to
                                   each Group (the  "Servicing  Fee") will equal
                                   one-twelfth  (1/12)  of  the  product  of (a)
                                   _____%  and  (b)  the   Aggregate   Principal
                                   Balance of the Mortgage  Loans in the related
                                   Group as of the first day of the  related Due
                                   Period.  The  Servicer  shall be  entitled to
                                   retain the  Servicing  Fee from amounts to be
                                   deposited  in  the  Collection  Account.  The
                                   Servicer also will be entitled to retain late
                                   fees,  prepayment  charges and certain  other
                                   amounts and charges as  additional  servicing
                                   compensation.  See "Servicing of the Mortgage
                                   Loans-Servicing   and   Other   Compensation;
                                   Payments of Expenses" herein.

The Mortgage Loans...............  The statistical information presented in this
                                   Prospectus  Supplement regarding the Mortgage
                                   Pool is based on the Mortgage Loans as of the
                                   close of business on the Cut-off  Date. As of
                                   the Cut-off Date,  the Group I Mortgage Loans
                                   consisted  of _____  Mortgage  Loans  with an
                                   Aggregate    Principal    Balance    totaling
                                   $_________   (the   "Initial   Group  I  Pool
                                   Balance"),   the  Group  II  Mortgage   Loans
                                   consisted  of  ____  Mortgage  Loans  with an
                                   Aggregate    Principal    Balance    totaling
                                   $___________  (the  "Initial  Group  II  Pool
                                   Balance")  and  the  Mortgage  Loans  in  the
                                   Mortgage  Pool  consisted  of _____  Mortgage
                                   Loans  with an  Aggregate  Principal  Balance
                                   totaling  $__________ (the "Initial  Mortgage
                                   Pool  Balance").  As used  herein,  the  term
                                   "Aggregate   Principal   Balance"  means  the
                                   aggregate  of the  Principal  Balances of the
                                   Mortgage  Loans in the  Mortgage  Pool at the
                                   related date of determination.

                                   The  Mortgage  Loans  to be  included  in the
                                   Trust  Estate  will  consist of two Groups of
                                   fixed rate  mortgage  loans and the  Mortgage
                                   Notes  relating  thereto.  The Mortgage Loans
                                   are   secured  by  first  and   second   lien
                                   mortgages  or deeds of trust,  in the case of
                                   Group I, and first lien mortgages or deeds of
                                   trust, in the case of Group II,  primarily on
                                   one-to  four-family   residential  properties
                                   (the "Mortgaged  Properties") located in ____
                                   states  and  the  _____________.  None of the
                                   Mortgage  Loans will be  insured by  mortgage
                                   pool   insurance   policies   or  by  primary
                                   mortgage  insurance  policies.  The  Mortgage
                                   Loans are not  guaranteed by the Issuer,  the
                                   Company,  the Seller, the Servicer,  the Note
                                   Insurer,  the Owner  Trustee,  the Depositor,
                                   the Indenture Trustee or any other person.

                                   The Mortgage Loans have been originated using
                                   underwriting    standards   that   are   less
                                   stringent  than  the  underwriting  standards
                                   applied  by  other   mortgage  loan  purchase
                                   programs such as those administered by Fannie
                                   Mae or by Freddie Mac.

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


                                      S-9
<PAGE>

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

                                   See  "Risk   Factors-Risk   Associated   with
                                   Underwriting Standards" herein.

                                   As of the Cut-off Date, the average Principal
                                   Balance  of the  Group I  Mortgage  Loans was
                                   $_________; the minimum and maximum Principal
                                   Balances  of the Group I Mortgage  Loans were
                                   $_________   and   $________    respectively;
                                   _______%  of the  Group I  Mortgage  Loans by
                                   Principal  Balance as of the Cut-off Date are
                                   secured  by  first  lien   mortgages  on  the
                                   related  Mortgage  Properties  and ______% of
                                   the  Group  I  Mortgage  Loans  by  Principal
                                   Balance as of the Cut-off Date are secured by
                                   second   liens  on  the   related   Mortgaged
                                   Properties;  _____% of the  Group I  Mortgage
                                   Loans by Principal  Balance as of the Cut-off
                                   Date are Balloon  Loans (as defined  herein);
                                   the  weighted   average  interest  rate  (the
                                   "Mortgage  Rate")  of the  Group  I  Mortgage
                                   Loans was ______%;  the Mortgage Rates of the
                                   Group I Mortgage  Loans ranged from _____% to
                                   _____%;   the   weighted   average   Combined
                                   Loan-to-Value  Ratio (as  defined  herein) of
                                   the Group I  Mortgage  Loans was  _____%  and
                                   these  Combined  Loan-to-Value  Ratios ranged
                                   from  ______ to ______ the  weighted  average
                                   remaining  term to  maturity  of the  Group I
                                   Mortgage  Loans was  __________  months;  the
                                   remaining  terms to  maturity  of the Group I
                                   Mortgage  Loans  ranged  from ___  months  to
                                   ______ months. No Group I Mortgage Loan has a
                                   scheduled    maturity    date    later   than
                                   [__________  ]  ______.  No Group I  Mortgage
                                   Loan will provide for negative  amortization.
                                   See   "Description   of  The  Mortgage  Pool"
                                   herein.

                                   Approximately  ____%,  ____%, ____% and ____%
                                   of the Group I  Mortgage  Loans by  Principal
                                   Balance as of the Cut-off Date are secured by
                                   Mortgaged   Properties   located  in  ______,
                                   _______,   __________  and   _______________,
                                   respectively.    See   "Risk    Factors-Risks
                                   Associated with Geographic  Concentration  of
                                   Mortgaged Properties" herein.

                                   No Mortgage Loan  identified for inclusion in
                                   Group I as of the  Closing  Date will have an
                                   original   Principal  Balance  in  excess  of
                                   $___________.

                                   As of the Cut-off Date, the average Principal
                                   Balance  of the Group II  Mortgage  Loans was
                                   $____________;   the   minimum   and  maximum
                                   Principal  Balances  of the Group II Mortgage
                                   Loans  were   $_________   and   $__________,
                                   respectively;   100.00%   of  the   Group  II
                                   Mortgage Loans by Principal Balance as of the
                                   Cut-off   Date  are  secured  by  first  lien
                                   mortgages on the related Mortgage Properties;
                                   ______%  of the  Group II  Mortgage  Loans by
                                   Principal  Balance as of the Cut-off Date are
                                   Balloon  Loans  (as  defined   herein);   the
                                   weighted average interest rate (the "Mortgage
                                   Rate")  of the  Group II  Mortgage  Loans was
                                   ______%;  the Mortgage  Rates of the Group II
                                   Mortgage  Loans ranged from _____% to _____%;
                                   the weighted average  Loan-to-Value Ratio (as
                                   defined  herein)  of the  Group  II  Mortgage
                                   Loans  was  _____%  and  these  Loan-to-Value
                                   Ratios ranged from _______% to _______%;  the
                                   weighted  average  remaining term to maturity

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


                                      S-10
<PAGE>

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

                                   of the Group II Mortgage  Loans was _________
                                   months;  the  remaining  terms to maturity of
                                   the Group II Mortgage  Loans  ranged from 119
                                   months to ____  months.  No Group II Mortgage
                                   Loan has a scheduled maturity date later than
                                   [__________  ] _______.  No Group II Mortgage
                                   Loan will provide for negative  amortization.
                                   See   "Description   of  The  Mortgage  Pool"
                                   herein.

                                   No Mortgage Loan  identified for inclusion in
                                   Group II as of the Closing  Date will have an
                                   original   Principal  Balance  in  excess  of
                                   $___________.

                                   Approximately  11.75%,   10.87%,  10.28%  and
                                   10.21%  of the  Group  II  Mortgage  Loans by
                                   Principal  Balance as of the Cut-off Date are
                                   secured by  Mortgaged  Properties  located in
                                   Maryland,  Ohio,  Massachusetts and Illinois,
                                   respectively.    See   "Risk    Factors-Risks
                                   Associated with Geographic  Concentration  of
                                   Mortgaged Properties" herein.

Optional Redemption..............  The Notes may be redeemed, in full but not in
                                   part,  at the option of the  Servicer  or, if
                                   not  exercised,  at the  option  of the  Note
                                   Insurer  on or after the first  Payment  Date
                                   (such date, the "Initial Redemption Date") on
                                   which the Aggregate  Principal Balance of the
                                   Mortgage  Loans  in  the  Mortgage  Pool  has
                                   declined  to less  than 10% of the  Aggregate
                                   Principal Balance of the Mortgage Loans as of
                                   the Cut-off  Date.  See  "Description  of the
                                   Notes-Redemption of Notes" herein.

Termination of  Mortgage Pool....  Following the first Payment Date on which the
                                   Aggregate  Principal  Balance of the Mortgage
                                   Loans of both  Groups is less than 20% of the
                                   Aggregate  Principal  Balance of the Mortgage
                                   Loans as of the Cut-off  Date,  the Indenture
                                   Trustee   will   be   required   to   solicit
                                   competitive  bids  for  the  purchase  of the
                                   Mortgage Loans for fair market value.  In the
                                   event that  satisfactory bids are received as
                                   described  below,  the  proceeds of such sale
                                   shall be used to redeem the Notes in full and
                                   any  excess  shall  be paid  to the  Residual
                                   Holder(s)  on  the   immediately   succeeding
                                   Payment  Date.   If  the  Indenture   Trustee
                                   receives   bids  from  no  fewer  than  three
                                   prospective   purchasers   considered  to  be
                                   competitive participants in the mortgage loan
                                   market and the  highest  bid is not less than
                                   the fair market value of the  Mortgage  Loans
                                   and would  equal or  exceed  the  amount  set
                                   forth in the immediately succeeding sentence,
                                   the  Indenture  Trustee  will sell and assign
                                   such Mortgage  Loans without  recourse to the
                                   highest  bidder and will  redeem the Notes on
                                   the immediately  succeeding Payment Date. For
                                   the Indenture Trustee to consummate the sale,
                                   the bid must be with respect to each Group at
                                   least equal to an amount,  which,  when added
                                   to  Available  Funds for the related  Payment
                                   Date with respect to each Group,  would equal
                                   the  sum,  without  duplication,  of (i)  the
                                   accrued interest then due on the Notes in the
                                   related Group on such Payment Date,  (ii) the
                                   aggregate  Note Balance in the related  Group
                                   as of such Payment Date,  (iii) the aggregate
                                   of all  Insured  Payments  made  by the  Note
                                   Insurer  to the  Noteholders  in the  related
                                   Group  remaining   unreimbursed  as  of  such
                                   Payment  Date,  and 

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


                                      S-11
<PAGE>

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

                                   any amounts  owing to the Note Insurer  under
                                   the  agreement  governing the issuance of the
                                   Insurance  Policy,   plus  interest  on  such
                                   amount calculated at the Late Payment Rate as
                                   set forth in agreement governing the issuance
                                   of the Insurance Policy, (iv) any accrued and
                                   unpaid   Servicing  Fees  and  any  Servicing
                                   Advances or any Monthly  Advances  previously
                                   made by the Servicer to the related Group and
                                   remaining  unreimbursed  as of  such  Payment
                                   Date  and (v) any  accrued  and  unpaid  fees
                                   owing to the  Indenture  Trustee or the Owner
                                   Trustee  as of  such  Payment  Date.  If such
                                   conditions are not met, the Indenture Trustee
                                   will not  consummate  such sale. In addition,
                                   the   Indenture   Trustee   will  decline  to
                                   consummate  such sale  unless it  receives an
                                   opinion  of  counsel  that such sale will not
                                   give rise to any adverse tax  consequences to
                                   the Issuer or the  Noteholders  or  adversely
                                   affect the  opinion of Tax  Counsel  that the
                                   Notes  will  evidence   indebtedness  of  the
                                   Issuer under the Code. In the event such sale
                                   is not  consummated  in  accordance  with the
                                   foregoing,   the   Indenture   Trustee   will
                                   continue  to  solicit   further   bids  on  a
                                   quarterly  basis  for  the  purchase  of such
                                   assets upon the terms  described  above.  See
                                   "Description of the  Notes-Redemption  of the
                                   Notes" herein.

Certain Federal Income Tax
Consequences.....................  In the  opinion of Tax  Counsel  (as  defined
                                   herein) for Federal income tax purposes,  the
                                   Notes  will  be  characterized  as  debt  and
                                   neither the Issuer nor either  Mortgage  Loan
                                   Group will be characterized as an association
                                   (or a publicly traded partnership) taxable as
                                   a corporation or as a taxable  mortgage pool.
                                   Each Noteholder, by the acceptance of a Note,
                                   will agree to treat the Notes as indebtedness
                                   for Federal income tax purposes. See "Certain
                                   Federal Income Tax  Consequences"  herein and
                                   "Certain Federal Income Tax  Consequences" in
                                   the  Prospectus  for  additional  information
                                   concerning the  application of Federal income
                                   tax laws to the Trust and the Notes.

ERISA Considerations.............  Subject to the considerations discussed under
                                   "ERISA  Considerations"  herein  and  in  the
                                   Prospectus,  the  Notes may be  acquired  and
                                   held by  employee  benefit  plans  and  other
                                   retirement plans and arrangements  subject to
                                   the  provisions  of the  Employee  Retirement
                                   Income  Security  Act  of  1974,  as  amended
                                   ("ERISA"), or Section 4975 of the Code (each,
                                   a "Plan"). The Issuer believes that the Notes
                                   will be treated as debt  obligations  without
                                   significant  equity  features for purposes of
                                   regulations  of the  Department  of Labor set
                                   forth in 29 C.F.R.ss.  2510.3-101  (the "Plan
                                   Asset Regulations"). Accordingly, a Plan that
                                   acquires  a Note  should  not be  treated  as
                                   having  acquired  a  direct  interest  in the
                                   assets of the Issuer for purposes of the Plan
                                   Asset Regulations. However, even if the Notes
                                   are treated as debt for  purposes of the Plan
                                   Asset Regulations, the acquisition or holding
                                   of the Notes by or on behalf of a Plan  still
                                   could  be   considered  to  give  rise  to  a
                                   prohibited    transaction    under    certain
                                   circumstances.   By  purchasing  a  Note,  an
                                   investor  will be deemed to represent  either
                                   (i) that it is not a Plan  and is not  acting
                                   on behalf of a 

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


                                      S-12
<PAGE>

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

                                   Plan or  investing  the  assets  of a Plan or
                                   (ii) that its  purchase and holding of a Note
                                   will be  covered  by a  Department  of  Labor
                                   Prohibited  Transaction Class Exemption.  See
                                   "ERISA Considerations" herein.

Legal Investment
Considerations...................  The  Notes  will  not  constitute   "mortgage
                                   related   securities"  for  purposes  of  the
                                   Secondary  Mortgage Market Enhancement Act of
                                   1984 ("SMMEA"). Institutions whose activities
                                   are  subject  to review by  federal  or state
                                   regulatory  authorities  may be or may become
                                   subject   to   restrictions,   which  may  be
                                   retroactively   imposed  by  such  regulatory
                                   authorities,   on  the   investment  by  such
                                   institutions  in  certain  forms of  mortgage
                                   related  securities.  See  "Legal  Investment
                                   Matters" herein and in the Prospectus.

Rating...........................  It is a  condition  to  the  issuance  of the
                                   Notes   that  they  be  rated   "______"   by
                                   ________________________    and    "___"   by
                                   ______________________,    a   Division    of
                                   ______________   ("S&P"  and,  together  with
                                   Moody's,  the "Rating Agencies").  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 Agency.  See "Rating of the
                                   Notes" herein.

Risk Factors.....................  For a  discussion  of  certain  factors  that
                                   should be considered by prospective investors
                                   in the  Notes,  including  certain  yield and
                                   prepayment  risks,  see "Risk Factors" herein
                                   and in the Prospectus.

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


                                      S-13
<PAGE>

                                  RISK FACTORS

      Prospective  investors in the Notes should  consider  the  following  risk
factors  (as  well  as  the  factors  set  forth  under  "Risk  Factors"  in the
Prospectus)  in  connection  with the  purchase  of the Notes.  Any  statistical
information  presented below is based upon the  characteristics  of the Mortgage
Loans as of the Cut-off Date.

Risks Associated with Underwriting Standards

      The Mortgage Loans have been originated using underwriting  standards that
are less stringent  than the  underwriting  standards  applied by other mortgage
loan  purchase  programs  such as those run by Fannie Mae or by Freddie Mac. For
example,  the Mortgage Loans may have been made to mortgagors  having  imperfect
credit  histories,   ranging  from  minor  delinquencies  to  bankruptcies,   or
mortgagors with higher ratios of monthly  mortgage  payments to income or higher
ratios  of  total  monthly  credit  payments  to  income.  As a  result  of  the
underwriting  standards,  the Mortgage  Loans are likely to experience  rates of
delinquency,  foreclosure  and  bankruptcy  that  are  higher,  and  that may be
substantially higher, than those experienced by mortgage loans underwritten in a
more traditional manner.  Approximately  0.755% of the Group I Mortgage Loans by
Principal  Balance and  approximately  1.019% of the Group II Mortgage  Loans by
Principal  Balance as of the Cut-off Date were more than 30 days,  but less than
60 days,  past due as of the Cut-off  Date. In addition,  because  approximately
20.674% of the Group I Mortgage  Loans by  Principal  Balance and  approximately
19.557% of the Group II Mortgage  Loans by  Principal  Balance as of the Cut-off
Date have a first  scheduled  monthly  payment  due date  occurring  on or after
[__________ ] 2, ___, it is not possible for such  Mortgage  Loans to have had a
scheduled monthly payment past due as of the Cut-off Date.  Substantially all of
the Mortgage Loans were  originated or acquired within the last three months and
are  not  very  seasoned.  Accordingly,  there  can  be no  assurance  as to the
likelihood of default by the mortgagors or as to the likelihood of  delinquency.
See  "Description  of  the  Mortgage  Pool-Mortgage  Loan  Characteristics"  and
"-Underwriting  Standards" herein. The Mortgage Loans with higher  Loan-to-Value
Ratios or Combined Loan-to-Value Ratios may also present a greater risk of loss.
Approximately 24.300% of the Group I Mortgage Loans and approximately 25.739% of
the Group II  Mortgage  Loans,  in each  case,  by  Principal  Balance as of the
Cut-off  Date,  have Combined  Loan-to-Value  Ratios and  Loan-to-Value  Ratios,
respectively,  at  origination in excess of 80%. None of the Mortgage Loans will
be insured by a primary mortgage insurance policy.

      No assurance can be given that the values of the Mortgaged Properties will
not decline from those on the dates the related  Mortgage Loans were  originated
and any such decline could render the  information set forth herein with respect
to the  Combined  Loan-to-Value  Ratios  of such  Mortgage  Loans an  unreliable
measure of security for the related debt. If the residential  real estate market
should   experience  an  overall  decline  in  property  values  such  that  the
outstanding  Principal Balances of the Mortgage Loans become equal to or greater
than the values of such Mortgaged Properties,  the actual rate of delinquencies,
foreclosures and losses on the related Mortgage Loans could be higher than those
now generally  experienced in the mortgage lending industry.  Even assuming that
the  Mortgaged  Properties  provide  adequate  security for the Mortgage  Loans,
substantial  delays could be encountered in connection  with the foreclosure and
liquidation of defaulted Mortgage Loans and corresponding  delays in the receipt
of related proceeds by Noteholders  could occur. In the event that any Mortgaged
Properties fail to provide adequate security for the related Mortgage Loans, any
resulting  losses will be covered by funds made available  through  operation of
the overcollateralization feature described herein, or, if necessary, by amounts
paid  under the  Insurance  Policy to the  extent  of Note  Interest  due to the
Noteholders   on   the   related   Payment   Date   and   the   amount   of  any
Overcollateralization   Deficit  with  respect  to  such   Payment   Date.   See
"Description  of the Mortgage  Pool" and  "Servicing  of the Mortgage  Loans-The
Servicing Agreement-Realization upon Defaulted Mortgage Loans" herein.

Origination Risks; Seller's Reliance on Brokers and Correspondents

      The Seller  depends  largely on  independent  mortgage  brokers  and, to a
lesser extent, on correspondent  lenders,  for its originations and purchases of
mortgage loans,  including the Mortgage Loans. All brokers and correspondents in
the  Seller's  network  must  undergo  an  approval  process  and enter  into an
agreement with the Seller pursuant to which the broker or  correspondent  agrees
to comply with the Seller's eligibility and origination requirements. The Seller
underwrites all loans it funds through brokers and  re-underwrites  all loans it
purchases through correspondents, and regularly reviews the performance of loans
originated  or  purchased  through its brokers  and  correspondents.  The Seller
undertakes  pre-closing and post-closing  quality control  procedures  involving


                                      S-14
<PAGE>

random  samples  of loans to  confirm  that the loans are being  originated  and
underwritten in accordance with the Seller's  guidelines  (subject to exceptions
approved by the Seller prior to loan funding).

      The Seller has no reason to believe that any of the files for the Mortgage
Loans  included in the Mortgage Pool include  defective  appraisals or falsified
credit  documents  although no assurance can be given that a mortgagor,  broker,
correspondent or appraiser has not submitted defective or falsified documents.

Risks due to Nature of Collateral

      Because the Group I Mortgage  Loans are secured in certain cases by second
liens that are  subordinate to the rights of the mortgagee or beneficiary  under
the related first mortgage or deed of trust,  the proceeds from any liquidation,
insurance  or  condemnation   proceedings  will  be  available  to  satisfy  the
outstanding  balance of such a second  Mortgage Loan only to the extent that the
claims of such senior  mortgagee  or  beneficiary  have been  satisfied in full,
including any related foreclosure costs. In addition, a junior mortgagee may not
foreclose  on the  property  securing  a second  mortgage  unless it  forecloses
subject to the  senior  mortgage,  in which  case it must  either pay the entire
amount due on the senior  mortgage  to the senior  mortgagee  at or prior to the
foreclosure  sale or undertake  the  obligation  to make  payments on the senior
mortgage  in the event the  mortgagor  is in default  thereunder.  In  servicing
second  mortgages in its portfolio,  it is generally the Servicer's  practice to
satisfy the senior mortgage at or prior to the foreclosure sale. The Issuer will
have no source of funds to satisfy the senior  mortgage or make  payments due to
the senior mortgagee.

      Even assuming that a Mortgaged Property provides adequate security for the
related  Mortgage  Loan,  substantial  delays could be encountered in connection
with the  liquidation  of a  Mortgage  Loan that is  delinquent,  and  resulting
shortfalls in distributions  to Noteholders  could occur.  Liquidation  expenses
(such as legal  fees,  real  estate  taxes,  and  maintenance  and  preservation
expenses) will reduce the proceeds payable to Noteholders and thereby reduce the
security for the Mortgage Loans. The Combined  Loan-to-Value Ratio for the Group
I Mortgage Loans ranged from 14.660% to 125.130% as of the Cut-off Date,  with a
weighted  average  of  77.602%  and the  Loan-to-Value  Ratio  for the  Group II
Mortgage  Loans  ranged from 39.060% to 90.000% as of the Cut-off  Date,  with a
weighted average of 77.805% (based on Cut-off Date Principal Balances).

      Approximately 14.94% of the Group I Mortgage Loans by Principal Balance as
of the  Cut-off  Date and none of the Group II  Mortgage  Loans are  secured  by
second  mortgages or deeds of trust.  Mortgage Loans secured by second mortgages
are  entitled  to proceeds  that  remain from the sale of the related  Mortgaged
Property after any related senior  mortgage loan and prior  statutory liens have
been satisfied. In the event that such proceeds are insufficient to satisfy such
loans and  prior  liens in the  aggregate,  the  Issuer  and,  accordingly,  the
Noteholders, will bear (i) the risk of delay in distributions while a deficiency
judgment  against  the  borrower  is  sought  and  (ii)  the risk of loss if the
deficiency  judgment  cannot be obtained or is not realized  upon.  See "Certain
Legal Aspects of the Mortgage Loans and Contracts" in the Prospectus.

Risk Associated with Higher Default Rates for Mortgage Loans with 
Balloon Payments

      Approximately  38.02% of the Group I Mortgage  Loans by Principal  Balance
and approximately  46.46% of the Group II Mortgage Loans by Principal Balance as
of the Cut-off  Date are loans that  provide for the payment of the  outstanding
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 Seller 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. In addition,  the ability
of a borrower to repay a Balloon Loan at maturity frequently will depend on such
borrower's  ability to refinance  the related  Mortgage  Loan.  The ability of a
borrower  to  refinance  such a Mortgage  Loan will be  affected by a variety of
factors,  including the level of available mortgage rates at the time, the value
of the  related  Mortgaged  


                                      S-15
<PAGE>

Property, the borrower's equity in the related Mortgaged Property, the financial
condition of the  borrower  and general  economic  conditions  at the time.  The
inability of a borrower to refinance a Balloon Loan may result in  delinquencies
or defaults.  See "Risk Factors - Risk of Losses  Associated with Balloon Loans"
in the Prospectus.

Risks Associated with Geographic Concentration of Mortgaged Properties

      Approximately ______________________________ of the Group I Mortgage Loans
are       secured      by       Mortgaged       Properties       located      in
____________________________________,  respectively,  and approximately  11.75%,
10.87%,  10.28%  and  10.21%  of the Group II  Mortgage  Loans  are  secured  by
Mortgaged   Properties  located  in   _________________________________________,
respectively.  In general,  declines in the  residential  real estate markets in
such states may adversely affect the values of the Mortgaged Properties securing
such Mortgage Loans such that the Aggregate  Principal  Balance of such Mortgage
Loans will equal or exceed the value of such Mortgaged Properties.  In addition,
adverse  economic  conditions  in such states  (which may or may not affect real
property  values)  may affect  the timely  payment  by  borrowers  of  scheduled
payments of principal and interest on such Mortgage Loans and, accordingly,  the
actual rates of  delinquencies,  foreclosures  and losses on such Mortgage Loans
could be  higher  than  those  currently  experienced  in the  mortgage  lending
industry in general.

Limited Historical Servicing Experience of the Servicer

      The Servicer  commenced its  servicing  activities  for mortgage  loans in
________________.  As  a  result,  the  Servicer  has  limited  historical  data
available regarding loan performance. Consequently, the Servicer has been unable
to develop meaningful  statistics relating to the historical  performance of the
mortgage loans in its servicing  portfolio.  As a result,  it is unknown how the
Servicer's  mortgage loan portfolio  will perform  relative to the portfolios of
other mortgage lenders and servicers. Therefore, no assurance can be given as to
the level of losses and delinquencies that the Mortgage Loans will experience

Risks Associated with Prepayment of the Mortgage Loans

      The Mortgage Loans may be prepaid by the related mortgagors in whole or in
part, at any time.  However,  approximately 33% of the Group I Mortgage Loans by
Principal  Balance  and  approximately  31% of the  Group II  Mortgage  Loans by
Principal  Balance  as of the  Cut-off  Date  require  the  payment  of a fee in
connection  with certain  prepayments,  which may  discourage  prepayments.  The
Mortgage  Loans  generally are not assumable and the Mortgage  Loans will be due
and payable in full upon the sale of the related  Mortgaged  Property,  in which
case the Servicer  generally will be required to enforce any due-on-sale  clause
contained  in any  Mortgage  Note or  mortgage,  to the extent  permitted  under
applicable  law and  governmental  regulations.  The rate of  prepayments of the
Mortgage  Loans  cannot be  predicted  and may be affected by a wide  variety of
general  economic,  social,  competitive and other factors,  including state and
federal income tax policies,  interest  rates,  the  availability of alternative
financing and homeowner mobility. Therefore, no assurance can be given as to the
level of  prepayments  that the  Mortgage  Loans will  experience.  See "Certain
Prepayment  and Yield  Considerations"  herein and "Certain Legal Aspects of the
Mortgage  Assets  --  The  Mortgage  Loans  --  "Due-on-Sale"  Clauses"  in  the
Prospectus.

      The average  life of the Notes,  and, if  purchased at other than par, the
yields realized by Noteholders will be sensitive to levels of payment, including
prepayments,  on the Mortgage Loans. In general, the yield on Notes purchased at
a premium  from the  outstanding  principal  amount  thereof  will be  adversely
affected by a higher than  anticipated  level of  prepayments  and enhanced by a
lower than  anticipated  level.  Conversely,  the yield on Notes  purchased at a
discount from the  outstanding  principal  amount  thereof will be enhanced by a
higher than anticipated  level of prepayments and adversely  affected by a lower
than  anticipated  level.  See  "Certain  Prepayment  and Yield  Considerations"
herein.

Credit Enhancement Does Not Apply to Prepayment Risk

      In general,  the protection afforded by the Insurance Policy is protection
for credit risk and not for  prepayment  risk. A claim may not be made under the
Insurance  Policy, in an attempt to guarantee or insure that any particular rate
of  prepayment is  experienced  by the Trust  Estate.  See "The Note  Insurance"
herein.


                                      S-16
<PAGE>

Yield Considerations Relating to Excess Cash

      In  respect  of a Group,  Excess  Cash  will be paid in  reduction  of the
related  Note  Balance on each  Payment  Date to the extent the then  applicable
Required  Overcollateralization Amount exceeds the related Overcollateralization
Amount on such Payment Date. If purchased at a premium or a discount,  the yield
to maturity on a Note will be affected by the rate at which  Excess Cash is paid
to Noteholders in the related Group in reduction of the related Note Balance. If
the actual rate of such Excess Cash payments is slower than the rate anticipated
by an investor  who  purchases a Note at a  discount,  the actual  yield to such
investor will be lower than such  investor's  anticipated  yield.  If the actual
rate of such Excess Cash  payments  is faster  than the rate  anticipated  by an
investor who  purchases a Note at a premium,  the actual yield to such  investor
will be lower than such investor's  anticipated yield. The amount of Excess Cash
in respect of a Group on any Payment Date will be affected by the actual  amount
of interest  received,  collected  or  recovered  or advanced by the Servicer in
respect of the Mortgage Loans of the related Group during the related Collection
Period and such amount will be influenced by changes in the weighted  average of
the Mortgage Rates resulting from prepayments and liquidations of Mortgage Loans
in the related Group. The amount of Excess Cash payments applied in reduction of
the  related  Note  Balance  on each  Payment  Date  will be  based  on the then
applicable Required Overcollateralization Amount, which may increase or decrease
during the period the related Notes in the related Group remain outstanding. The
Indenture generally provides that the Required Overcollateralization Amount may,
over time,  decrease or increase,  subject to certain floors,  caps and triggers
including triggers that allow the related Required  Overcollateralization Amount
to  decrease or "step down"  based on the  performance  on the related  Mortgage
Loans with respect to certain delinquency rate tests specified in the Indenture.
Any  increase  in the  Required  Overcollateralization  Amount  may result in an
accelerated  rate  of  amortization  of the  related  Notes  until  the  related
Overcollateralization  Amount equals such Required  Overcollateralization Amount
and any  decrease  in a Required  Overcollateralization  Amount will result in a
decelerated  rate  of  amortization  of the  related  Notes  until  the  related
Overcollateralization Amount equals such Required  Overcollateralization Amount.
See "Certain Prepayment and Yield Considerations" herein.

Notes are Non-Recourse Obligations

      The Notes will be non-recourse  obligations  solely of the Issuer and will
not  represent  an  obligation  of or interest in the Company,  the Seller,  the
Servicer,  the  Owner  Trustee,  the  Depositor,   the  Indenture  Trustee,  the
Depositor,  the Note Insurer or any of their  respective  affiliates,  except as
described  herein.  Neither  the  Notes  nor the  Mortgage  Loans are or will be
guaranteed or insured by any governmental agency or  instrumentality,  or by the
Company,  the Seller,  the  Servicer,  the Owner  Trustee,  the  Depositor,  the
Indenture Trustee or any of their respective  affiliates.  The Notes are covered
by the Insurance  Policy,  as and to the extent described under the caption "The
Note  Insurance-The  Insurance Policy" herein.  The assets included in the Trust
Estate  and  payments  under the  Insurance  Policy  will be the sole  source of
payments on the Notes, and there will be no recourse to the Issuer, the Company,
the Seller,  the  Servicer,  the Owner  Trustee,  the  Depositor,  the Indenture
Trustee or any of their respective affiliates, or any other entity, in the event
that such assets or payments are  insufficient or otherwise  unavailable to make
all payments provided for under the Notes.

Book-Entry Registration

      Issuance of the Notes in  book-entry  form may reduce the liquidity of the
Notes in the  secondary  trading  market  because  investors may be unwilling to
purchase Notes for which they cannot obtain physical certificates.

      Because transactions in the Notes can be effected only through DTC, Cedel,
Euroclear, participating organizations, indirect participants and certain banks,
the ability of a Beneficial  Owner to pledge a Note to persons or entities  that
do not participate in the DTC, Cedel or Euroclear  system,  or otherwise to take
actions  in  respect  of such  Note,  may be  limited  due to lack of a physical
certificate representing such Note.

      Beneficial  Owners may experience  some delay in their receipt of payments
of  interest  of and  principal  on the  Notes  because  such  payments  will be
forwarded by the  Indenture  Trustee to DTC and DTC will credit such payments to
the  accounts  of its  Participants,  which will  thereafter  credit them to the
accounts of Beneficial  Owners either  directly or indirectly  through  indirect
participants.  See  "Description  of the Notes-  Book-  Entry  Registration  and
Definitive  Notes"  herein;  "ANNEX  A:  Global  Clearance,  Settlement  and Tax
Documentation  Procedures"  


                                      S-17
<PAGE>

hereto and  "Description  of the  Securities--Form  of Securities;  Transfer and
Exchange" and "--Book Entry Registration" in the Prospectus.


                            DESCRIPTION OF THE NOTES

      The Notes will be issued  pursuant  to the  Indenture.  The  summaries  of
certain  provisions  of the Indenture set forth below and under the caption "The
Indenture"  in the  Prospectus,  while  complete  in material  respects,  do not
purport to be exhaustive. For more details regarding the terms of the Indenture,
prospective  investors in the Notes are advised to review the Indenture,  a copy
of which the Seller will provide (without  exhibits) without charge upon written
request addressed to the Seller at Middlesex  Corporate Center,  11th Floor, 213
Court Street, Middletown, Connecticut 06457 (telephone number: (860) 344-5700).

General

      The Notes will be secured by the Trust  Estate  created by the  Indenture.
The Notes represent non-recourse  obligations of the Issuer, and proceeds of the
assets in the Trust Estate and payments under the Insurance Policy, if any, will
be the only  sources of payments on the Notes.  The Notes will not  represent an
interest in or obligation of the Company,  the Servicer,  the Indenture Trustee,
the Owner Trustee,  the Depositor,  the Underwriters,  the Note Insurer,  any of
their  respective  affiliates  or any other  entity,  and will not  represent an
interest in or recourse obligation of the Issuer.

      The assets of the Trust  Estate  will  consist of (i) the  Mortgage  Pool,
which  consists of two Groups of fixed rate mortgage  loans secured by first and
second lien mortgages or deeds of trust,  in the case of Group I, and first lien
mortgages  or  deeds  of  trust,  in the  case of  Group  II,  on the  Mortgaged
Properties,  and  including  the related  Mortgage  Notes;  (ii) all payments in
respect  of  principal  and  interest  on the  Mortgage  Loans  (other  than any
principal  or interest  payments  due thereon on or prior to the Cut-off  Date);
(iii) security interests in the Mortgaged  Properties;  (iv) the Issuer's rights
under the Sale  Agreement  and the  Servicing  Agreement;  and (v) certain other
property.

         All payments on the Notes will be made by or on behalf of the Indenture
Trustee to each  Noteholder of record on the Record Date for the related Payment
Date.  Payments on Notes issued in book-entry  form will be made by or on behalf
of the Indenture  Trustee to DTC. Payments on Definitive Notes generally will be
made either (i) by check mailed to the address of each  Noteholder as it appears
in the register  maintained by the Indenture Trustee or (ii) by wire transfer of
immediately  available funds to the account of a Noteholder,  if such Noteholder
(a) is the  registered  holder of Definitive  Notes having an initial  principal
amount of at least  $___________ and (b) has provided the Indenture Trustee with
wiring instructions in writing five days prior to the related Record Date or has
provided the Indenture  Trustee with such  instructions for any previous Payment
Date.  A fee  may be  charged  by  the  Indenture  Trustee  to a  Noteholder  of
Definitive  Notes for any payment  made by wire  transfer.  Notwithstanding  the
above,  the final payment in redemption of any Definitive Note will be made only
upon  presentation and surrender of such Definitive Note at the office or agency
designated by the Indenture Trustee for that purpose.

      The  Notes  will be  issued  in  denominations  of not  less  than  $1,000
principal amount and in integral dollar multiples thereof, with the exception of
one Note which may be issued in a lesser amount.

Book-Entry Registration and Definitive Notes

      The Notes  initially will be Book-Entry  Notes (the  "Book-Entry  Notes").
Beneficial  Owners will hold such Notes  through DTC, in the United  States,  or
Cedel or Euroclear,  in Europe,  if they are  participants  of such systems,  or
indirectly  through  organizations  that are  participants in such systems.  The
Book-Entry  Notes  initially  will be  registered in the name of Cede & Co., the
nominee of DTC.  Cedel and  Euroclear  will hold omnibus  positions on behalf of
Cedel Participants and Euroclear Participants,  respectively, through customers'
securities  accounts  in  Cedel's  and  Euroclear's  names on the books of their
respective  depositaries  which in turn will hold such  positions in  customers'
securities  accounts in the  depositaries'  names on the books of DTC.  Citibank
N.A.  ("Citibank")  will act as depositary for Cedel,  and Morgan Guaranty Trust
Company of New York  ("Morgan")  will act as depositary for Euroclear  (Citibank
and Morgan,  in such  capacities,  individually  the "Relevant  Depositary"  and
collectively, the 


                                      S-18
<PAGE>

"European  Depositaries").  Except as  described  below,  no person  acquiring a
Book-Entry Note will be entitled to receive a Definitive Note.  Unless and until
Definitive Notes are issued,  it is anticipated that the only  "Noteholder" will
be Cede & Co., as nominee of DTC or Citibank or Morgan, as nominees of Cedel and
Euroclear, respectively.  Beneficial Owners will not be Noteholders as that term
is used in the  Indenture.  Beneficial  Owners are  permitted to exercise  their
rights only indirectly  through DTC and its  Participants  (including  Cedel and
Euroclear).

      The  beneficial  ownership  of a  Book-Entry  Note will be recorded on the
records of the brokerage  firm,  bank,  thrift  institution  or other  financial
intermediary  (each, a "Financial  Intermediary")  that maintains the Beneficial
Owner's  account  for  such  purpose.  In  turn,  the  Financial  Intermediary's
ownership of such  Book-Entry Note will be recorded on the records of DTC (or of
a participating  firm that acts as agent for the Financial  Intermediary,  whose
interest  will in turn be  recorded  on the  records of DTC,  if the  Beneficial
Owner's Financial  Intermediary is not a Participant and on the records of Cedel
or Euroclear, as appropriate).

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

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

      Because of time zone differences,  credits of securities received in Cedel
or Euroclear as a result of a transaction with a Participant will be made during
subsequent securities settlement processing and dated the business day following
the DTC settlement  date.  Such credits or any  transactions  in such securities
settled  during  such  processing  will be reported  to the  relevant  Euroclear
Participants 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  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. For information
with respect to tax documentation procedures relating to the Notes, see "Certain
Federal  Income  Tax  Consequences--Debt  Securities  Backup  Withholding,"  and
"--Foreign Investors" in the Prospectus and "--Information  Reporting and Backup
Withholding"  in "ANNEX A: Global  Clearance,  Settlement and Tax  Documentation
Procedures--Certain U.S. Federal Income Tax Documentation Requirements" hereto.

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

      Cross-market  transfers  between  persons  holding  directly or indirectly
through  DTC,  on the  one  hand,  and  directly  or  indirectly  through  Cedel
Participants or Euroclear Participants, on the other, will be effected in DTC in
accordance  with DTC  Rules on  behalf of the  relevant  European  international
clearing  system  by  the  Relevant  Depositary;   however,   such  cross-market
transactions  will require  delivery of  instructions  to the relevant  European
international  clearing system by the  counterparty in such system in accordance
with its rules and procedures  and within its  established  deadlines  (European
time).  The  relevant  European  international  clearing  system  will,  if  the
transaction  meets its  settlement  requirements,  deliver  instructions  to the
Relevant  Depositary to take action to effect 


                                      S-19
<PAGE>

final settlement on its behalf by delivering or receiving securities in DTC, and
making or receiving  payment in accordance  with normal  procedures for same day
funds   settlement   applicable  to  DTC.  Cedel   Participants   and  Euroclear
Participants may not deliver instructions directly to the European Depositaries.

      DTC, which is a New York-chartered limited purpose trust company, performs
services for its  participants  ("Participants"),  some of which  (and/or  their
representatives)  own DTC.  In  accordance  with its normal  procedures,  DTC is
expected to record the  positions  held by each  Participant  in the  Book-Entry
Notes,  whether held for its own account or as a nominee for another person.  In
general,  beneficial ownership of Book-Entry Notes will be subject to the rules,
regulations and procedures  governing DTC and its Participants as in effect from
time to time.

      Cedel is  incorporated  under  the laws of  Luxembourg  as a  professional
depository.  Cedel holds securities for its 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  depositary,  Cedel is subject to regulation by the
Luxembourg  Monetary  Institute.  Cedel  Participants  are recognized  financial
institutions around the world,  including  underwriters,  securities brokers and
dealers,  banks,  trust  companies,  clearing  corporations  and  certain  other
organizations.  Indirect  access to Cedel is also  available to others,  such as
banks,  brokers,  dealers and trust  companies  that clear through or maintain a
custodial relationship with a Cedel Participant, either directly or indirectly.

      Euroclear  was  created in 1968 to hold  securities  for its  participants
("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 be settled  through  Euroclear in any of 32 currencies,
including  United States  Dollars.  Euroclear  provides  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  [__________ ]
that 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 (the
"Federal Reserve Board") and the New York State Banking  Department,  as well as
the Belgian Banking Commission.

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

      Payments on the Book-Entry  Notes will be made on each Payment Date by the
Indenture  Trustee to DTC. DTC will be  responsible  for crediting the amount of
such payments to the accounts of the applicable  Participants in accordance with
DTC's normal  procedures.  Each  Participant  will be responsible for disbursing
such payments to the Beneficial  Owners that it represents and to each Financial
Intermediary for which it acts as agent.  Each such Financial  Intermediary will
be responsible for disbursing funds to the Beneficial Owners that it represents.


                                      S-20
<PAGE>

      Under a book-entry format,  Beneficial Owners may experience some delay in
their  receipt of  payments  because  such  payments  will be  forwarded  by the
Indenture  Trustee to Cede & Co.  Payments  with  respect to Notes held  through
Cedel or Euroclear  will be credited to the cash accounts of Cedel  Participants
or Euroclear  Participants  in accordance  with the relevant  system's rules and
procedures,  to the extent  received by the Relevant  Depositary.  Such payments
will be subject to tax reporting in accordance  with relevant  United States tax
laws  and  regulations.  See  "Certain  Federal  Income  Tax  Consequences--Debt
Securities," "--Backup Withholding," and "--Foreign Investors" in the Prospectus
and  "--Information  Reporting  and  Backup  Withholding"  in "ANNEX  A:  Global
Clearance,  Settlement and Tax  Documentation  Procedures--Certain  U.S. Federal
Income Tax Documentation Requirements" hereto. Because DTC has indicated that it
will act only on behalf of Financial  Intermediaries,  the ability of Beneficial
Owners to pledge Book-Entry Notes to persons or entities that do not participate
in the depository system or otherwise take actions in respect of such Book-Entry
Notes may be limited due to the lack of physical certificates  representing such
Book-Entry  Notes. In addition,  issuance of the Book-Entry  Notes in book-entry
form may reduce the  liquidity  of such Notes in the  secondary  market  because
certain  potential  investors may be unwilling to purchase  Notes for which they
cannot obtain physical certificates.

      The monthly and annual  statements  with respect to the Mortgage Loans and
the Notes as described under "--Reports to Noteholders"  herein will be provided
by the Indenture Trustee to Cede & Co., as nominee of DTC and a Noteholder,  and
may be made  available  by such entity to  Beneficial  Owners upon  request,  in
accordance  with the Rules,  and to the  Financial  Intermediaries  to whose DTC
accounts the related Book-Entry Notes are credited.

      DTC has advised the Indenture  Trustee that,  unless and until  Definitive
Notes are issued, DTC will take any action permitted to be taken by a Noteholder
under  the  Indenture   only  at  the   direction  of  one  or  more   Financial
Intermediaries  to whose DTC accounts the Book-Entry Notes are credited,  to the
extent that such actions are taken on behalf of Financial  Intermediaries  whose
holdings include such Book-Entry Notes. Cedel or the Euroclear Operator,  as the
case may be, will take any other  action  permitted  to be taken by a Noteholder
under the Indenture on behalf of a Cedel  Participant  or Euroclear  Participant
only in accordance  with its relevant  rules and  procedures  and subject to the
ability of the Relevant  Depositary to effect such actions on its behalf through
DTC. DTC may take actions,  at the direction of the related  Participants,  with
respect to some Notes that  conflict  with  actions  taken with respect to other
Notes.

      Definitive  Notes will be issued in registered form to Beneficial  Owners,
or their nominees, rather than to DTC, only if (i) DTC or the Issuer advises the
Indenture  Trustee in writing that DTC is no longer willing or able to discharge
properly  its  responsibilities  as nominee and  depositary  with respect to the
Notes and the Issuer or the  Indenture  Trustee is unable to locate a  qualified
successor, (ii) the Issuer, at its option, advises the Indenture Trustee that it
elects to terminate  the  book-entry  system  through DTC, or (iii) after a Note
Event of Default under the Indenture,  the Beneficial  Owners  representing  not
less than 51% of the Note Balance of the  Book-Entry  Notes advise the Indenture
Trustee and DTC that the book-entry system is no longer in the best interests of
such Beneficial Owners.  Upon issuance of Definitive Notes to Beneficial Owners,
such Notes will be  transferable  directly (and not  exclusively on a book-entry
basis) and registered holders will deal directly with the Indenture Trustee with
respect  to  transfers,   notices  and  payments.   See   "Description   of  the
Securities--General" in the Prospectus.

      Upon the  occurrence  of any of the events  described  in the  immediately
preceding  paragraph,  the  Indenture  Trustee  will be required to use its best
efforts to notify all Beneficial  Owners of the occurrence of such event and the
availability  through DTC of  Definitive  Notes.  Upon  surrender  by DTC of the
global  certificates  representing  the Book-Entry  Notes and  instructions  for
re-registration,   the  Indenture   Trustee  will  issue  Definitive  Notes  and
thereafter the Indenture  Trustee will recognize the holders of such  Definitive
Notes as Noteholders under the Indenture.

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


                                      S-21
<PAGE>

Assignment of Mortgage Loans

      The  Mortgage  Loans  were  originated  by the Seller or  acquired  by the
Seller, through its network of brokers and correspondents and retail origination
offices.  On or prior to the date the Notes are  issued,  the Seller will convey
each  Mortgage  Loan to the Depositor who in turn will convey each such Mortgage
Loan to the Issuer.

      At the time of  issuance  of the Notes,  the Issuer will pledge all of its
right, title and interest in and to the Mortgage Loans,  including all principal
and interest due on each such  Mortgage  Loan after the Cut-off  Dates,  without
recourse,  to the Indenture  Trustee pursuant to the Indenture as collateral for
the Notes;  provided,  however,  that the Seller will reserve and retain all its
right,  title and interest in and to principal and interest due on such Mortgage
Loan on or prior to the Cut-off  Date  (whether  or not  received on or prior to
such Cut-off Date), and to prepayments received on or prior to the Cut-off Date.
The Indenture Trustee,  concurrently with such assignment, will authenticate and
deliver the Notes at the  direction of the Issuer in exchange  for,  among other
things, the Mortgage Loans.

      The Indenture will require the Issuer to deliver the Mortgage Loans to the
Indenture  Trustee  or to a  permitted  custodian  designated  by the  Indenture
Trustee,  the related  Mortgage Notes endorsed without recourse to the Indenture
Trustee,  the related  mortgages  or deeds of trust with  evidence of  recording
thereon,  the title policies with respect to the related  Mortgaged  Properties,
all intervening mortgage assignments, if applicable, and certain other documents
relating  to the  Mortgage  Loans (the  "Mortgage  Files").  The Seller  will be
required to cause to be prepared and recorded,  at the expense of the Seller and
within the time period  specified in the  Indenture  (or, if original  recording
information  is  unavailable,  within such later  period as is  permitted by the
Indenture),  assignments  of the  mortgages  from the  Seller  to the  Indenture
Trustee.

      The Indenture  Trustee or a custodian on behalf of the  Indenture  Trustee
will review the Mortgage Files  delivered to it and if any document  required to
be included in any  Mortgage  File is found to be missing or to be  defective in
any  material  respect  and such  defect is not cured  within 60 days  following
notification  thereof to the Issuer,  the  Depositor,  the Note  Insurer and the
Seller by the Indenture Trustee,  the Indenture Trustee will require either that
the related  Mortgage  Loan be removed from the Mortgage Pool or that a Mortgage
Loan conforming to the  requirements of the Indenture (a "Qualified  Replacement
Mortgage") be substituted for the related  Mortgage Loan in the manner described
below.

      In connection  with the transfer of the Mortgage  Loans to the  Depositor,
the Seller will make certain  representations  and warranties as to the accuracy
in all material respects of the information set forth on a schedule  identifying
and  describing  each Mortgage  Loan. In addition,  the Seller will make certain
other  representations and warranties  regarding the Mortgage Loans,  including,
for instance,  that each  Mortgage  Loan,  at its  origination,  complied in all
material  respects  with  applicable  state and  federal  laws,  that each first
mortgage is a valid first priority lien and that each second mortgage is a valid
lien,  that,  as of the Cut-off  Date,  no  Mortgage  Loan will be more than two
payments past due, that each Mortgaged Property consists of a one-to four-family
residential property or unit in a condominium or planned unit development,  that
the Seller had good title to each  Mortgage Loan prior to such transfer and that
the originator was authorized to originate each Mortgage Loan. The rights of the
Depositor  to  enforce  remedies  for  breaches  of  such   representations  and
warranties  in the Sale  Agreement  against  the Seller  will be assigned to the
Indenture Trustee pursuant to the Indenture.

      If  with  respect  to any  Mortgage  Loan  (1) a  defect  in any  document
constituting  a part of the related  Mortgage  File remains  uncured  within the
period  specified  above and materially  and adversely  affects the value of any
such  Mortgage  Loan or  materially  and  adversely  affects the interest of the
Indenture  Trustee therein,  the Noteholders or the Note Insurer or (2) a breach
of any  representation  or warranty made by the Seller relating to such Mortgage
Loan occurs and such breach  materially  and adversely  affects the value of any
such  Mortgage Loan or  materially  and  adversely  affects the interests of the
Indenture  Trustee,  the Noteholders or the Note Insurer therein,  the Indenture
Trustee  will  enforce the  remedies  for such  defects or breaches  against the
Seller by  requiring  the Seller to remove the related  Mortgage  Loan (any such
Mortgage Loan, a "Defective  Mortgage  Loan") from the Trust Estate by remitting
to the  Indenture  Trustee  an amount  equal to the  Principal  Balance  of such
Defective  Mortgage Loan  together  with interest  accruing at the Mortgage Rate
(net of the applicable  Servicing Fee Rate) on such Defective Mortgage Loan from
the date  interest  was last  paid by the  related  mortgagor  to the end of the
Collection  Period  immediately  preceding the related  Deposit  Date,  less any
payments  received  during  the  related  Collection  


                                      S-22
<PAGE>

Period in respect of such  Defective  Mortgage Loan (the "Release  Price").  The
Seller will also have the option, but not the obligation, to substitute for such
Defective  Mortgage Loan a Qualified  Replacement  Mortgage.  Upon delivery of a
Qualified  Replacement  Mortgage  and deposit of certain  amounts in the related
Note Account as set forth in the  Indenture,  or deposit of the Release Price in
the related Note Account (as  hereinafter  defined) and receipt by the Indenture
Trustee and the Note Insurer of written notification of any such substitution or
removal,  as the case may be, the Indenture Trustee shall execute and deliver an
instrument  of transfer or  assignment  necessary  to vest legal and  beneficial
ownership of such Defective  Mortgage Loan  (including any property  acquired in
respect thereof or proceeds of any insurance policy with respect thereto) to the
Seller and release such Defective Mortgage Loan from the Trust Estate.

      The  obligation of the Seller to cure,  remove or substitute  any Mortgage
Loan  as  described  above  will   constitute  the  sole  remedy   available  to
Noteholders, the Note Insurer (with certain exceptions) or the Indenture Trustee
for a Defective Mortgage Loan.

Payments on the Notes

      Payments  on the  Notes  will be made by the  Indenture  Trustee  (in such
capacity,  the "Paying Agent") on each Payment Date, commencing with the Payment
Date in ______________,  to Noteholders as of the Record Date in an amount equal
to the product of such Noteholders'  Percentage  Interest and the amount paid in
respect of the Notes.  Payments  on the Class A-1 Notes will be made solely from
Available  Funds for Group I, and  payments  on the Class A-2 Notes will be made
solely from Available Funds for Group II. The "Percentage  Interest" represented
by any Note will be equal to the  percentage  obtained by dividing the aggregate
principal balance of such Note by the Note Balance.

      On each  Payment  Date,  the  Paying  Agent  will be  required  to pay the
following amounts with respect to each Class of Notes, in the following order of
priority, out of the related Group's Available Funds:

            (a) to the Note Insurer the aggregate  amount necessary to reimburse
      the  Note  Insurer  for any  unreimbursed  payments  of  Insured  Payments
      (together with interest  thereon at the Late Payment Rate specified in the
      Insurance  Agreement)  in  respect  of the  Notes  of such  Class on prior
      Payment Dates and the amount of any unpaid Note Insurer  Premiums for such
      Class for prior Payment Dates (together with interest  thereon at the Late
      Payment Rate  specified in the Insurance  Agreement);  provided,  however,
      that the Note  Insurer  shall be paid  unreimbursed  Insured  Payments and
      unpaid Note Insurer  Premiums  (and any interest  thereon)  only after the
      related    Noteholders    have    received    Note    Interest   and   any
      Overcollateralization Deficit with respect to such Payment Date;

            (b) to the  Noteholders  of a Class,  the related Note Interest with
      respect to such Payment Date;

            (c) to the Noteholders of a Class,  the amount of Monthly  Principal
      for the  Notes  of such  Class  with  respect  to such  Payment  Date,  in
      reduction of the related  Note Balance  until such Note Balance is reduced
      to zero;

            (d) to the  Noteholders of a Class, in reduction of the related Note
      Balance,  the amount,  if any, equal to the lesser of (A) Excess Cash with
      respect to the related Group and such Payment Date,  and (B) the lesser of
      (1) the amount necessary for the related  Overcollateralization  Amount to
      equal the related  Required  Overcollateralization  Amount on such Payment
      Date (after giving  effect to  application  of Monthly  Principal for such
      Payment  Date) and (2) the amount  necessary  to reduce the  related  Note
      Balance to zero; and

            (e) to the Note  Insurer,  any amounts due and owing with respect to
      such Class under the Insurance  Agreement that are not described in clause
      (a) above.

Any Available  Funds for the related Group  remaining  after  application in the
manner  specified  above  will be  released  to the  holder(s)  of the  Residual
Interest on such Payment  Date,  free from the lien of the  Indenture,  and such


                                      S-23
<PAGE>

amounts will not be  available to make  payments on the Notes or payments to the
Note Insurer on any subsequent Payment Date.

      In the event that,  with respect to a particular  Payment Date,  Available
Funds for a Group on such date are not  sufficient  to pay any  portion  of Note
Interest for the related Class of Notes, the Indenture Trustee will file a claim
on the  Insurance  Policy in an amount  equal to such  deficiency  and apply the
Insured  Payment in respect of such claim to the  payment of the  deficiency  in
such Note Interest. In addition,  the Indenture Trustee will file a claim on the
Insurance Policy in an amount equal to any  Overcollateralization  Deficit for a
Class on a Payment  Date  (after  taking  into  account  payments  in respect of
related  Monthly  Principal  and Excess Cash on such Payment Date) and apply the
portion of the Insured Payment related to such Overcollateralization  Deficit to
reduce  the  related  Note  Balance on such  Payment  Date by the amount of such
Overcollateralization Deficit. Any Insured Payment paid in respect of a Class of
Notes to make up any Overcollateralization  Deficit shall be paid to the related
Noteholders,  in reduction of the related Note Balance,  until such Note Balance
is reduced to zero.

      In no event will the aggregate  payments of principal to  Noteholders of a
Class exceed the related Original Note Balance.

      "Note  Interest"  for a Class of Notes  and any  Payment  Date  will be an
amount  equal to  interest  accrued  during the related  Interest  Period at the
related  Note  Interest  Rate on the related  Note  Balance as of the  preceding
Payment  Date (after  giving  effect to the  payment,  if any, in  reduction  of
principal made on such Notes on such preceding Payment Date).

      All calculations of interest on the Notes will be computed on the basis of
a year of 360 days and of twelve 30 day months.

      The "Note Interest Rate" for the Class A-1 Notes and each Interest  Period
prior to the Initial  Redemption  Date will be a per annum rate equal to 6.605%,
and for each Interest Period  thereafter,  a per annum rate equal to 7.105%. The
Note Interest Rate for the Class A-2 Notes and each Interest Period prior to the
Initial  Redemption Date will be a per annum rate equal to 6.585%,  and for each
Interest Period thereafter will be a per annum rate equal to 7.085%.

      The "Note  Balance" for each Class of Notes will equal,  as of any Payment
Date,  the related  Original Note Balance less all Monthly  Principal and Excess
Cash for the  related  Group paid to the  Noteholders  of such Class on previous
Payment Dates in reduction of the related Note Balance (exclusive,  for the sole
purpose of effecting the Note Insurer's  subrogation rights, of payments made by
the Note Insurer in respect of any Overcollateralization Deficit for the related
Group under the Insurance  Policy,  except to the extent  reimbursed to the Note
Insurer pursuant to the Indenture).

      "Monthly  Principal"  for each Class of Notes and any Payment Date will be
an amount equal to (A) the aggregate of (i) all scheduled  payments of principal
received or advanced with respect to the Mortgage Loans in the related Group and
due during the related Due Period and all other amounts  collected,  received or
otherwise  recovered in respect of principal on such Mortgage  Loans  (including
Principal  Prepayments,  but not including Payments Ahead that are not allocable
to  principal  for the related  Due Period)  during or in respect of the related
Collection  Period, and (ii) the aggregate of the amounts allocable to principal
deposited in the related Note Account on the related Deposit Date by the Issuer,
the Seller or the Note Insurer in connection with a repurchase, release, removal
or substitution of any such Mortgage Loans pursuant to the Indenture, reduced by
(B) the amount of any Overcollateralization Surplus for each Class of Notes with
respect to such Payment Date.

      The   "Principal   Balance"  of  a  Mortgage  Loan  with  respect  to  any
Determination Date is the actual outstanding principal balance thereof as of the
close of business on the  Determination  Date in the preceding month (or, in the
case of the first Payment Date, as of the Cut-off Date),  less (i) all scheduled
payments of principal  received or advanced  with respect to the Mortgage  Loans
and due during the related Due Period and all other amounts collected,  received
or otherwise  recovered in respect of principal on the Mortgage Loans (including
Principal  Prepayments,  but not including Payments Ahead that are not allocable
to  principal  for the related  Due Period)  during or in respect of the related
Collection Period, Net Liquidation  Proceeds and Insurance Proceeds allocable to
principal  recovered or collected  in respect of such  Mortgage  Loan during the
related  Collection  Period,  


                                      S-24
<PAGE>

(ii) the portion of the Release  Price  allocable to  principal  remitted by the
Issuer, the Servicer or the Note Insurer to the Indenture Trustee on or prior to
the next  succeeding  Deposit Date in  connection  with a release and removal of
such  Mortgage  Loan  pursuant  to the  Indenture,  to the extent such amount is
actually  remitted on or prior to such Deposit Date,  and (iii) the amount to be
remitted by the Seller to the Indenture  Trustee on the next succeeding  Deposit
Date in connection with a substitution of a Qualified  Replacement  Mortgage for
such  Mortgage  Loan  pursuant  to the  Indenture,  to the extent such amount is
actually  remitted on or prior to such Deposit  Date;  provided,  however,  that
Mortgage  Loans that have become  Liquidated  Mortgage Loans since the preceding
Determination Date (or, in the case of the first  Determination  Date, since the
Cut-off Date) will be deemed to have a Principal  Balance of zero on the current
Determination Date.

      "Determination  Date" means,  as to any Payment Date,  the last day of the
Due Period relating to such Payment Date.

      "Payments  Ahead"  means  any  payment  of one or more  scheduled  monthly
payments  remitted by a mortgagor  with respect to a Mortgage  Note in excess of
the scheduled  monthly payment due during the related Due Period with respect to
such Mortgage Note, which sums the related mortgagor has instructed the Servicer
to  apply  to  scheduled  monthly  payments  due in one or more  subsequent  Due
Periods.  Payments Ahead will be deemed received in the Due Period in which they
would have become due had they not been paid in advance.

      "Principal  Prepayment"  means any mortgagor  payment or other recovery in
respect of principal on a Mortgage Loan (including Net Liquidation  Proceeds and
Insurance  Proceeds  allocable to principal)  which,  in the case of a mortgagor
payment, is received in advance of its scheduled due date and is not accompanied
by an  amount  as to  interest  representing  scheduled  interest  for any month
subsequent to the month of such payment,  or that is accompanied by instructions
from the related  mortgagor  directing the Servicer to apply such payment to the
Principal Balance of such Mortgage Loan currently.

         "Liquidated  Mortgage Loan" means, as to any Payment Date, any Mortgage
Loan as to which the  Servicer  has  determined  during the  related  Collection
Period,  in  accordance  with  its  customary  servicing  procedures,  that  all
Liquidation  Proceeds  which it expects  to  recover  from or on account of such
Mortgage Loan have been recovered.

      "Available  Funds" with  respect to a Mortgage  Loan Group and any Payment
Date will consist of the sum of the amounts described in clauses (a) through (g)
below, less (i) the  Administrative Fee Amount for such Group in respect of such
Payment  Date,  (ii)  Monthly  Advances  and  Servicing  Advances for such Group
previously made that are reimbursable to the Servicer (other than those included
in  liquidation  expenses  for any  Liquidated  Mortgage  Loan in such Group and
already  reimbursed  from the related  Liquidation  Proceeds) in such Collection
Period  to the  extent  permitted  by the  Servicing  Agreement  and  (iii)  the
aggregate  amounts (A)  deposited  into the  Collection  Account or related Note
Account  that  may  not  be  withdrawn   therefrom   pursuant  to  a  final  and
nonappealable   order  of  a  United  States   bankruptcy   court  of  competent
jurisdiction  imposing  a stay  pursuant  to Section  362 of the  United  States
Bankruptcy  Code and that would  otherwise have been included in Available Funds
on such  Payment  Date  and (B)  received  by the  Indenture  Trustee  that  are
recoverable and sought to be recovered from the Issuer as a voidable  preference
by a trustee in  bankruptcy  pursuant to the United  States  Bankruptcy  Code in
accordance   with  a  final   nonappealable   order  of  a  court  of  competent
jurisdiction:

            (a) all scheduled  payments of interest received with respect to the
      Mortgage Loans in such Group and due during the related Due Period and all
      other  interest  payments on or in respect of such Mortgage Loans received
      by or on behalf of the Servicer during the related  Collection Period, net
      of amounts representing interest accrued on such Mortgage Loans in respect
      of any period prior to the Cut-off Date,  plus any  Compensating  Interest
      Payments made by the Servicer in respect of the related Mortgage Loans and
      any net income from related REO Properties for such Collection Period;

            (b) all scheduled payments of principal received with respect to the
      Mortgage Loans in such Group and due during the related Due Period and all
      other principal payments (including Principal  Prepayments,  but excluding
      amounts described  elsewhere in this definition)  received or deemed to be
      received during the related  Collection Period in respect of such Mortgage
      Loans;


                                      S-25
<PAGE>

            (c) the  aggregate of any proceeds  from or in respect of any policy
      of insurance  covering a Mortgaged  Property that are received  during the
      related  Collection  Period  and  applied  by the  Servicer  to reduce the
      Principal  Balance of the related  Mortgage  Loan  ("Insurance  Proceeds")
      (which proceeds will not include any amounts applied to the restoration or
      repair of the  related  Mortgaged  Property  or  released  to the  related
      mortgagor in accordance  with  applicable  law, the  Servicer's  customary
      servicing procedures or the terms of the related Mortgage Loan);

            (d) the  aggregate  of any other  proceeds  received by the Servicer
      during the related Collection Period in connection with the liquidation of
      any Mortgaged  Property  securing a Mortgage  Loan in such Group,  whether
      through  trustee's  sale,  foreclosure,  condemnation,  taking by  eminent
      domain or otherwise  (including  any Insurance  Proceeds to the extent not
      duplicative of amounts in clause (c) above) ("Liquidation Proceeds"), less
      expenses  incurred by the Servicer in connection  with the  liquidation of
      such Mortgage Loan ("Net Liquidation Proceeds");

            (e) the aggregate of the amounts received in respect of any Mortgage
      Loans in such Group that are  required  or  permitted  to be  repurchased,
      released,  removed  or  substituted  by  the  Seller  during  the  related
      Collection  Period as described in  "--Assignment  of Mortgage  Loans" and
      "Servicing of the Mortgage  Loans" herein,  to the extent such amounts are
      received by the Indenture Trustee on or before the related Deposit Date;

            (f) the amount of any Monthly  Advances made for such Group for such
      Payment Date; and

            (g) the  aggregate of amounts  deposited in the related Note Account
      by the Indenture Trustee,  the Issuer or the Note Insurer, as the case may
      be, during such  Collection  Period in connection  with  redemption of the
      Notes as described under "--Redemption of the Notes" herein.

Note Accounts

      Pursuant to the  Indenture,  the  Indenture  Trustee  shall  establish and
maintain an account with respect to each Class of Notes (each, a "Note Account")
from which all payments  with  respect to such Notes will be made.  As described
below,  not later than the Deposit Date, the Servicer will be required  pursuant
to the Servicing Agreement to wire transfer to the Indenture Trustee for deposit
in each Note Account the sum (without  duplication) of all amounts on deposit in
the Collection  Account that  constitute any portion of Available  Funds for the
related   Group   and  the   related   Payment   Date.   See   "Description   of
Securities--Payments   or  Distributions  of  Principal  and  Interest"  in  the
Prospectus.

      Investment of Note Accounts.  All or a portion of each Note Account may be
invested  and  reinvested  by the  Indenture  Trustee  in one or more  Permitted
Investments bearing interest or sold at a discount. The Indenture Trustee or any
affiliate  thereof may be the obligor on any  investment in a Note Account which
otherwise qualifies as a Permitted  Investment.  No investment in a Note Account
may mature later than the Business Day preceding the Payment Date.

      The Indenture  Trustee will not in any way be held liable by reason of any
insufficiency  in any Note  Account  resulting  from  any loss on any  Permitted
Investment  included therein (except to the extent the Indenture  Trustee is the
obligor thereon or manages or advises such Permitted Investment).

      All income or other gain from investments in each Note Account will not be
available to  Noteholders  or  otherwise  subject to any claims or rights of the
Noteholders  and  will be  held in such  Note  Account  for the  benefit  of the
Servicer, subject to withdrawal from time to time as permitted by the Indenture.
Any  loss  resulting  from  such  investments  will  be for the  account  of the
Servicer.  The Servicer  will be required to deposit the amount of any such loss
immediately  upon the  realization of such loss to the extent such loss will not
be offset by other income or gain from investments in such Note Account and then
available for such application.

      Permitted Investments.  The Indenture will define "Permitted  Investments"
generally as follows:


                                      S-26
<PAGE>

      (a) direct obligations of, and obligations fully guaranteed by, the United
States of America, the Federal Home Loan Mortgage  Corporation,  Fannie Mae, the
Federal Home Loan Banks or any agency or instrumentality of the United States of
America, the obligations of which are backed by the full faith and credit of the
United States of America;

      (b) (i) demand and time deposits in,  certificates of deposit of, banker's
acceptances  issued by or federal funds sold by any  depository  institution  or
trust  company  (including  the  Indenture  Trustee or its agent acting in their
respective  commercial  capacities)  incorporated  under the laws of the  United
States  of  America  or  any  state  thereof  and  subject  to  supervision  and
examination by federal and/or state authorities, so long as, at the time of such
investment  or  contractual  commitment  providing  for  such  investment,  such
depository  institution or trust company or its ultimate parent has a short-term
unsecured debt rating in one of the two highest  available rating  categories of
S&P and the highest  available rating category of Moody's and provided that each
such investment has an original  maturity of no more than 365 days, and (ii) any
other  demand or time deposit or deposit  which is fully  insured by the Federal
Deposit Insurance Corporation;

      (c) repurchase  obligations with a term not to exceed 30 days with respect
to any security described in clause (a) above and entered into with a depository
institution  or trust  company  (acting as a  principal)  rated "A" or higher by
"S&P" and rated "A2" or higher by Moody's;  provided,  however,  that collateral
transferred pursuant to such repurchase obligation must be of the type described
in clause (a) above and must (i) be valued  daily at current  market  price plus
accrued  interest,  (ii) pursuant to such valuation,  be equal, at all times, to
105% of the cash  transferred  by the  Indenture  Trustee in  exchange  for such
collateral and (iii) be delivered to the Indenture  Trustee or, if the Indenture
Trustee is supplying the collateral, an agent for the Indenture Trustee, in such
a manner as to accomplish perfection of a security interest in the collateral by
possession of certified securities;

      (d)  securities  bearing  interest  or sold at a  discount  issued  by any
corporation  incorporated  under the laws of the United States of America or any
state  thereof  which has a  long-term  unsecured  debt  rating  in the  highest
available  rating  category  of each of the Rating  Agencies at the time of such
investment;

      (e) commercial paper having an original maturity of less than 365 days and
issued  by an  institution  having a  short-term  unsecured  debt  rating in the
highest  available rating category of each of the Rating Agencies at the time of
such investment;

      (f) a  guaranteed  investment  contract  approved  by each  of the  Rating
Agencies  and the Note  Insurer  and  issued by an  insurance  company  or other
corporation  having a long-term  unsecured debt rating in the highest  available
rating category of each of the Rating Agencies at the time of such investment;

      (g) money market funds having ratings in one of the two highest  available
rating categories of S&P and Moody's at the time of such investment which invest
only in other Permitted  Investments  (any such money market funds which provide
for  demand  withdrawals  being  conclusively  deemed to  satisfy  any  maturity
requirements for Permitted Investments set forth herein), including money market
funds of the  Indenture  Trustee  and any such  funds  that are  managed  by the
Indenture  Trustee or its  affiliates or for which the Indenture  Trustee or any
affiliate  acts as  advisor  as long as such  money  market  funds  satisfy  the
criteria of this subparagraph (g); and

      (h) any  investment  approved  in writing by the Note  Insurer and written
evidence that any such investment will not result in a downgrading or withdrawal
of the rating by each Rating Agency on the Notes.

      The Indenture Trustee may purchase from or sell to itself or an affiliate,
as principal or agent,  the Permitted  Investments  listed above.  All Permitted
Investments in a trust account under the Indenture  shall be made in the name of
the Indenture Trustee for the benefit of the Noteholders and the Note Insurer.

Overcollateralization Feature

      Credit enhancement with respect to each Class of Notes will be provided in
part by overcollateralization resulting from the Aggregate Principal Balances of
the  Mortgage  Loans  in the  related  Group  as of the end of each  Due  Period
exceeding  the related Note Balance for the related  Payment Date (after  taking
into account the related  


                                      S-27
<PAGE>

Monthly  Principal  and Excess Cash to be paid on such Payment Date in reduction
of such Note  Balance).  The Indenture  requires that the  Overcollateralization
Amount for each Class be increased to, and thereafter maintained at, the related
Required  Overcollateralization Amount. This increase and subsequent maintenance
is intended to be  accomplished  by the  application  of monthly  Excess Cash in
respect of a Group to accelerate  the pay down of the related Note Balance until
the  related   Overcollateralization   Amount   reaches  the  related   Required
Overcollateralization  Amount.  Such  applications of Excess Cash,  because they
consist  of  interest  collections  on the  Mortgage  Loans of a Group,  but are
distributed  as  principal  on the  related  Notes,  will  increase  the related
Overcollateralization  Amount. Such  overcollateralization is intended to result
in amounts  received on the Mortgage Loans in the related Group in excess of the
amount necessary to pay the Note Interest and Monthly  Principal  required to be
paid on the related  Class of Notes on any Payment Date being  applied to reduce
the  related  Note  Balance to zero no later than the  Stated  Maturity  of such
Notes.

      The  "Excess  Cash" with  respect to a Group on any  Payment  Date will be
equal to Available Funds for such Group and Payment Date,  reduced by the sum of
(i) any amounts payable to the Note Insurer for Insured Payments with respect to
such Group paid on prior Payment Dates and not yet reimbursed and for any unpaid
Note Insurer  Premiums for such Group in prior  Payment Dates (in each case with
interest thereon at the Late Payment Rate set forth in the Insurance Agreement),
(ii) the Note  Interest  for the related  Class and  Payment  Date and (iii) the
Monthly Principal for the related Class and Payment Date. Certain Mortgage Loans
will not have their first monthly  payment due until the Due Period  relating to
the August ___ Payment  Date.  Accordingly,  in the case of the July ___ Payment
Date,  the amount of Excess Cash available will be lower than it would have been
otherwise.

      The "Overcollateralization Amount" with respect to a Group and any Payment
Date is the amount, if any, by which (x) the Aggregate  Principal Balance of the
Mortgage Loans in such Group as of the end of the related Due Period exceeds (y)
the Note  Balance of the related  Class of Notes as of such  Payment  Date after
taking into account payments of Monthly  Principal  (disregarding  any permitted
reduction in Monthly Principal due to an Overcollateralization Surplus) for such
Class made on such Payment Date. The required level of the Overcollateralization
Amount  with  respect  to  each  Class  and  any  Payment  Date  (the  "Required
Overcollateralization  Amount") will be equal to the amount specified as such in
the  Indenture.  The  Indenture  generally  provides  that the related  Required
Overcollateralization  Amount may, over time,  decrease or increase,  subject to
certain  floors,  caps and triggers  including  triggers that allow the Required
Overcollateralization Amount for a Group to decrease or "step down" based on the
performance  on the Mortgage  Loans in the related Group with respect to certain
delinquency rate tests specified in the Indenture. In addition,  Excess Cash for
a Group will be applied to the payment in  reduction of principal of the related
Notes during the period that the Mortgage Loans in such Group are unable to meet
certain tests specified in the Insurance  Agreement based on delinquency  rates.
Any increase in the applicable Required Overcollateralization Amount for a Group
may result in an  accelerated  amortization  of the Notes in the  related  Class
until such Required  Overcollateralization  Amount is reached.  Conversely,  any
decrease in the Required Overcollateralization Amount for a Group will result in
a decelerated amortization of the Notes in the related Class until such Required
Overcollateralization Amount is reached.

      The  application of Excess Cash for a Group to reduce the Note Balance for
the  related  Class  of Notes on any  Payment  Date  will  have  the  effect  of
accelerating  the amortization of such Notes relative to the amortization of the
Mortgage Loans in the related Group.

      In the event that the Required Overcollateralization Amount for a Group is
permitted  to decrease or "step  down" on any  Payment  Date in the future,  the
Indenture  will  provide that all or a portion of the Excess Cash for such Group
that  would  otherwise  be paid to the  Notes in the  related  Class on any such
Payment  Date in  reduction  of the related Note Balance will be released to the
holder(s) of the Residual Interest.

      With respect to a Group and any Payment  Date,  an  "Overcollateralization
Surplus"  means,  the  amount,  if any,  by which (x) the  Overcollateralization
Amount for such Group and Payment Date exceeds (y) the then applicable  Required
Overcollateralization  Amount for such Group and  Payment  Date.  As a technical
matter,  an  Overcollateralization  Surplus for a Group may result even prior to
the   occurrence   of  any   decrease   or   "step   down"   in   the   Required
Overcollateralization  Amount for such Group  because  the Notes of the  related
Class will be entitled to receive  100% of  collected  principal  on the related
Mortgage  Loans,  even though the related Note Balance  will, as a result of the
accelerated  amortization  caused by the application of the Excess Cash for such
Group, be less than the


                                      S-28
<PAGE>

Aggregate  Principal Balance of the Mortgage Loans in such Group, in the absence
of any Realized Losses on such Mortgage Loans.

      The  Indenture  will  provide  that,  on any  Payment  Date,  all  amounts
collected on the Mortgage Loans in a Group in respect of principal to be applied
on such  Payment  Date  will be paid to  Noteholders  of the  related  Class  in
reduction of the related Note Balance on such Payment  Date,  except as provided
above  with   respect  to  any   Payment   Date  for  which   there   exists  an
Overcollateralization  Surplus for such  Group.  If any  Mortgage  Loan became a
Liquidated   Mortgage  Loan  during  such  prior  Collection   Period,  the  Net
Liquidation Proceeds related thereto and allocated to principal may be less than
the  Principal  Balance of the  related  Mortgage  Loan;  the amount of any such
deficiency is a "Realized  Loss." In addition,  the Indenture  will provide that
the Principal  Balance of any Mortgage  Loan that becomes a Liquidated  Mortgage
Loan shall equal zero.  The  Indenture  will not require  that the amount of any
Realized  Loss be paid to  Noteholders  of the related Class on the Payment Date
following  the event of loss.  However,  the  occurrence of a Realized Loss will
reduce the Overcollateralization Amount for the related Class of Notes, and will
result in more Excess Cash, if any, being paid on such Notes in reduction of the
related Note Balance on  subsequent  Payment Dates than would be the case in the
absence of such Realized Loss.

      Overcollateralization and the Insurance Policy. The Indenture will require
the Indenture Trustee to file a claim for an Insured Payment under the Insurance
Policy not later than 12:00 noon (New York City time) on the third  Business Day
prior to any Payment Date as to which the Indenture  Trustee has determined that
an Overcollateralization Deficit with respect to a Class of Notes will occur for
the purpose of applying  the  proceeds of such  Insured  Payment as a payment of
principal to the Noteholders of such Class on such Payment Date. With respect to
a Class and any Payment Date, an  "Overcollateralization  Deficit" will mean the
amount, if any, by which (x) the related Note Balance, after taking into account
all payments to be made on such Payment Date in reduction thereof, including any
Excess Cash payments,  exceeds (y) the sum of Aggregate Principal Balance of the
Mortgage  Loans in the related Group as of the end of the applicable Due Period.
Accordingly,  the Insurance Policy is similar to the provisions  described above
with respect to the  overcollateralization  provisions  insofar as the Insurance
Policy  guarantees  ultimate  collection  of the full amount of the related Note
Balance,  rather than current  payments of the amounts of any Realized Losses to
the Noteholders.  Investors in the Notes should realize that, under certain loss
or delinquency scenarios,  they may temporarily receive no payments in reduction
of the related Note Balance.

Reports to Noteholders

      Concurrently with each payment to Noteholders,  the Indenture Trustee will
mail a statement to each  Noteholder,  the Note Insurer and the  Underwriters in
the form required by the  Indenture and setting forth the following  information
(to the extent the Servicer makes such  information  (other than the information
described in clause (b) below) available to the Indenture Trustee):

      (a) the  amount of such  payment to the  Noteholders  of each Class on the
related  Payment Date  allocable to (i) Monthly  Principal  (separately  setting
forth Principal Prepayments) and (ii) any Excess Cash payment;

      (b) the amount of such  payment to the  Noteholders  of each Class on such
Payment Date allocable to Note Interest;

      (c) the Note Balance for each Class after giving  effect to the payment of
Monthly  Principal  and any Excess Cash  applied to reduce such Note  Balance on
such Payment Date;

      (d) the Aggregate Principal Balance of the Mortgage Loans in each Group as
of the end of the related Due Period;

      (e) the amount of  Monthly  Advances  made with  respect to each Class and
such Payment Date and the aggregate amount of unreimbursed  Monthly Advances and
Servicing Advances with respect to each Class, if any;


                                      S-29
<PAGE>

      (f) the number and the aggregate of the Principal Balances of the Mortgage
Loans in each Group delinquent (i) one month, (ii) two months and (iii) three or
more months as of the end of the related Collection Period;

      (g) the aggregate of the Principal  Balances of the Mortgage Loans in each
Group in foreclosure or other similar proceedings or in which the borrower is in
bankruptcy and the book value of any real estate acquired through foreclosure or
grant of a deed in lieu of foreclosure during the related Collection Period;

      (h) the aggregate of the Principal  Balances of the Mortgage Loans in each
Group  repurchased by the Seller or the Servicer,  separately  setting forth the
aggregate of the Principal  Balances of Mortgage Loans in each Group  delinquent
for three  consecutive  monthly  installments  purchased  by the Servicer at its
option pursuant to the Servicing Agreement;

      (i) the Insured Payment, if any, for each Class and such Payment Date;

      (j) the amount of the  Servicing  Fee paid to or retained by the  Servicer
for each Group with respect to such Payment Date;

      (k)  the  Overcollateralization   Amount,  the  then  applicable  Required
Overcollateralization Amount, the Overcollateralization Surplus, if any, and the
Overcollateralization  Deficit,  if any,  with  respect  to each  Class and such
Payment Date; and

      (l) the  aggregate  outstanding  principal  balance  of the three  largest
outstanding Mortgage Loans in each Group.

      In the case of  information  furnished  pursuant  to  clauses  (a) and (b)
above,  the amounts shall be expressed as a dollar amount per Note with a $1,000
principal denomination.

      Within 90 days after the end of each calendar year, the Indenture  Trustee
will  mail to each  person  who at any  time  during  such  calendar  year was a
Noteholder and to the Underwriters,  if requested in writing by any such person,
a statement  containing the  information set forth in clauses (a) and (b) above,
aggregated  for such  calendar  year or,  in the case of each  person  who was a
Noteholder for a portion of such calendar year,  setting forth such  information
for each month thereof. Such obligation of the Indenture Trustee shall be deemed
to have been satisfied to the extent that substantially  comparable  information
shall be prepared and furnished by the Indenture Trustee to Noteholders pursuant
to any requirements of the Code as are in force from time to time.

Redemption of the Notes

      Optional Redemption. The Notes will be subject to redemption, in whole but
not in part, at the option of the Servicer or, if not  exercised,  at the option
of the Note Insurer, on or after the first Payment Date (such date, the "Initial
Redemption Date") on which the Aggregate Principal Balance of the Mortgage Loans
in the Mortgage  Pool has declined to less than 10% of the  Aggregate  Principal
Balance  of the  Mortgage  Loans as of the  Cut-off  Date (the date on which the
Notes are to be redeemed, the "Redemption Date").

      The  Notes  will be  redeemed  at a  redemption  price of 100% of the then
outstanding  Note Balance,  plus accrued but unpaid interest thereon through the
end of the Interest  Period  immediately  preceding  the related  Payment  Date;
provided,  however, that no redemption may take place unless, in connection with
such  redemption,  any  amounts  due and  owing to the Note  Insurer  under  the
Insurance  Agreement  are paid in full to the  Note  Insurer.  There  will be no
prepayment  premium in connection with such a redemption.  Notice of an optional
redemption  of the  Notes  must  be  mailed  by  the  Indenture  Trustee  to the
Noteholders and the Note Insurer at least ten days prior to the Payment Date set
for such redemption.

      The payment on the final Payment Date in connection with the redemption of
the Notes shall be in lieu of the payment otherwise  required to be made on such
Payment Date in respect of the Notes.


                                      S-30
<PAGE>

      Termination  of the Mortgage  Pool.  Following  the first  Payment Date on
which  the  Aggregate  Principal  Balance  with  respect  to both  Groups of the
Mortgage  Loans  is less  than 20% of the  Aggregate  Principal  Balance  of the
Mortgage Loans as of the Cut-off Date, the Indenture Trustee will be required to
solicit  competitive bids for the purchase of the Mortgage Loans for fair market
value. In the event that  satisfactory bids are received as described below, the
proceeds  of such sale  shall be used to redeem the Notes in full and any excess
shall be paid to the Residual Holder on the immediately succeeding Payment Date.
The  Indenture  Trustee  will solicit  good-faith  bids from no fewer than three
prospective  purchasers  that  are  considered  at the  time  to be  competitive
participants  in  the  fixed-rate   mortgage  loan  market,   which  prospective
purchasers may include the Seller or an affiliate of either of the Underwriters.
The  Indenture  Trustee will consult with the  Underwriters  and any  securities
brokerage  house  then  making a market  in the Notes to  determine  if the fair
market value of the Mortgage Loans has been offered.

      Any purchaser of such Mortgage Loans must agree to the continuation of the
Servicer or any successor servicer then acting as servicer of the Mortgage Loans
on terms substantially similar to those contained in the Servicing Agreement.

      If the highest  bid  received by the  Indenture  Trustee  from a qualified
bidder is not less than the fair market  value of the  Mortgage  Loans and would
equal or exceed the amount set forth in the immediately succeeding sentence, the
Indenture  Trustee will sell and assign such Mortgage Loans without  recourse to
the  highest  bidder and will  redeem the Notes.  For the  Indenture  Trustee to
consummate  the sale,  the bid must be with respect to each Group at least equal
to an amount,  which, when added to Available Funds for the related Payment Date
with respect to each Group, would equal the sum, without duplication, of (i) the
accrued  interest then due on the related  Group on such Payment Date,  (ii) the
aggregate Note Balance for the related Group as of such Payment Date,  (iii) the
aggregate of all Insured Payments made by the Note Insurer to the Noteholders in
the related Group remaining unreimbursed as of such Payment Date and any amounts
owing to the Note  Insurer  under the  agreement  governing  the issuance of the
Insurance  Policy,  plus interest on such amount  calculated at the Late Payment
Rate as set forth in agreement  governing the issuance of the Insurance  Policy,
(iv) any accrued and unpaid  Servicing  Fees and any  Servicing  Advances or any
Monthly  Advances  previously  made by the  Servicer  to the  related  Group and
remaining  unreimbursed  as of such  Payment Date and (v) any accrued and unpaid
fees  owing to the  Indenture  Trustee or the Owner  Trustee as of such  Payment
Date. If such conditions are not met, the Indenture  Trustee will not consummate
such sale. In addition,  the Indenture  Trustee will decline to consummate  such
sale unless it receives an opinion of counsel  that such sale will not give rise
to any adverse tax  consequences  to the Issuer or the  Noteholders or adversely
affect the opinion of Tax Counsel that the Notes will evidence  indebtedness  of
the  Issuer  under  the  Code.  In the event  such  sale is not  consummated  in
accordance  with the foregoing,  the Indenture  Trustee will continue to solicit
bids on a  quarterly  basis  for the  purchase  of such  assets  upon the  terms
described above.

Payments to the Holder(s) of the Residual Interest

      On each  Payment  Date,  any  portion  of  Available  Funds for each Group
remaining  after making  payments of interest and  principal  due on the related
Notes and other distributions  required on such Payment Date will be released to
the holder(s) of the Residual Interest,  free of the lien of the Indenture.  Any
such  remaining  amounts with respect to one Group will not be available to make
payments  then due on the Notes of the other  Class.  Nor will such  amounts  be
available to make  payments on either Class of the Notes or payments to the Note
Insurer on any subsequent Payment Date.

The Indenture Trustee

      [__________  ] , a national  banking  association,  will be the  Indenture
Trustee  under the  Indenture.  The  Indenture  will provide that the  Indenture
Trustee is entitled to the Indenture  Trustee Fee and  reimbursement  of certain
expenses.  [__________  ] ,  will  also  act as  successor  servicer  under  the
Servicing Agreement and, upon a termination of the Servicer,  shall be obligated
to  succeed  to the  obligations  of the  Servicer  or to  appoint  an  eligible
successor servicer.

      The Indenture  also will provide that the Indenture  Trustee may resign at
any time,  upon notice to the Issuer,  the  Servicer,  the Note  Insurer and any
Rating  Agency,  in which  event  the  Issuer  will be  obligated  to  appoint a
successor Indenture Trustee acceptable to the Note Insurer. The Issuer, with the
prior consent of the Note Insurer,


                                      S-31
<PAGE>

may remove the Indenture  Trustee if the Indenture Trustee ceases to be eligible
to continue as such under the  Indenture  or if the  Indenture  Trustee  becomes
insolvent.  Any resignation or removal of the Indenture  Trustee and appointment
of a successor  Indenture  Trustee will not become effective until acceptance of
the appointment by the successor  Indenture Trustee.  The Indenture will provide
that the Indenture  Trustee is under no obligation to exercise any of the rights
or powers  vested in it by the  Indenture  at the request or direction of any of
the  Noteholders,  unless such  Noteholders  shall have offered to the Indenture
Trustee  reasonable  security  or  indemnity  against  the costs,  expenses  and
liabilities  which might be incurred by it in  compliance  with such  request or
direction. The Indenture Trustee may execute any of the rights or powers granted
by the  Indenture  or perform  any duties  thereunder  either  directly or by or
through its agents or attorneys;  provided, however, the Indenture Trustee shall
remain  liable  for  the  performance  of  all of its  duties.  Pursuant  to the
Indenture,  the Indenture Trustee is not liable for any action it takes or omits
to take in good  faith  which it  reasonably  believes  to be  authorized  by an
authorized  officer  of any  person or  within  its  rights or powers  under the
Indenture. The Indenture Trustee and any director, officer, employee or agent of
the  Indenture  Trustee may rely and will be protected  in acting or  refraining
from  acting  in good  faith in  reliance  on any  certificate,  notice or other
document  of any  kind  prima  facie  properly  executed  and  submitted  by the
authorized  officer of any  person  respecting  any  matters  arising  under the
Indenture. The Indenture Trustee will be indemnified by the Servicer for certain
losses and other events to the extent described in the Servicing Agreement.

Voting

      Unless  otherwise  specified  in  the  Indenture,   with  respect  to  any
provisions of the Indenture providing for the action, consent or approval of the
Noteholders evidencing specified "Voting Interests," each Noteholder will have a
Voting   Interest  equal  to  the  Percentage   Interest   represented  by  such
Noteholder's Note. Unless a Note Insurer Default has occurred and is continuing,
the Voting  Interests of the Noteholders will be exercised solely by or with the
consent of the Note Insurer.

Note Events of Default

      An Event of  Default  with  respect  to the Notes  shall  occur if, on any
Payment  Date,  after taking into  account all payments  made in respect of each
Class of Notes on such  Payment  Date,  the Note  Interest for such Payment Date
remains unpaid or an Overcollateralization  Deficit still exists with respect to
the Notes.  See "The  Indenture--Events  of  Default"  in the  Prospectus  for a
description of the circumstances  under which a default on the Notes, other than
a payment default,  may occur. For a description of the rights of Noteholders of
a Class in  connection  with any Event of Default  with  respect to the  related
Notes, see "The Indenture--Rights  upon Event of Default" in the Prospectus.  In
the  absence  of a failure  by the Note  Insurer  to pay  Insured  Payments,  no
acceleration of the maturity of the Notes shall be permitted without the consent
of the Note Insurer.

                                   THE ISSUER

      The Issuer is a [__________ ] business trust  established by the Depositor
pursuant to the Trust Agreement.  After the Closing Date, the Residual  Interest
representing all of the beneficial ownership interest in the Issuer will be held
by the Company,  a limited purpose,  wholly-owned  subsidiary of the Seller. The
principal office of the Issuer is located in______________, Attention: Corporate
Trust Administration. The Issuer does not have, nor is it expected in the future
to have, any  significant  assets,  other than the assets  included in the Trust
Estate.

                                 [_____________]

      [____________], the Seller under the Sale Agreement and the Servicer under
the Servicing  Agreement,  is a  [__________  ]  corporation  and a full service
mortgage banker engaged in the business of originating,  purchasing, selling and
servicing  mortgage loans on one- to  four-family  residential  properties.  The
Seller's  mortgage loans are primarily made to borrowers  whose  borrowing needs
are generally not being served by traditional financial  institutions because of
impaired or limited credit profiles. The Seller was formed in November 1996. The
Seller  currently  originates its mortgage loans primarily  through  independent
licensed  brokers and its retail  origination  offices,  and purchases  mortgage
loans from approved correspondents. Each Mortgage Loan is underwritten by the


                                      S-32
<PAGE>

Seller.  See  "Description  of the Mortgage  Pool--Underwriting  Standards"  and
"Servicing  of  the  Mortgage  Loans--Historical  Servicing  Experience  of  the
Servicer."

      The Seller has its principal offices at _________________________________.

                        DESCRIPTION OF THE MORTGAGE POOL

General

      The  following  is a brief  description  of certain  terms of the Mortgage
Loans as of the Cut-off Date.

      The Mortgage Pool will consist of two Groups of fixed rate mortgage  loans
secured by first and second liens,  in the case of Group I, and first liens,  in
the case of Group II, on one- to four-family  residential  properties located in
40 states  and the  District  of  Columbia  for Group I and ___  states  and the
_______________  for Group II. No Mortgage  Loan will have an  original  term to
stated  maturity  in excess of 30 years or has a scheduled  maturity  date later
than  [__________ ] _________-.  All of the Mortgage Loans will be originated or
acquired by the Seller through its network of brokers and correspondents.

      The Mortgage Loans have been originated using underwriting  standards that
are less stringent  than the  underwriting  standards  applied by other mortgage
loan purchase  programs such as those  administered  by Fannie Mae or by Freddie
Mac. See "--Underwriting Standards" and "Risk Factors--Risks Associated with the
Underwriting Standards" herein.

      The Mortgage  Loans are generally  not assumable  pursuant to the terms of
the related  Mortgage  Note. See "Certain  Prepayment and Yield  Considerations"
herein.

      None of the  Mortgage  Loans is or will be  insured or  guaranteed  by the
Issuer,  the Seller,  the Company,  the Depositor,  the Servicer,  the Indenture
Trustee, the Note Insurer, any originator or any of their respective affiliates,
or by any governmental agency or other person,  except as described herein. None
of the Mortgage  Loans will be insured by mortgage  pool  insurance  policies or
primary mortgage insurance policies.

      Approximately  32.5% of the Mortgage Loans by Principal  Balance as of the
Cut-off  Date will provide for the payment of a  prepayment  charge.  Prepayment
charges  received on the Mortgage Loans will not be included in Available  Funds
for the related  Collection  Period but will  instead by paid to the Servicer as
additional servicer compensation.

Mortgage Loan Characteristics -- Group I

      Set forth below is certain summary statistical  information  regarding the
Group I Mortgage Loans as of the Cut-off Date. As of the Cut-off Date, the Group
I Mortgage  Loans  consisted  of  __________  Mortgage  Loans with an  Aggregate
Principal Balance totaling $__________ (the "Initial Group I Pool Balance").

      As of the  Cut-off  Date,  the  average  Principal  Balance of the Group I
Mortgage Loans was $___________;  the minimum and maximum Principal  Balances of
the Group I  Mortgage  Loans were  $_________  and  $___________,  respectively;
85.06% of the Group I Mortgage Loans by Principal Balance as of the Cut-off Date
are secured by first lien  mortgages  on the related  Mortgaged  Properties  and
14.94% of the Group I Mortgage Loans by Principal Balance as of the Cut-off Date
are secured by second lien mortgages on the related Mortgaged Properties; 38.02%
of the Group I Mortgage  Loans by  Principal  Balance as of the Cut-off Date are
Balloon Loans;  the weighted  average interest rate (the "Mortgage Rate") of the
Group I Mortgage  Loans was 10.168%;  the Mortgage Rates of the Group I Mortgage
Loans ranged from 7.050% to 18.250% the weighted average Combined  Loan-to-Value
Ratio of the Group I Mortgage Loans was 77.602% and these Combined Loan-to-Value
Ratios ranged from 14.660% to 125.130%.  The weighted average  remaining term to
maturity  of the Group I Mortgage  Loans was  219.257  months and the  remaining
terms to  maturity  of the Group I Mortgage  Loans  ranged from 58 months to 360
months.


                                      S-33
<PAGE>

      Approximately 0.755% of the Group I Mortgage Loans were more than 30 days,
but less than 60 days,  past due as of the Cut-off Date. As of the Cut-off Date,
none of the Group I Mortgage Loans were 60 days or more delinquent in payment of
principal and interest.  None of the Group I Mortgage Loans will be covered by a
primary mortgage insurance policy. Approximately 24.300% of the Group I Mortgage
Loans by  Principal  Balance  as of the  Cut-off  Date are  Mortgage  Loans with
Combined Loan-to-Value Ratios at origination in excess of 80%. Approximately 33%
of the Group I  Mortgage  Loans by  Principal  Balance  as of the  Cut-off  Date
require the payment of a fee in connection with certain prepayments.

      The "Combined Loan-to-Value Ratio" of a Mortgage Loan shall generally mean
that ratio,  expressed as a  percentage,  borne by (a) the sum of the  principal
amount of the  Mortgage  Loan at  origination  plus the  then-current  principal
balance of all  mortgage  loans (each a "Senior  Loan" ) secured by liens on the
related  Mortgaged  Property having  priorities senior to that of the lien which
secures such Mortgage Loan over (b) the appraised value of the related Mortgaged
Property at origination.

      Set forth below is a description of certain additional  characteristics of
the  Group  I  Mortgage  Loans  as of the  Cut-off  Date  (except  as  otherwise
indicated). The information expressed below as a percentage of the Initial Group
I Pool Balance may not total 100% due to rounding.

                Principal Balances of the Group I Mortgage Loans

                                                Aggregate
                                 Number of        Unpaid         Percentage of
Range of                          Mortgage      Principal       Initial Group I
Principal Balances                 Loans         Balance          Pool Balance  
- ------------------                 -----         -------          ------------ 
                                                                               
$          0- 25,000 .........                   $                         %
                                         
   25,000.01- 50,000 .........
                                         
   50,000.01- 75,000 .........
                                         
   75,000.01-100,000 .........
                                         
  100,000.01-150,000 .........
                                         
  150,000.01-200,000 .........
                                         
  200,000.01-250,000 .........
                                         
  250,000.01-300,000 .........
                                         
  300,000.01-350,000 .........
                                         
  350,000.01-400,000 .........    
                                              
  400,000.01-450,000 .........  
                                 ----------      -------             ------
     Total ...................                   $                   100.00%
                                                           
      As of the  Cut-off  Date,  the  average  Principal  Balance of the Group I
Mortgage Loans was approximately $__________________.


                                      S-34
<PAGE>

                  Mortgage Rates of the Group I Mortgage Loans

                                                Aggregate
                                 Number of       Unpaid          Percentage of
Range of Mortgage                 Mortgage      Principal       Initial Group I
Interest Rates (%)                 Loans         Balance          Pool Balance 
- ------------------                 -----         -------          ------------ 
                                                 $                         % 

                                  --------       -------             ------
     Total ...................                   $                   100.00%

      As of the Cut-off Date, the weighted  average Mortgage Rate of the Group I
Mortgage Loans was approximately 10.168% per annum.


                                      S-35
<PAGE>

      Original Combined Loan-to-Value Ratios of the Group I Mortgage Loans

                                 Aggregate                       
                                 Number of       Unpaid          Percentage of  
Range of Original Combined       Mortgage       Principal        Initial Group I
Loan-to-Value Ratios (%)           Loans         Balance          Pool Balance  
- ------------------------           -----         -------          ------------  
                                                 $                         %  

                                  --------       -------             ------
     Total ...................                   $                   100.00%

      The weighted  average Combined  Loan-to-Value  Ratio at origination of the
Group I Mortgage Loans was approximately 77.602%.

                                      S-36
<PAGE>

  Geographic Distribution of Mortgaged Properties of the Group I Mortgage Loans
  
                                 Aggregate                                   
                                 Number of       Unpaid          Percentage of
                                 Mortgage       Principal        Initial Group
State                              Loans         Balance          Pool Balance
- -----                              -----         -------          ------------
                                                 $                         %   

                                  --------       -------             ------
     Total ...................                   $                   100.00%

      No more than  0.638% of the Group I  Mortgage  Loans  will be  secured  by
Mortgaged Properties located in any one zip code area.


                                      S-37
<PAGE>

               Mortgage Loan Purpose of the Group I Mortgage Loans

                                                Aggregate                       
                                 Number of       Unpaid          Percentage of  
                                  Mortgage      Principal       Initial Group I 
 Loan Purpose                      Loans         Balance          Pool Balance  
 ------------                      -----         -------          ------------  
Purchase .....................                   $                         %
Refinance/No Equity 
  Take Out....................    
Refinance/Equity Take Out ....   
Refinance/Property
  Improvements ...............   
                                 ----------      -------             ------
     Total ...................                   $                   100.00%
                                                                         


         Mortgage Loan Documentation Types of the Group I Mortgage Loans

                                                Aggregate                       
                                 Number of       Unpaid          Percentage of  
                                  Mortgage      Principal       Initial Group I 
 Documentation Type                Loans         Balance          Pool Balance  
 ------------------                -----         -------          ------------  
Full Documentation......                         $                         %
Stated Documentation....
Limited Documentation...
                                 ----------      -------             ------
     Total ...................                   $                   100.00%

                 Occupancy Status of the Group I Mortgage Loans

                                                                         
                                 Number of                        Percentage of
                                  Mortgage      Principal        Initial Group I
     Occupancy                     Loans         Balance          Pool Balance  
    -----------                    -----         -------          ------------  
Owner Occupied................                   $                         %
Investor......................
Second/Vacation homes.........
                                 ----------      -------             ------
     Total ...................                   $                   100.00%

             Mortgaged Property Types of the Group I Mortgage Loans
                                                                         
                                 Number of                        Percentage of
                                  Mortgage      Principal        Initial Group I
   Property Type                   Loans         Balance          Pool Balance  
   -------------                   -----         -------          ------------  
Single-Family.................                   $                         % 
Manufactured Housing.......... 
Planned Unit Developments 
   (detached).................
Condominium...................
Two- to four-family units.....
                                 ----------      -------             ------
     Total ...................                   $                   100.00%


                                      S-38
<PAGE>

                     Seasoning of the Group I Mortgage Loans

                                                Aggregate                       
                                 Number of       Unpaid          Percentage of  
                                  Mortgage      Principal       Initial Group I 
 Months of Seasoning (months)      Loans         Balance          Pool Balance  
 ----------------------------      -----         -------          ------------  
   0.........................                    $                         %
 1-12........................
 13-24.......................
                                 ----------      -------             ------
     Total ...................                   $                   100.00%

      As of the Cut-off  Date,  the  weighted  average  seasoning of the Group I
Mortgage Loans was approximately one month.

              Original Term to Maturity of Group I Mortgage Loans

                                                Aggregate                       
                                 Number of       Unpaid          Percentage of  
      Original Term to           Mortgage      Principal       Initial Group I 
      Maturity (months)           Loans         Balance          Pool Balance  
      -----------------           -----         -------          ------------  
          48-60...............                  $
          72-84...............
          108-120.............
          121-132.............
          133-144.............
          145-156.............
          168-180.............
          228-240.............
          288-300.............
          348-360............. 
                                ----------      -------              ------
     Total ...................                  $                    100.00%


                                      S-39
<PAGE>

            Remaining Terms to Maturity of the Group I Mortgage Loans

                                                Aggregate                       
                                 Number of       Unpaid          Percentage of  
     Months Remaining to         Mortgage      Principal       Initial Group I 
     Maturity (months)            Loans         Balance          Pool Balance  
    ---------------------         -----         -------          ------------  
          48-60...............                  $                          %
          72-84...............
          108-120.............
          121-132.............
          133-144.............
          145-156.............
          157-168.............
          169-180.............
          229-240.............
          289-300.............
          349-360.............
                                ----------      -------              ------
     Total ...................                  $                    100.00%

      As of the Cut-off Date, the weighted  average  remaining terms to maturity
of the Group I Mortgage Loans was approximately 219.257 months.

Mortgage Loan Characteristics -- Group II

      Set forth below is certain summary statistical  information  regarding the
Group II Mortgage  Loans as of the Cut-off  Date.  As of the Cut-off  Date,  the
Group II  Mortgage  Loans  consisted  of 512  Mortgage  Loans with an  Aggregate
Principal  Balance  totaling   $_______________  (the  "Initial  Group  II  Pool
Balance").

      As of the  Cut-off  Date,  the average  Principal  Balance of the Group II
Mortgage Loans was $_________; the minimum and maximum Principal Balances of the
Group II Mortgage Loans were $54,900.00 and $____________, respectively; 100.00%
of the Group II Mortgage  Loans by Principal  Balance as of the Cut-off Date are
secured by first lien mortgages on the related Mortgaged  Properties;  46.46% of
the Group II Mortgage  Loans by  Principal  Balance as of the  Cut-off  Date are
Balloon Loans;  the weighted  average interest rate (the "Mortgage Rate") of the
Group II Mortgage Loans was 9.487%;  the Mortgage Rates of the Group II Mortgage
Loans ranged from 6.750% to 13.625% the weighted average  Loan-to-Value Ratio of
the Group II Mortgage Loans was 77.805% and the Loan-to-Value Ratios ranged from
39.060% to 90.000%. The weighted average remaining term to maturity of the Group
II Mortgage Loans was 244.745 months and the remaining  terms to maturity of the
Group II Mortgage Loans ranged from 119.000 months to 360 months.

      Approximately  1.019% of the  Group II  Mortgage  Loans  were more than 30
days, but less than 60 days,  past due as of the Cut-off Date. As of the Cut-off
Date,  none of the Group II Mortgage  Loans were 60 days or more  delinquent  in
payment of principal and interest.  None of the Group II Mortgage  Loans will be
covered by a primary mortgage  insurance  policy.  Approximately  25.739% of the
Group II Mortgage Loans by Principal Balance as of the Cut-off Date are Mortgage
Loans with Loan-to-Value  Ratios at origination in excess of 80%.  Approximately
20% of the Group II Mortgage  Loans by Principal  Balance as of the Cut-off Date
provide  for a  prepayment  charge.  Approximately  31% of the Group II Mortgage
Loans by  Principal  Balance as of the Cut-off Date require the payment of a fee
in connection with certain prepayments.

      The  "Loan-to-Value  Ratio" of a Mortgage Loan shall  generally  mean that
ratio,  expressed  as a  percentage,  borne by (a) the  principal  amount of the
Mortgage Loan at  origination  over (b) (i) the lesser of the sales price or the
appraised value of the related Mortgaged Property at origination, or (ii) in the
case of a Mortgage Loan made to refinance a previous loan,  the appraised  value
determined at origination of the new Mortgage Loan.


                                      S-40
<PAGE>

      Set forth below is a description of certain additional  characteristics of
the  Group II  Mortgage  Loans  as of the  Cut-off  Date  (except  as  otherwise
indicated). The information expressed below as a percentage of the Initial Group
II Pool Balance may not total 100% due to rounding.

                Principal Balances of the Group II Mortgage Loans

                                               Aggregate
                                 Number of      Unpaid           Percentage of
Range of                          Mortgage     Principal        Initial Group II
Principal Balances                 Loans        Balance           Pool Balance 
- ------------------                 -----        -------           ------------ 
           ...................                  $                          %
           ...................
           ...................
           ...................
           ...................
           ...................
                                ----------      -------              ------
     Total ...................                  $                    100.00%


      As of the  Cut-off  Date,  the average  Principal  Balance of the Group II
Mortgage Loans was approximately $------------.


                                      S-41
<PAGE>

                  Mortgage Rates of the Group II Mortgage Loans

                                               Aggregate
                                 Number of      Unpaid           Percentage of
Range of Mortgage                 Mortgage     Principal        Initial Group II
Interest Rates (%)                 Loans        Balance           Pool Balance 
- ------------------                 -----        -------           ------------
         .....................                  $                          %
         .....................
         .....................
         .....................
         .....................
         .....................
         .....................
         .....................
         .....................
         .....................
         .....................
         .....................
         .....................
         .....................
         .....................
         .....................
         .....................
         .....................
         .....................
         .....................
         .....................
         .....................
         .....................
         .....................
         .....................
         .....................
                                 ----------      -------              ------
     Total ...................                  $                    100.00%

      As of the Cut-off Date, the weighted average Mortgage Rate of the Group II
Mortgage Loans was approximately 9.487% per annum.


                                      S-42
<PAGE>

          Original Loan-to-Value Ratios of the Group II Mortgage Loans

                                              Aggregate
Range of Original                Number of      Unpaid           Percentage of
  Loan-to-Value                   Mortgage     Principal        Initial Group II
    Ratios (%)                     Loans        Balance           Pool Balance 
- ------------------                 -----        -------           ------------ 
           ...................                  $                          %
           ...................
           ...................
           ...................
           ...................
           ...................
           ...................
           ...................
           ...................
           ...................
           ...................
                                 ----------      -------              ------
     Total ...................                  $                    100.00%

      The weighted  average  Loan-to-Value  Ratio at origination of the Group II
Mortgage Loans was approximately 77.805%.


                                      S-43
<PAGE>

 Geographic Distribution of Mortgaged Properties of the Group II Mortgage Loans

                                               Aggregate
                                 Number of      Unpaid           Percentage of
                                  Mortgage     Principal        Initial Group II
      State                        Loans        Balance           Pool Balance 
- ------------------                 -----        -------           ------------
                ..............                 $                           %
                ..............
                ..............
                ..............
                ..............
                ..............
                ..............
                ..............
                ..............
                ..............
                ..............
                ..............
                ..............
                ..............
                ..............
                ..............
                ..............
                ..............
                ..............
                ..............
                ..............
                ..............
                ..............
                ..............
                ..............
                ..............
                ..............
                ..............
                ..............
                ..............
                ..............
                ..............
                ..............  
                                ----------      -------              ------
     Total ...................                  $                    100.00%

      No more than  1.347% of the Group II  Mortgage  Loans  will be  secured by
Mortgaged Properties located in any one zip code area.


                                      S-44
<PAGE>

              Mortgage Loan Purpose of the Group II Mortgage Loans

                                               Aggregate
                                 Number of      Unpaid           Percentage of
                                  Mortgage     Principal        Initial Group II
  Loan Purpose                     Loans        Balance           Pool Balance  
- ------------------                 -----        -------           ------------ 
Purchase......................                  $                          %
Refinance/No Equity Take Out..
Refinance/Equity Take Out.....
Refinance/Property 
  Improvements................
                                ----------      -------              ------
     Total ...................                  $                    100.00%

        Mortgage Loan Documentation Types of the Group II Mortgage Loans

                                               Aggregate
                                 Number of      Unpaid           Percentage of
                                  Mortgage     Principal        Initial Group II
Documentation Type                 Loans        Balance           Pool Balance 
- ------------------                 -----        -------           ------------ 
Full Documentation............                  $                          %
Stated Documentation..........
Limited (Fast) Documentation..
                                ----------      -------              ------
     Total ...................                  $                    100.00%

                 Occupancy Status of the Group II Mortgage Loans
                                                
                                 Number of                       Percentage of
                                  Mortgage     Principal        Initial Group II
    Occupancy                      Loans        Balance           Pool Balance 
  --------------                   -----        -------           ------------ 
Owner Occupied...............                   $                          %
Investor.....................
                                ----------      -------              ------
     Total ...................                  $                    100.00%

             Mortgaged Property Types of the Group II Mortgage Loans

                                 Number of                       Percentage of
                                  Mortgage     Principal        Initial Group II
  Property Type                    Loans        Balance           Pool Balance
  --------------                   -----        -------           ------------
Single-Family.................                  $                          %
Manufactured Housing..........
Planned Unit Developments 
  (detached)................  
Two- to four-family units.....
Condominium...................
                                ----------      -------              ------
     Total ...................                  $                    100.00%


                                      S-45
<PAGE>

                    Seasoning of the Group II Mortgage Loans

                                               Aggregate
                                 Number of      Unpaid           Percentage of
                                  Mortgage     Principal        Initial Group II
Months of Seasoning (months)       Loans        Balance           Pool Balance 
- ----------------------------       -----        -------           ------------
         0....................                  $                          %
       1-12................... 
                                ----------      -------              ------
     Total ...................                  $                    100.00%

      As of the Cut-off  Date,  the weighted  average  seasoning of the Group II
Mortgage Loans was approximately one month.

            Original Term to Maturity of the Group II Mortgage Loans

                                              Aggregate
                                 Number of      Unpaid           Percentage of
    Original Term to             Mortgage     Principal        Initial Group II
    Maturity (months)             Loans        Balance           Pool Balance 
  --------------------            -----        -------           ------------ 
       109-120................                 $                          %
       169-180................
       229-240................
       289-300................
       349-360................
                                ----------     -------              ------
     Total ...................                 $                    100.00%

           Remaining Terms to Maturity of the Group II Mortgage Loans

                                             Aggregate
                                 Number of      Unpaid           Percentage of
  Months Remaining to            Mortgage     Principal        Initial Group II
    Maturity (months)             Loans        Balance           Pool Balance 
  --------------------            -----        -------           ------------ 
      109-120.................                 $                           %
      169-180................. 
      229-240.................
      289-300................. 
      349-360.................       
                                ----------     -------               ------
     Total ...................                 $                     100.00%

      As of the Cut-off Date, the weighted  average  remaining terms to maturity
of the Group II Mortgage Loans was approximately 244.745 months.

Underwriting Standards

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

      The Seller'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


                                      S-46
<PAGE>

market. The Seller considers,  among other things, a mortgagor's credit history,
repayment ability and debt service to income ratio ("debt-to-income  ratio"), as
well as the value,  type and use of the mortgaged  property.  The Mortgage Loans
generally  bear higher rates of interest than mortgage loans that are originated
in  accordance  with  FNMA and  FHLMC  standards,  and may  experience  rates of
delinquency  and  foreclosure  that are  higher,  and that may be  substantially
higher,  than those experienced by portfolios of mortgage loans  underwritten in
accordance with such FNMA or FHLMC standards.

      Approximately 87% of the Mortgage Loans originated by the Seller are based
on loan application packages submitted through mortgage brokerage companies with
whom the  Seller has a  relationship  (such  mortgage  loans,  "Indirect  Retail
Mortgage Loans"). The 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,   valid  broker's  license(s),   and  a
satisfactory  credit report.  Once approved,  mortgage  brokerage  companies are
eligible to submit loan  application  packages in compliance with the terms of a
signed broker  agreement.  All Indirect  Retail Mortgage Loans are originated in
the Seller's regional offices located in _________, ____________,  ____________,
___________   and   _____________.   All  Indirect  Retail  Mortgage  Loans  are
underwritten according to the Seller's underwriting  guidelines by the Seller in
both the  regional  offices  and the  corporate  office  located in  Middletown,
Connecticut  (the  "Corporate  Office").  All Indirect Retail Mortgage Loans are
initially  reviewed  by a loan  officer  for  pre-approval.  The credit  file is
processed and reviewed by an underwriter for final approval.

      Approximately  13% of the  Mortgage  Loans were  originated  by the Seller
directly through its retail operation under the name "Family Credit  Connection"
(such  mortgage  loans,  "Retail  Mortgage  Loans").  Retail  Mortgage Loans are
underwritten based on the Seller's underwriting  guidelines by the Seller in the
Corporate  Office.  All  Retail  Mortgage  Loans are  originated  at either  the
_________ or __________ retail office or the referral  department in Middletown,
Connecticut.  Retail Mortgage Loans are initially  reviewed by a loan officer to
determine  whether  the  loan  application   meets  the  Seller's   underwriting
guidelines.

      On a  case-by-case  basis,  the  Seller  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 large down  payment,  proven  ability to handle high
debt-to-income  levels, low debt-to-income  ratio, large cash flow,  significant
verified savings,  good credit history,  stable  employment,  excellent mortgage
history, a large reduction in monthly cash 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 loans which have
been underwritten according to such practice.

      On"full-documentation"  loans, the Seller's underwriters  generally verify
the income of each  applicant  from  various  sources in the  following  manner:
salaried and hourly  borrowers and those borrowers on commissions,  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, or from leases; 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 eighteen months
via W-2 forms; 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  merged 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.

      The Seller 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 unit in a planned unit development) and manufactured  housing.  The
Seller'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 and the


                                      S-47
<PAGE>

Financial Institutions Reform and Recovery Act ("FIRREA") standards.  Appraisals
may only be  provided  by  independent  appraisers  who  satisfy  the  necessary
licensing standards.

      Each  appraisal  included 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 Seller requires title insurance on all mortgage loans. The Seller also
requires that fire and extended coverage casualty insurance be maintained on the
mortgaged  property in an amount at least  equal to the lesser of the  principal
balance of the related residential loan or the appraised value less the value of
the land.  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 at least 10% of all closed loans.

      In addition to the quality control audit,  each  underwriter will have 10%
of their loans audited by the chief  underwriter or his designee each month. The
loan review  confirms  the  existence  and accuracy of legal  documents,  credit
documentation,   income  computation,   appraisal  analysis,   and  underwriting
decisions.  The  review  function  allows  the  Seller  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 Seller's  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 Seller's  guidelines  have the following  categories  and criteria for
grading the potential  likelihood  that the applicant will satisfy the repayment
obligations of a mortgage loan, however, on a case-by-case basis, the Seller may
determine  that,  based on  compensating  factors,  a prospective  mortgagor not
strictly qualifying under such underwriting risk category guidelines warrants an
underwriting exception:

      "A+": Under the A+ risk category, the applicant generally must have repaid
installment  and  revolving  debt  according  to its terms  with a maximum  of 2
payments no more than 30 days delinquent in the past 12 months.  One 30-day late
payment  within the last 12 months is  permitted on an existing  mortgage  loan.
Judgments  or liens must have been paid off within 2 years  prior to the funding
of the loan. Any bankruptcy  must have been discharged more than 5 years ago. No
foreclosures  may be in the  borrower's  credit file.  Generally,  the mortgaged
property  must  be  in  at  least  average  condition.   Generally,   a  maximum
Loan-to-Value ratio of 90% is permitted for owner occupied one- to four-unit and
townhouse properties secured by first mortgages. The maximum Loan-to-Value ratio
generally is reduced by 5 to 10% on a mortgaged property  consisting of a second
home with proof of owner  occupancy for part of the year and rental  properties.
Properties with rural characteristics are limited to an 80% Loan-to-Value ratio.
The debt-to-income  ratio may not exceed 45%. Second lien positions warrant a 5%
reduction in the  Loan-to-Value  ratio.  On those second lien mortgage loans for
which the Combined  Loan-to-Value Ratio ("CLTV") exceeds 90%, the CLTV may be as
high as 125%. In addition to the credit criteria  outlined above,  the following
risk score  requirements  may also apply: for risk scores of 640-659 the maximum
loan  amount is $45,000;  for risk scores of 660-679 the maximum  loan amount is
$55,000; for risk scores of 680-699, the maximum loan amount is $65,000; and for
risk scores of 700 or greater,  the maximum loan amount is $75,000.  The maximum
cash out allowed on these loans is 15%. The maximum  Loan-to-Value  Ratio of the
underlying first mortgage loan is 80%.

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


                                      S-48
<PAGE>

determining  whether a prospective  mortgagor has been 30 days late,  the Seller
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-off 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
three years and no foreclosures may be in the applicant's file.  Generally,  the
mortgaged  property  must  be  in  at  least  average  condition.   The  maximum
Loan-to-Value  ratio  generally  is  limited  to 80% on  properties  with  rural
characteristics.  Loan-to-Value  ratios  for  nonowner-occupied  properties  and
second  homes are limited to 80%. The  debt-to-income  ratio  generally  may not
exceed 50%.

      "B+": Under the B+ risk category, the applicant must have generally repaid
installment  and revolving  debt according to its terms with a maximum of 60-day
delinquency  for minor and major  creditors.  A  maximum  of three  30-day  late
payments  within the last 12 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
within the  previous 5 years.  Judgments  or liens may have been paid off within
one year 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 $600 are
treated on a case-by-case basis. Generally, the mortgaged property must be in at
least average condition.  Generally,  a maximum  Loan-to-Value  ration of 85% is
permitted  for  an  owner-occupied  one-to-four-unit  condominium  or  townhouse
property with a first  mortgage.  The maximum  Loan-to-Value  ratio is generally
limited to 80% on properties with rural  characteristics.  Loan-to-Value  ratios
for  non-owner-occupied  properties  and second  homes are  limited to 75%.  The
debt-to-income ratio generally may not exceed 50%.

      "B": Under the B risk category,  the applicant must have generally  repaid
installment  and revolving  debt according to its terms with a maximum of 90-day
late  payments  permitted  on any  account  in the  last  12  months  for  minor
creditors.  A maximum  of 30-day  late  payments  within  the last 12 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  within  the past five  years 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 one year. Generally,  the mortgaged property must be in at least average
condition.  Generally,  a maximum Loan-to-Value ratio of 85% is permitted for an
owner-occupied  one- to four- unit or townhouse  property with a first mortgage.
The maximum  Loan-to-Value  ratio  generally is reduced by 5% on properties with
rural  characteristics.  Loan-to-Value ratios for  nonowner-occupied  properties
generally are limited to 75%. Generally, the debt-to-income ratio must be 50% or
less.

      "C":  Under  the C risk  category,  the  applicant  may  have  experienced
significant  credit  problems  in the past.  A maximum of 60-day  late  payments
within  the last 12 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 30 days
delinquent at the time of loan closing. No notice of foreclosure filing may have
occurred  during the preceding 3 years.  No  bankruptcy  filing or discharge may
have occurred  during the  preceding 12 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 one year.  Generally,  the mortgaged  property
must be in at least average condition.  Generally, a maximum Loan-to-Value ratio
of 80% is permitted for an owner-occupied one-to-four unit or townhouse property
secured  by a first  mortgage,  while  65% is  permitted  for  nonowner-occupied
properties  or second homes with proof of owner  occupancy for part of the year.
The maximum  Loan-to-Value  ratio is generally  reduced by 5% on  properties  in
rural areas. Generally, the debt-to-income ratio must be 50% or less.

      "C-":  Under the C- risk  category,  the  applicant  may have  experienced
significant  credit  problems in the past. A maximum of two 90-day late payments
within the past 12 months is  permitted  on an existing  mortgage  loan for full
documentation  loans.  A maximum  of one 90-day  delinquency  within the past 12
months  is  permitted  on an  existing  mortgage  loan for  limited  and  stated
documentation  loans. 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.  A  notice  of
foreclosure filing may have occurred in the past.  Bankruptcy must be discharged
 . Judgments or liens may 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-


                                      S-49
<PAGE>

off exceeds one year.  Generally,  the  mortgaged  property  must be in at least
average condition.  Generally, a maximum Loan-to-Value ratio of 75% 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 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.
Generally, the debt-to-income ratio must be 55% or less.

      "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.  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.
Generally,  the  mortgaged  property  must  be in at  least  average  condition.
Generally,   a  maximum   Loan-to-Value   ratio  of  70%  is  permitted  for  an
owner-occupied  one-to-four  unit  or  townhouse  property  secured  by a  first
mortgage.  The  maximum  Loan-to-Value  ratio  is  generally  reduced  by 10% on
nonowner-occupied properties. Generally, the debt-to-income ratio may not exceed
55%.

      The  Seller's  standards  applicable  to the  Mortgage  Loans  include the
foregoing  categories and characteristics as guidelines only. The foregoing risk
grade  classifications are based on factors that are exclusive of the additional
protection against loss that primary mortgage insurance  customarily provides on
loans which have Loan-to-Value Ratios or Combined Loan-to-Value Ratios in excess
of 80%. None of the Mortgage  Loans have primary  mortgage  insurance  coverage.
Approximately 24.300% of the Group I Mortgage Loans and approximately 25.739% of
the Group II  Mortgage  Loans,  in each  case,  by  Principal  Balance as of the
Cut-off  Date,  have Combined  Loan-to-Value  Ratios and  Loan-to-Value  Ratios,
respectively, in excess of 80%.

      Based on the  indicated  underwriting  standards  applicable  for mortgage
loans with risk features originated thereunder, and in particular Mortgage Loans
in loan classes C and D as described  herein,  such Mortgage Loans are likely to
experience  greater  rates  of  delinquency,   foreclosure  and  loss,  and  may
experience  substantially  greater rates of  delinquency,  foreclosure and loss,
than mortgage loans underwritten under more stringent underwriting standards.

                   CERTAIN PREPAYMENT AND YIELD CONSIDERATIONS

General

      The  effective  yield of each Class of Notes will be  affected by the rate
and timing of payments of principal on the Mortgage  Loans in the Group securing
such Notes  (including,  for this purpose,  prepayments and amounts  received by
virtue  of  refinancings,  liquidations  of  Mortgage  Loans  due  to  defaults,
casualties, condemnations, and repurchases, whether optional or required, by the
Seller or the Note  Insurer),  the amount and timing of mortgagor  delinquencies
and defaults resulting in realized losses, and the application of related Excess
Cash on such Notes.  Such yield may be  adversely  affected by a higher or lower
than anticipated rate of principal payments (including Principal Prepayments) on
the related  Mortgage  Loans.  The rate of Principal  Payments on such  Mortgage
Loans will in turn be affected by the  amortization  schedules of such  Mortgage
Loans, the rate and timing of principal  prepayments  thereon by the mortgagors,
liquidations of defaulted Mortgage Loans and optional or required repurchases of
related Mortgage Loans as described herein. The timing of changes in the rate of
prepayments,  liquidations  and  repurchases  of the Mortgage Loans may, and the
timing of Realized Losses could,  significantly affect the yield to an investor,
even  if the  average  rate  of  Principal  Payments  experienced  over  time is
consistent  with an  investor's  expectation.  Since  the  rate  and  timing  of
Principal  Payments on the Mortgage  Loans will depend on future events and on a
variety of factors (as described more fully  herein),  no assurance can be given
as to such rate or the timing of principal prepayments on the Notes.

      Because  all  amounts  available  for payment on each Class of Notes after
payments in respect of interest on such Notes, including all or a portion of the
Excess Cash for the related Group, are applied as reductions of the related Note
Balance,  the weighted average life of such Notes will also be influenced by the
amount of Excess Cash so applied.  Because Excess Cash for a Group  attributable
to  the  overcollateralization  feature  is  derived,  in  part,  from  interest
collections on the related Mortgage Loans and will be applied to reduce the Note
Balance for the related  Class,  the  aggregate  payments  in  reduction  of the
related  Note  Balance  on a  Payment  Date will  usually  be  greater  than the
aggregate amount of principal payments (including Principal  Prepayments) on the
related  Mortgage  Loans  payable  on  such  Payment  Date  until  the  Required
Overcollateralization Amount for such Group is reached


                                      S-50
<PAGE>

and assuming an Overcollateralization  Deficit for such Group does not occur. As
a consequence,  Excess Cash in a Group available for payment in reduction of the
Note Balance for the related  Class of Notes will  increase in proportion to the
outstanding related Note Balance over time in the absence of offsetting Realized
Losses for the Mortgage Loans in such Group.

      Excess Cash for a Group will be paid on the Notes in the related  Class in
reduction  of the related  Note  Balance on each  Payment Date to the extent the
then applicable Required Overcollateralization Amount for such Group exceeds the
related  Overcollateralization Amount on such Payment Date. Any remaining Excess
Cash for such Group will be released to the holder(s) of the Residual  Interest.
If a Note is purchased at other than par, its yield to maturity will be affected
by the rate at which the related Excess Cash is paid to the Noteholders.  If the
actual rate of related  Excess Cash  payments on such Class of Notes  applied in
reduction of the related Note Balance is slower than the rate  anticipated by an
investor who  purchases a Note at a discount,  the actual yield to such investor
will be lower than such  investor's  anticipated  yield.  If the actual  rate of
related Excess Cash payments applied in reduction of the related Note Balance is
faster  than the rate  anticipated  by an  investor  who  purchases  a Note at a
premium,  the actual yield to such investor  will be lower than such  investor's
anticipated yield. The amount of related Excess Cash on any Payment Date will be
affected  by,  among  other  things,  the actual  amount of  interest  received,
collected  or  recovered  in respect of the related  Mortgage  Loans  during the
related  Collection  Period and such amount will be influenced by changes in the
weighted   average  of  the  Mortgage  Rates   resulting  from   prepayment  and
liquidations of the related  Mortgage  Loans.  The amount of related Excess Cash
paid to the  Noteholders of a Class of Notes applied to the related Note Balance
on each Payment Date will be based on the related Required Overcollateralization
Amount. The Indenture generally provides that the Required Overcollateralization
Amount for a Group may,  over time,  decrease,  or increase,  subject to certain
floors,  caps and triggers,  including  triggers that allow the related Required
Overcollateralization Amount to decrease or "step down" based on the performance
on the Mortgage  Loans in such Group with respect to certain tests  specified in
the  Indenture  based  on  delinquency  rates.  Any  increase  in  the  Required
Overcollateralization   Amount  for  a  Group  may  result  in  an   accelerated
amortization  until  such  Required  Overcollateralization  Amount  is  reached.
Conversely,  any  decrease in the  Required  Overcollateralization  Amount for a
Group will result in a decelerated amortization of the Notes until such Required
Overcollateralization Amount is reached.

      The  Mortgage  Loans  generally  may be  prepaid in full or in part at any
time,  although a substantial  portion of the Mortgage Loans provide for payment
of a prepayment  charge.  The Mortgage Loans generally are not assumable and the
related Mortgaged property will be due on sale, in which case the Servicer shall
enforce any due-on-sale  clause  contained in any Mortgage Note or Mortgage,  to
the  extent  permitted  under  applicable  law  and  governmental   regulations;
provided,  however, if the Servicer determines that it is reasonably likely that
the mortgagor will bring, or if any mortgagor does bring legal action to declare
invalid or otherwise avoid enforcement of a due-on-sale  clause contained in any
Mortgage  Note or Mortgage,  the  Servicer  shall not be required to enforce the
due-on-sale clause or to contest such action.

      The rate of defaults on the  Mortgage  Loans will also affect the rate and
timing of Principal  Payments on the Mortgage  Loans.  See "Risk Factors" herein
and in the Prospectus.  The rate of default on Mortgage Loans that are refinance
or  limited  documentation  mortgage  loans,  and on  Mortgage  Loans  with high
Loan-to-Value Ratios, may be higher than for other types of Mortgage Loans. As a
result of the  underwriting  standards  applicable  to the Mortgage  Loans,  the
Mortgage  Loans are  likely to  experience  rates of  delinquency,  foreclosure,
bankruptcy and loss that are higher, and that may be substantially  higher, than
those  experienced  by  mortgage  loans  underwritten  in  accordance  with  the
standards applied by Fannie Mae and Freddie Mac mortgage loan purchase programs.
See  "Description  of the Mortgage  Pool--Underwriting  Standards." In addition,
because  of  such   underwriting   criteria  and  their  likely  effect  on  the
delinquency,  foreclosure, bankruptcy and loss experience of the Mortgage Loans,
the Mortgage Loans will generally be serviced in a manner  intended to result in
a faster  exercise  of  remedies,  which may include  foreclosure,  in the event
Mortgage Loan  delinquencies  and defaults occur,  than would be the case of the
Mortgage   Loans  were  serviced  in  accordance   with  such  other   programs.
Furthermore,  the rate and timing of prepayments,  defaults and  liquidations on
the  Mortgage  Loans will be affected by the general  economic  condition of the
region of the country in which the related Mortgaged Properties are located. The
risk of  delinquencies  and loss is greater and  prepayments  are less likely in
regions where a weak or  deteriorating  economy exists,  as may be evidenced by,
among other factors,  increasing unemployment or falling property values. To the
extent that the  locations of the Mortgaged  Properties  are  concentrated  in a
given  region,  the  risk of  delinquencies,  loss and  involuntary  prepayments
resulting from adverse economic conditions in such region or from other factors,
such as


                                      S-51
<PAGE>

fires, storms,  landslides and mudflows and earthquakes,  is increased.  Certain
information  regarding  the location of the  Mortgaged  Properties  is set forth
under "Description of the Mortgage Pool--Mortgage Loan Characteristics"  herein.
See  "Risk  Factors--Risks  Associated  with  Geographic  Concentration  of  the
Mortgage Properties" herein.

      Certain of the Mortgage Loans are Balloon  Loans.  Balloon Loans 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  Property,  tax laws,  prevailing  economic conditions and the
availability of credit for commercial real estate projects generally.

      Other factors  affecting  prepayment of Mortgage Loans include  changes in
mortgagors'  housing needs,  job transfers,  unemployment  and  mortgagors'  net
equity in the  mortgaged  properties.  Since the rate of payment of principal of
the Notes will  depend on the rate of  payment  (including  prepayments)  of the
principal of the Mortgage  Loans,  the actual  maturity of the Notes could occur
significantly  earlier than the Stated Maturity.  See "--Weighted  Average Life"
herein.

      In  addition,  the yield to maturity of each Class of Notes will depend on
the price paid by the holders of such Notes and the related Note Interest  Rate.
The extent to which the yield to maturity of a Note is sensitive to  prepayments
will depend upon the degree to which it is purchased at a discount or premium.

      Prepayments  of principal on the Mortgage  Loans will  generally be passed
through to the Indenture  Trustee and included in the  Available  Funds for such
Group in the month following the month of receipt  thereof by the Servicer.  Any
prepayment of a Mortgage Loan or liquidation of a Mortgage Loan (by  foreclosure
proceedings  or by virtue of the  repurchase  of a Mortgage  Loan) will have the
effect of  resulting  in payments  on the Notes in the related  Class of amounts
that otherwise would be paid in amortized  increments over the remaining term of
such Mortgage Loan.

      To the extent that  principal  prepayments  with  respect to the  Mortgage
Loans result in  prepayments  on the related  Notes during  periods of generally
lower  interest  rates,  Noteholders  may be unable to reinvest  such  principal
prepayments in securities having a yield and rating comparable to such Notes.

      The  yield on the Notes  may be  affected  by any  delays  in  receipt  of
payments  thereon  as  described  under  "Description  of the  Notes--Book-Entry
Registration  and  Definitive  Notes"  herein  and  "Risk   Factors--Book  Entry
Registration" and "Description of the  Securities--Book  Entry  Registration" in
the Prospectus.

      The yield on the Notes may also be affected by a  redemption  of the Notes
as described under " Description of the Notes--Redemption of the Notes" herein.

      No  representation  is made as to the rate of  Principal  Payments  on the
Mortgage  Loans or as to the yield to maturity of any Note. An investor is urged
to make an investment  decision with respect to a Note based on the  anticipated
yield to maturity of such Note resulting from its price and such  investor's own
determination  as to anticipated  Mortgage Loan  prepayment  rates.  Prospective
investors  are urged to analyze  fully the  effect of  Mortgage  Loan  principal
prepayments  and market  conditions on the yield and value of the Notes,  before
acquiring  any Notes.  In  particular,  investors  that are  required to perform
periodic valuations on their investment portfolios should consider the effect of
such fluctuations in value. In addition, investors should carefully consider the
factors discussed under "Risk  Factors--Risks  Associated with the Prepayment of
the Mortgage Loans" herein.

Weighted Average Life

      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 each
Class of Notes will be influenced by the rate at which  principal on the related
Mortgage Loans is paid, which may be


                                      S-52
<PAGE>

in the form of  scheduled  payments or  prepayments  (including  prepayments  of
principal by the borrower as well as amounts  received by virtue of repurchases,
condemnation,  insurance or  foreclosure  with  respect to the related  Mortgage
Loans), and the timing thereof.

      The weighted  average life of each Class of Notes also will be  influenced
by the  overcollateralization  of such Notes because  collections are applied as
principal prepayments to the Notes until the outstanding related Note Balance is
less than the Aggregate  Principal  Balance of the related  Mortgage Loans by an
amount  equal  to  the  related  Required  Overcollateralization  Amount.  These
prepayments  have the  effect of  accelerating  the  amortization  of the Notes,
thereby shortening their respective weighted average life.

      Prepayments  on  mortgage  loans  are  commonly  measured  relative  to  a
prepayment  model or standard.  A common model  ("Constant  Prepayment  Rate" or
"CPR")  represents an assumed constant rate of prepayment each month,  expressed
as an annual rate, relative to the then outstanding  principal balance on a pool
of mortgage  loans for the life of such loans.  The model used in the Prospectus
Supplement  with  respect  to the Notes is the  Mortgage  Prepayment  assumption
("HEP"). HEP assumes that a pool of loans prepays in the first month of the life
of such loans at a CPR that  corresponds  to one tenth the given HEP  percentage
and increases by an additional  one-tenth each month  thereafter until the tenth
month, where it remains at a CPR equal to the given HEP percentage. For example,
with respect to a pool of mortgage loans, a 25% HEP assumes a CPR of 2.5% in the
first  month of the life of such  loans and an  increase  of 2.5% CPR each month
thereafter until the tenth month. Beginning in the tenth month and in each month
thereafter  during the life of such mortgage loans, 25% HEP assumes a CPR of 25%
each month.  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 tables  following the next  paragraph  indicates the percentage of the
initial Note Balance that would be outstanding  after each of the dates shown at
various  percentages of HEP and the corresponding  weighted average lives of the
Notes.  Each  table  is  based  on  the  following  assumptions  (the  "Modeling
Assumptions"):  (i) the  Mortgage  Pool  consists  of  Mortgage  Loans  with the
characteristics  set forth in the tables below, (ii) distributions on such Notes
are received, in cash, on the 25th day of each month,  commencing in [__________
] ___, (iii) the Mortgage Loans prepay at the percentage of HEP indicated,  (iv)
the Notes are  redeemed  on the  Initial  Redemption  Date,  (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  Seller,  the  Servicer  or any  other  person
purchases  from the Trust any Mortgage Loan pursuant to any obligation or option
under the Sale  Agreement,  the Servicing  Agreement or others,  (vii) scheduled
monthly  payments on the  Mortgage  Loans are  received on the first day of each
month  commencing with the month indicated in the table below,  and are computed
prior to giving effect to any  prepayments  received in the prior month,  (viii)
prepayments  representing  payment in full of individual  Mortgage  Loans in the
related  Group are received on the last day of each month,  and include 30 days'
interest  thereon,  (ix) the scheduled monthly payment for each Mortgage Loan is
calculated  based  on  its  Principal  Balance,   Mortgage  Rate  and  remaining
amortization  term,  such  that the  Mortgage  Loan  will  amortize  in  amounts
sufficient to repay the remaining principal balance of such Mortgage Loan by its
remaining  term to  maturity,  (x) the  coupon on the  Class  A-1 Notes  remains
constant  at 6.605% and the coupon on the Class A-2 Notes  remains  constant  at
6.585%, and (xi) the Notes are purchased on [---------- ] .


                             Group I Characteristics
<TABLE>
<CAPTION>
                            Gross       Original       Remaining        Remaining
 Pool       Principal       Coupon     Amortization    Amortization     Months To     Amortization  Assumed Initial
 Number     Balance ($)    Rate (%)    Term (months)   Term (months)     Maturity        Method      Payment Month 
 ------     -----------    --------    -------------   -------------     --------        ------      -------------     
   <S>    <C>             <C>             <C>             <C>             <C>           <C>           <C>                   
    1     __________      __________      ______          ______          ______        Level Pay    [__________ ]
    2     __________      __________      ______          ______          ______        Level Pay    [__________ ]
    3     __________      __________      ______          ______          ______        Level Pay    [__________ ]
    4     __________      __________      ______          ______          ______        Level Pay    [__________ ]
    5     __________      __________      ______          ______          ______         Balloon     [__________ ]

</TABLE>


                                      S-53
<PAGE>

                                             Group II Characteristics
<TABLE>
<CAPTION>
                            Gross       Original       Remaining        Remaining
 Pool       Principal       Coupon     Amortization    Amortization     Months To     Amortization  Assumed Initial
 Number     Balance ($)    Rate (%)    Term (months)   Term (months)     Maturity        Method      Payment Month 
 ------     -----------    --------    -------------   -------------     --------        ------      ------------- 
   <S>    <C>             <C>             <C>             <C>             <C>           <C>           <C>           
    6     __________      __________      ______          ______          ______        Level Pay    [__________ ]
    7     __________      __________      ______          ______          ______        Level Pay    [__________ ]
    8     __________      __________      ______          ______          ______        Level Pay    [__________ ]
    9     __________      __________      ______          ______          ______        Level Pay    [__________ ]
   10     __________      __________      ______          ______          ______         Balloon     [__________ ]

</TABLE>

      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 Note Balance
outstanding (and the weighted average life) of the Notes set forth in the table.
In addition,  since the actual  Mortgage  Loans will have  characteristics  that
differ from those  assumed in preparing  the table set forth below the Notes may
mature  earlier or later than  indicated  by the table.  Based on the  foregoing
assumptions, the table indicates the weighted average life of the Notes and sets
forth the  percentages  of the initial Note  Balance  that would be  outstanding
after each of the Payment Dates shown, at various percentages of HEP. Variations
in the prepayment  experience and the balance of the related Mortgage Loans that
prepay may increase or decrease the  percentages  of initial Note  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 percentages of HEP.

                                 Class A-1 Notes
               Percent of Stated Principal Balance Outstanding at
                        the Following Percentages of HEP

<TABLE>
<CAPTION>

Payment Date                                  0.00%      19.00%      21.00%       25.00%     29.00%       31.00%
- ------------                                  ------------------------------------------------------------------
<S>                                              <C>        <C>         <C>          <C>        <C>          <C>
Initial Balance                                  100        100         100          100        100          100
[__________ ]  25, 1999                       ______     ______      ______       ______     ______       ______
[__________ ]  25, 2000                       ______     ______      ______       ______     ______       ______
[__________ ]  25, 2001                       ______     ______      ______       ______     ______       ______
[__________ ]  25, 2002                       ______     ______      ______       ______     ______       ______
[__________ ]  25, 2003                       ______     ______      ______       ______     ______       ______
[__________ ]  25, 2004                       ______     ______      ______       ______     ______       ______
[__________ ]  25, 2005                       ______     ______      ______       ______     ______       ______
[__________ ]  25, 2006                       ______     ______      ______       ______     ______       ______
[__________ ]  25, 2007                       ______     ______      ______       ______     ______       ______
[__________ ]  25, 2008                       ______     ______      ______       ______     ______       ______
[__________ ]  25, 2009                       ______     ______      ______       ______     ______       ______
[__________ ]  25, 2010                       ______     ______      ______       ______     ______       ______
[__________ ]  25, 2011                       ______     ______      ______       ______     ______       ______
[__________ ]  25, 2012                       ______     ______      ______       ______     ______       ______
[__________ ]  25, 2013                       ______     ______      ______       ______     ______       ______
[__________ ]  25, 2014                       ______     ______      ______       ______     ______       ______
[__________ ]  25, 2015                       ______     ______      ______       ______     ______       ______
[__________ ]  25, 2016                       ______     ______      ______       ______     ______       ______
[__________ ]  25, 2017                       ______     ______      ______       ______     ______       ______
[__________ ]  25, 2018                       ______     ______      ______       ______     ______       ______
[__________ ]  25, 2019                       ______     ______      ______       ______     ______       ______
[__________ ]  25, 2020                       ______     ______      ______       ______     ______       ______
[__________ ]  25, 2021                       ______     ______      ______       ______     ______       ______
[__________ ]  25, 2022                       ______     ______      ______       ______     ______       ______
[__________ ]  25, 2023                       ______     ______      ______       ______     ______       ______
[__________ ]  25, 2024                       ______     ______      ______       ______     ______       ______
[__________ ]  25, 2025                       ______     ______      ______       ______     ______       ______
[__________ ]  25, 2026                       ______     ______      ______       ______     ______       ______
[__________ ]  25, 2027                       ______     ______      ______       ______     ______       ______
[__________ ]  25, 2028                       ______     ______      ______       ______     ______       ______
[__________ ]  25, 2029                       ______     ______      ______       ______     ______       ______
                                                                                                          ------
Weighted Average Life  to                     ______     ______      ______       ______     ______       ______
Call(1)
Weighted Average Life to                      ______     ______      ______       ______     ______       ______
Maturity(1)

</TABLE>

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


                                      S-54
<PAGE>

                                 Class A-2 Notes
               Percent of Stated Principal Balance Outstanding at
                        the Following Percentages of HEP

<TABLE>
<CAPTION>

Payment Date                                  0.00%      19.00%      21.00%       25.00%     29.00%       31.00%
- ------------                                  ------------------------------------------------------------------
<S>                                              <C>        <C>         <C>          <C>        <C>          <C>
Initial Balance                                  100        100         100          100        100          100
[__________ ]  25, 1999                       ______     ______      ______       ______     ______       ______
[__________ ]  25, 2000                       ______     ______      ______       ______     ______       ______
[__________ ]  25, 2001                       ______     ______      ______       ______     ______       ______
[__________ ]  25, 2002                       ______     ______      ______       ______     ______       ______
[__________ ]  25, 2003                       ______     ______      ______       ______     ______       ______
[__________ ]  25, 2004                       ______     ______      ______       ______     ______       ______
[__________ ]  25, 2005                       ______     ______      ______       ______     ______       ______
[__________ ]  25, 2006                       ______     ______      ______       ______     ______       ______
[__________ ]  25, 2007                       ______     ______      ______       ______     ______       ______
[__________ ]  25, 2008                       ______     ______      ______       ______     ______       ______
[__________ ]  25, 2009                       ______     ______      ______       ______     ______       ______
[__________ ]  25, 2010                       ______     ______      ______       ______     ______       ______
[__________ ]  25, 2011                       ______     ______      ______       ______     ______       ______
[__________ ]  25, 2012                       ______     ______      ______       ______     ______       ______
[__________ ]  25, 2013                       ______     ______      ______       ______     ______       ______
[__________ ]  25, 2014                       ______     ______      ______       ______     ______       ______
[__________ ]  25, 2015                       ______     ______      ______       ______     ______       ______
[__________ ]  25, 2016                       ______     ______      ______       ______     ______       ______
[__________ ]  25, 2017                       ______     ______      ______       ______     ______       ______
[__________ ]  25, 2018                       ______     ______      ______       ______     ______       ______
[__________ ]  25, 2019                       ______     ______      ______       ______     ______       ______
[__________ ]  25, 2020                       ______     ______      ______       ______     ______       ______
[__________ ]  25, 2021                       ______     ______      ______       ______     ______       ______
[__________ ]  25, 2022                       ______     ______      ______       ______     ______       ______
[__________ ]  25, 2023                       ______     ______      ______       ______     ______       ______
[__________ ]  25, 2024                       ______     ______      ______       ______     ______       ______
[__________ ]  25, 2025                       ______     ______      ______       ______     ______       ______
[__________ ]  25, 2026                       ______     ______      ______       ______     ______       ______
[__________ ]  25, 2027                       ______     ______      ______       ______     ______       ______
[__________ ]  25, 2028                       ______     ______      ______       ______     ______       ______
[__________ ]  25, 2029                       ______     ______      ______       ______     ______       ______

Weighted Average Life  to                     ______     ______      ______       ______     ______       ______
Call(1)
Weighted Average Life to                      ______     ______      ______       ______     ______       ______
Maturity(1)
</TABLE>

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


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

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


                                      S-55
<PAGE>

                         SERVICING OF THE MORTGAGE LOANS

General

      The Mortgage  Loans will be serviced by  [____________],  as Servicer (the
"Servicer").  The  information  set forth in the following  paragraphs  has been
provided by the Servicer.

      The Servicer was incorporated in _____________, commenced closing mortgage
loans in  ___________,  and began  servicing  such  mortgages  loans in the same
month.  The  principal  business  of the  Servicer  historically  has  been  the
origination  and  sale of  non-conforming  mortgage  loans  on both a  servicing
released  and  a  servicing  retained  basis.  The  Servicer  does  not  have  a
significant  history of  servicing  mortgage  loans.  The loans  serviced by the
Servicer's mortgage servicing department were loans made to residents throughout
the United States.

      The Servicer will service and  administer the Mortgage Loans in accordance
with the policies, procedures and practices customarily employed by the Servicer
in servicing other  comparable  mortgage loans and pursuant to the provisions of
the Servicing  Agreement.  The Servicer will not amend or modify in any material
respect its  policies,  procedures  and  practices  with respect to the Mortgage
Loans (other than as required by applicable  laws and  regulations)  without the
prior consent of the Note Insurer.

      The  Servicer's  mortgage  servicing  department  maintains a  centralized
portfolio  management  department which services the mortgage loans that are not
sold, are sold servicing retained,  are sub-serviced,  as well as those mortgage
loans  that  are  securitized.   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  Servicer  has  increased  its  servicing
capabilities and staffing  significantly  since 1997 in light of its origination
growth.

      Consistent with the servicing standard  described above, the Servicer,  in
its  discretion,  may (a) waive any late  payment  charges,  charges  for checks
returned  for  insufficient  funds or other  fees that may be  collected  in the
ordinary  course of  servicing a Mortgage  Loan,  (b) arrange a schedule for the
payment  of  delinquent  payments  on the  related  Mortgage  Loan,  subject  to
conditions set forth in the Servicing Agreement, if a mortgagor is in default or
about to be in default because of such  mortgagor's  financial  condition or (c)
modify  monthly  payments on Mortgage  Loans in accordance  with the  Servicer's
general policy on Mortgage Loans subject to the Relief Act;  provided,  however,
the Servicer may not, without the prior consent of the Note Insurer,  permit any
waiver,  modification  or variance of a Mortgage Loan which would (i) change the
Mortgage  Rate,  (ii) forgive the payment of any  principal  or interest,  (iii)
lessen the lien  priority or (iv) extend the final  maturity  date on a Mortgage
Loan past twelve  months  prior to the maturity  date of the Notes,  in any case
except to the extent  required  under the Relief Act.  The  Servicer,  acting as
agent for the Indenture Trustee, will not consent to the subsequent placement of
a deed of trust or mortgage, as applicable, on any Mortgaged Property that is of
equal or higher priority to that of the lien securing the related  Mortgage Loan
unless  such  Mortgage  Loan is prepaid  in full and  thereby  removed  from the
Mortgage Pool.

Customary Servicing Procedures

      The procedures of the Servicer with respect to day to day servicing of the
Mortgage Loans may vary considerably  depending on the particular Mortgage Loan,
the Mortgaged Property,  the mortgagor and the laws of the jurisdiction in which
the Mortgaged Property is located.  Generally, it is the current practice of the
Servicer to send borrowers  coupon books  periodically  reflecting their Monthly
Payments and the due dates  therefor.  Although  borrowers  generally  make loan
payments  within ten to fifteen days after the due date, if a borrower  fails to
pay the monthly  payment  within such time period,  the Servicer  will  commence
collection efforts by notifying the borrower of the delinquency. Under the terms
of each  Mortgage  Loan,  the  mortgagor  agrees to pay a late charge (which the
Servicer is entitled to retain as additional  servicing  compensation  under the
Servicing  Agreement)  if a monthly  payment on a Mortgage  Loan is not received
within the number of days  specified in the Mortgage Note after its due date. If
the Mortgage Loan remains  delinquent,  the Servicer will attempt to contact the
mortgagor to determine the cause of the  delinquency  and to obtain a commitment
to cure the delinquency at the earliest possible time.


                                      S-56
<PAGE>

      Collection  efforts generally begin when an account is over five days past
due. At the time, the Servicer's loan counseling  department attempts to contact
the borrower to determine the reason for the  delinquency  and cause the account
to become current. After an account becomes 8 days past due, letters are sent to
the borrower.  In general,  at 30 days past due, a right to cure letter is sent;
at 61 days a demand  letter is sent and the account is reviewed for  foreclosure
action.  In  addition  to written  notices,  the  Servicer  attempts to maintain
telephone contact with the Borrower throughout the period of delinquency. If the
status of the account continues to deteriorate,  the loan counseling  department
undertakes  an  analysis  to  determine  the  appropriate   action.  In  limited
circumstances,  when a borrower  is  experiencing  difficulty  in making  timely
payments,  the loan counseling  department 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,  is  forwarded  to the  Servicer's  default
servicing  center  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  appraised.
Regulations and practices regarding foreclosures and the rights of the mortgagor
in default vary greatly from state to state.  See "Certain  Legal Aspects of the
Mortgage Loans and Contracts - The Mortgage Loans" in the Prospectus.

The Servicing Agreement

      The summaries of certain  provisions of the Servicing  Agreement set forth
below and in other  places in this  Prospectus  Supplement,  while  complete  in
material respects,  do not purport to be exhaustive.  For more details regarding
the terms of the  Servicing  Agreement,  prospective  investors in the Notes are
advised  to review the  Servicing  Agreement,  a copy of which the  Seller  will
provide (without  exhibits) without charge upon written request addressed to the
Seller.

      Generally,  the Servicer will be authorized and empowered  pursuant to the
Servicing  Agreement  (i) to execute and deliver (or procure the  execution  and
delivery by the Indenture Trustee of) any and all instruments of satisfaction or
cancellation or of partial or full release or discharge and all other comparable
instruments with respect to the Mortgage Loans and with respect to the Mortgaged
Properties and (ii) to institute foreclosure proceedings or obtain deeds in lieu
of foreclosure  so as to convert title to of any Mortgaged  Property in the name
of the Indenture Trustee on behalf of the Noteholders and the Note Insurer.

      Payments on Mortgage Loans and  Establishment of Collection  Account.  The
Servicer shall  establish and maintain one or more accounts  (collectively,  the
"Collection  Account") at one or more institutions  meeting the requirements set
forth in the  Servicing  Agreement.  The  Collection  Account,  and all  amounts
deposited  therein  from time to time,  shall be part of the Trust  Estate.  The
Servicer  will deposit into the  Collection  Account not later than two Business
Days after receipt, all payments on or in respect of the Mortgage Loans received
from or on behalf of mortgagors and all proceeds of the Mortgage  Loans,  net of
servicing  fees,  all other items of servicing  compensation,  and  reimbursable
outstanding   Servicing  Advances  and  Monthly  Advances,  to  the  extent  the
Servicer's  automated  system  deducts  such  amounts  prior to  deposit  to the
Collection  Account.  On or prior to each Deposit Date,  funds to be remitted to
the Note Account will be remitted from the  Collection  Account to the Indenture
Trustee  for  deposit  into the Note  Account.  Notwithstanding  the  foregoing,
payments and collections that do not constitute  Available Funds (e.g.,  amounts
representing  interest  accrued on Mortgage Loans in respect of any period prior
to the Cut-off Date, fees, late payment charges, prepayment charges, charges for
checks  returned  for  insufficient  funds,  extension  or other  administrative
charges or other amounts received for application  towards the payment of taxes,
insurance  premiums,  assessments  and similar items) will not be required to be
deposited into the Collection  Account.  The Servicer may make  withdrawals from
the  Collection  Account only for the following  purposes:  (a) to make deposits
into  the Note  Account  as  described  above;  (b) to pay  itself  any  monthly
Servicing Fees and other items of servicing  compensation and investment  income
on Permitted Investments to the extent permitted by the Servicing Agreement; (c)
to make any Servicing Advance to the extent permitted by the Servicing Agreement
or to reimburse itself for any Servicing  Advance or Monthly Advance  previously
made to the extent permitted by the Servicing Agreement; (d) to withdraw amounts
that have been  deposited to the Collection  Account in error;  and (e) to clear
and terminate the Collection Account.


                                      S-57
<PAGE>

      Investment  of  Collection  Account.  All or a portion  of the  Collection
Account may be invested  and  reinvested  in one or more  Permitted  Investments
bearing  interest  or sold  at a  discount,  at the  Servicer's  direction.  The
Indenture  Trustee or any affiliate thereof may be the obligor on, or manager or
advisor of, any investment in any Collection  Account which otherwise  qualifies
as a Permitted  Investment.  No investment in the Collection  Account may mature
later than the Deposit Date next succeeding the date of investment.

      The Indenture  Trustee will not in any way be held liable by reason of any
insufficiency in the Collection Account resulting from any loss on any Permitted
Investment  included therein (except to the extent the Indenture  Trustee is the
obligor thereon).

      All income or other gain from  investments in the Collection  Account will
be held in the  Collection  Account for the benefit of the  Servicer and will be
subject to withdrawal from time to time as permitted by the Servicing Agreement.
Any  loss  resulting  from  such  investments  will  be for the  account  of the
Servicer.  The Servicer  will be required to deposit the amount of any such loss
immediately  upon the  realization of such loss to the extent such loss will not
be offset by other income or gain from investments in the Collection Account and
then available for such application.

      Monthly  Advances.  In order  to  maintain  a  regular  flow of  scheduled
interest to Noteholders (rather than to guarantee or insure against losses), the
Servicing  Agreement  will require that, not later than the close of business on
the Deposit Date prior to each Payment Date, the Servicer will remit or cause to
be  remitted a Monthly  Advance,  if  necessary,  to the  Indenture  Trustee for
deposit in the related  Note Account to be paid on the related  Payment  Date. A
"Monthly  Advance"  will be equal to the sum of (i) the interest  and  principal
portions  of the  aggregate  amount  of  monthly  payments  (net of the  related
Servicing  Fee) due on the  Mortgage  Loans  during the  related  Due Period but
delinquent so as not to have been deposited  into the  Collection  Account as of
the close of business on the last day before the related  Deposit  Date and with
respect to each  Mortgaged  Property that was acquired in foreclosure or similar
action  (each,  an "REO  Property")  during or prior to the  related  Collection
Period and as to which final sale did not occur  during the  related  Collection
Period,  an amount  equal to the excess,  if any,  of interest on the  Principal
Balance of the  Mortgage  Loan  relating  to such REO  Property  for the related
Collection  Period at the related  Mortgage Rate (net of the Servicing Fee) over
the net income from the REO Property transferred to the related Note Account for
such Payment Date.

      The  Servicing  Agreement  provides  that  the  Servicer  may pay all or a
portion of any  Monthly  Advance  out of  amounts  on deposit in the  Collection
Account which are being held for payment on a subsequent  Payment Date; any such
amounts so used are  required to be  replaced by the  Servicer by deposit to the
Collection  Account on or before the Deposit  Date  relating to such  subsequent
Payment Date.

      The Servicer may recover Monthly  Advances,  if not theretofore  recovered
from the  mortgagor  on  whose  behalf  such  Monthly  Advance  was  made,  from
subsequent  collections  on the related  Mortgage  Loan,  including  Liquidation
Proceeds,  Insurance Proceeds (but only to the extent of such Insurance Proceeds
or  Liquidation  Proceeds)  and such other  amounts as may be  collected  by the
Servicer from the mortgagor or otherwise  relating to the Mortgage  Loan. To the
extent the Servicer,  in its good faith business  judgment,  determines that any
Monthly Advance will not be ultimately recoverable from subsequent  collections,
Insurance  Proceeds,  Liquidation  Proceeds  on the  related  Mortgage  Loans or
otherwise ("Nonrecoverable  Advances"), the Servicer may reimburse itself on the
first Deposit Date  thereafter  out of  collections  received on other  Mortgage
Loans.

      The  Servicer  will not be required to make any  Monthly  Advance  that it
determines would be a Nonrecoverable Advance.

      Compensating  Interest Payments.  With respect to each Mortgage Loan as to
which a  prepayment  in whole  or in part was  received,  the  Servicer  will be
required with respect to such Payment Date to remit to the Indenture  Trustee no
later than the related  Deposit  Date,  from  amounts  otherwise  payable to the
Servicer as the Servicing  Fee for the related  Payment Date, an amount equal to
the excess,  if any, of (a) 30 days'  interest on the Principal  Balance of each
such Mortgage Loan  (immediately  prior to such payment) at the related Mortgage
Rate,  less (b) the amount of interest  actually  received on such Mortgage Loan
during the  related  Due Period  (each such  amount,  a  "Compensating  Interest
Payment") for payment on the Notes on such Payment  Date.  The Servicer will not
be


                                      S-58
<PAGE>

entitled to be reimbursed  from  collections on the Mortgage Loans or any assets
of the Trust Estate for any Compensating Interest Payments made.

      Realization upon Defaulted  Mortgage Loans.  The Servicing  Agreement will
require the Servicer, acting as the agent of the Indenture Trustee, to foreclose
upon or otherwise  comparably  convert to ownership in the name of the Indenture
Trustee, on behalf of the Noteholders and the Note Insurer, Mortgaged Properties
securing  such of the  Mortgage  Loans  as come  into  default,  as to  which no
satisfactory  arrangements can be made for the collection of delinquent payments
and which the  Servicer  has not  reacquired  pursuant  to the option  described
below;  provided,  however,  that  if  the  Servicer  has  actual  knowledge  or
reasonably  believes that any Mortgaged Property is contaminated by hazardous or
toxic wastes or substances,  the Servicer will cause an environmental inspection
of the Mortgaged  Property that complies with Fannie Mae's selling and servicing
guide  applicable  to single  family homes and its  servicing  procedures  to be
conducted.  If the environmental  inspection  reveals any potentially  hazardous
substances, the Servicer will notify the Indenture Trustee and the Note Insurer,
and the Servicer will not foreclose or accept a deed in lieu of  foreclosure  on
the Mortgaged Property without the consent of the Indenture Trustee and the Note
Insurer.  In connection with such foreclosure or other conversion,  the Servicer
will follow such  practices as it deems  necessary  or  advisable  and as are in
keeping with its general mortgage loan servicing activities;  provided, however,
that the  Servicer  will not be required  to expend its own funds in  connection
with foreclosure or other  conversion,  correction of a default on a senior deed
of trust or restoration of any Mortgaged Property unless the Servicer determines
that such  foreclosure,  correction or restoration will increase Net Liquidation
Proceeds.

      In  servicing  the  Mortgage  Loans,  the  Servicer  will be  required  to
determine,  with respect to each defaulted Mortgage Loan, when it has recovered,
whether through trustee's sale,  foreclosure sale or otherwise,  all amounts, if
any, it expects to recover from or on account of such  defaulted  Mortgage Loan,
whereupon  such  Mortgage  Loan will be charged off and will become a Liquidated
Mortgage Loan.

      The  Servicer  may have the  right  and the  option  under  the  Servicing
Agreement, but not the obligation, to reacquire for its own account any Mortgage
Loan which  becomes  delinquent,  in whole or in part,  as to three  consecutive
monthly  installments or any Mortgage Loan as to which  enforcement  proceedings
have been brought by the Servicer.  Any such Mortgage Loan so reacquired will be
withdrawn  from  the  Mortgage  Pool  on a  Deposit  Date at the  Release  Price
therefor.

      Evidence as to  Compliance.  The Servicing  Agreement  provides that on or
before a specified date in each year, a firm of independent  public  accountants
will furnish a report to the Indenture Trustee, the Rating Agencies and the Note
Insurer to the effect that on the basis of certain  procedures  substantially in
conformance  with the Uniform Single  Attestation  Program for Mortgage  Bankers
("USAP")  (to  the  extent  the  procedures  are  applicable  to  the  servicing
obligations set forth in the Servicing Agreement), the servicing by or on behalf
of the  Servicer  of mortgage  loans,  and such  procedures  have  disclosed  no
exceptions or errors in records  relating to the mortgage  loans serviced by the
Servicer for others which,  in the opinion of such firm, such firm's required to
report  under  USAP,  except for such  exceptions  as will be referred to in the
report. The Servicing  Agreement will provide that the Servicer will be required
to deliver to the Indenture  Trustee,  the Rating Agencies and the Note Insurer,
on or before a specified  date in each year,  an annual  statement  signed by an
officer of the  Servicer  to the effect  that the  Servicer  has  fulfilled  its
material  obligations  under the Servicing  Agreement  throughout  the preceding
year.

      Certain Matters Regarding Servicer's Servicing Obligations.  The Servicing
Agreement will provide that the Servicer may not resign from its obligations and
duties as the Servicer thereunder,  except upon the delivery,  at the Servicer's
expense, of an opinion of counsel addressed to the Issuer, the Indenture Trustee
and the Note  Insurer  and in form and  substance  acceptable  to the  Indenture
Trustee  and the Note  Insurer to the effect that its duties  thereunder  are no
longer  permissible  under  applicable  law or  regulation  or  are in  material
conflict  by  reason  of  applicable  law or  regulation  with any  other of its
activities  carried  on as of the  date  of the  Servicing  Agreement.  No  such
resignation  will become  effective  until the Indenture  Trustee or a successor
servicer approved by the Note Insurer has assumed the servicing  obligations and
duties of the Servicer under the Servicing Agreement.

      The Servicing  Agreement will also provide that neither the Servicer,  nor
any of its  directors,  officers,  employees  or  agents,  will be liable to the
Indenture  Trustee,  the Trust,  or the  Noteholders for any action taken or for
refraining  from the  taking  of any  action  by the  Servicer  pursuant  to the
Servicing Agreement, or for errors in judgment;  provided, however, that neither
the Servicer nor any such person will be protected against any liability


                                      S-59
<PAGE>

which would otherwise be imposed by reason of willful misfeasance,  bad faith or
negligence  in the  performance  of  duties  of the  Servicer,  or by  reason of
reckless disregard of obligations and duties of the Servicer, thereunder.

      In addition,  the Servicing  Agreement will provide that the Servicer will
not be under any  obligation to appear in,  prosecute or defend any legal action
which is not  incidental  to its duties to service the Mortgage  Loans under the
Servicing  Agreement  and which in its  opinion may involve it in any expense or
liability.

      The Servicing  Agreement will provide that any corporation or other entity
(a) into which the Servicer may be merged or  consolidated,  (b) that may result
from any merger,  conversion or  consolidation  to which the Servicer shall be a
party or (c) that may succeed to all or substantially all of the business of the
Servicer,  will, in any case where an assumption is not effected by operation of
law,  execute an agreement of  assumption  to perform  every  obligation  of the
Servicer  under  the  Servicing  Agreement,  and  will be the  successor  to the
Servicer  thereunder  without  the  execution  or filing of any  document or any
further act by any of the parties to the Servicing Agreement; provided, however,
that if the Servicer in any of the foregoing cases is not the surviving  entity,
the  surviving  entity shall execute an agreement of assumption to perform every
obligation  of the  Servicer  thereunder  and the  corporation  or other  entity
satisfies the eligibility requirements for a successor Servicer.

      Servicer Events of Default.  Events of default (each, a "Servicer Event of
Default")  under the  Servicing  Agreement  will  include (a) any failure by the
Servicer  to make a required  Monthly  Advance on the  related  Deposit  Date as
required or any failure by the Servicer to deposit in the Collection  Account or
Note Account any other amount  required to be so deposited  under the  Servicing
Agreement;  (b) any failure by the  Servicer  to duly  observe or perform in any
material  respect any other of its  covenants  or  agreements  in the  Servicing
Agreement or the Sale  Agreement  which  materially  and  adversely  affects the
rights of Noteholders  and continues  unremedied for the applicable cure period,
if any,  after the giving of written  notice of such  failure to the Servicer by
the Indenture  Trustee,  at the  direction of the Note  Insurer,  or by the Note
Insurer or, with the consent of the Note  Insurer,  the  Noteholders  evidencing
Voting  Interests  represented by all Notes  aggregating  not less than 51%; (c)
certain events of  insolvency,  readjustment  of debt,  marshaling of assets and
liabilities or similar proceedings regarding the Servicer and certain actions by
the Servicer indicating its insolvency or inability to pay its obligations;  (d)
any  representation or warranty made by the Servicer in the Servicing  Agreement
or the Sale Agreement or certificate  delivered by the Servicer pursuant thereto
having  been  incorrect  in any  material  respect  as of the time  made and the
circumstance in respect of which such  representation and warranty is incorrect,
if capable of being  cured,  not having been cured  within any  applicable  cure
period after notice is given to the Servicer by the  Indenture  Trustee,  at the
direction of the Note Insurer, or the Note Insurer,  or, with the consent of the
Note Insurer,  the Noteholders  evidencing  Voting Interests  represented by all
Notes  aggregating not less than 51%; (e) the failure by the Servicer to satisfy
certain net worth  requirements  of the Note Insurer;  and (f) the occurrence of
delinquencies  and/or  losses in  respect of the  Mortgage  Loans in excess of a
level, and for a period of time, as specified in the Servicing Agreement.

      Rights Upon Servicer Events of Default.  Upon the occurrence of a Servicer
Event of Default,  the Note  Insurer  or, with the consent of the Note  Insurer,
Noteholders evidencing Voting Interests represented by all Notes aggregating not
less than 51% or the  Indenture  Trustee,  at the direction of the Note Insurer,
may  terminate  all of the  rights and  obligations  of the  Servicer  under the
Servicing  Agreement,  whereupon  the  Indenture  Trustee  will be  obligated to
appoint  a  successor   Servicer  or,  if  it  does  not,  succeed  to  all  the
responsibilities,  duties and  liabilities  of the Servicer  under the Servicing
Agreement and will be entitled to such  compensation  as the Servicer would have
been entitled to under the Servicing Agreement.  In the event that the Indenture
Trustee  fails to appoint a successor  Servicer  and it is  unwilling or legally
unable to act as Servicer, it may petition a court of competent jurisdiction for
the appointment of a successor Servicer.  Any such successor Servicer must be an
established  housing  and  home  finance  institution  or any  institution  that
regularly services  nonconforming  residential mortgage loans, that is currently
servicing a  nonconforming  residential  mortgage loan  portfolio,  that has all
licenses, permits and approvals required by applicable law and a net worth of at
least  $10,000,000.  The appointment of any such successor  Servicer (other than
the  Indenture  Trustee)  shall be  acceptable to the Note Insurer and shall not
result in the  qualification,  reduction  or  withdrawal  of the implied  rating
assigned to the Notes by the Rating  Agencies  (without  taking into account the
Insurance  Policy).  Pending  appointment  of a successor  Servicer,  unless the
Indenture  Trustee is  prohibited by law from so acting,  the Indenture  Trustee
shall be obligated to act as Servicer.  The Indenture Trustee and such successor
Servicer may agree upon the servicing compensation to be paid, which in no event
may be greater than the compensation described above.


                                      S-60
<PAGE>

      No Noteholder,  solely by virtue of its status as a Noteholder,  will have
any right  under the  Servicing  Agreement  to  institute  any  action,  suit or
proceeding with respect to the Servicing Agreement unless the Note Insurer shall
have  consented  thereto,  unless such  Noteholder  previously  has given to the
Indenture  Trustee written notice of default and unless  Noteholders  evidencing
Voting  Interests  represented by all Notes  aggregating  not less than 51% have
made written request upon the Indenture  Trustee to institute such action,  suit
or proceeding in its own name as Indenture  Trustee  thereunder and have offered
to  the  Indenture  Trustee  reasonable   indemnity  for  costs,   expenses  and
liabilities to be incurred,  and the Indenture Trustee for 60 days has neglected
or refused to  institute  any such  action,  suit or  proceeding.  However,  the
Indenture  Trustee will be under no  obligation to exercise any of the rights or
powers  vested in it by the  Servicing  Agreement  or to  institute,  conduct or
defend any litigation thereunder or in relation thereto at the request, order or
direction of any of the Noteholders, unless such Noteholders have offered to the
Indenture Trustee reasonable  security or indemnity against the costs,  expenses
and liabilities which may be incurred therein or thereby.

      Amendments.  Subject to the prior written consent of the Note Insurer,  at
any time and from time to time,  without  the  consent of the  Noteholders,  the
Indenture Trustee, the Issuer and the Servicer may amend the Servicing Agreement
for the purposes of (a) curing any ambiguity or correcting or supplementing  any
provision of such agreement that may be inconsistent with any other provision of
such agreement or (b) complying  with the  requirements  of the Code;  provided,
however,  that such  action  shall  not  materially  and  adversely  affect  the
interests of any Noteholder,  as evidenced by an opinion of counsel delivered to
the Indenture  Trustee to such effect (which opinion shall not be at the expense
of the  Indenture  Trustee)  or  written  confirmation  from each of the  Rating
Agencies  that such  action  will not result in a  qualification,  reduction  or
withdrawal of the implied  ratings on the Notes (without taking into account the
Insurance Policy).

      The Servicing Agreement may also be amended by the Indenture Trustee,  the
Issuer  and the  Servicer,  at any time and from  time to time,  with the  prior
written  approval of the Rating  Agencies,  the Note Insurer and not less than a
majority of the Voting Interests represented by the Notes then outstanding,  for
the purpose of adding any  provisions  or changing in any manner or  eliminating
any of the  provisions  thereof or of  modifying in any manner the rights of the
Noteholders  thereunder;  provided,  however,  that no such amendment  shall (a)
reduce in any manner the amount of, or delay the timing of,  payments  which are
required to be paid to the Note Account  without the consent of all  Noteholders
or (b) reduce the aforesaid  percentages of Voting  Interests which are required
to consent to any such amendments, without the consent of all Noteholders.

Servicing and Other Compensation; Payment of Expenses

      The  Servicing  Fee  will  be the  primary  compensation  to be paid to or
retained  by the  Servicer  in respect  of its  servicing  activities  under the
Servicing Agreement and will be paid to the Servicer on each Deposit Date out of
collections of interest  received on or in respect of the Mortgage Loans for the
related  Collection  Period.  The  Servicing  Fee  for  each  Group  will  equal
one-twelfth  (1/12) of the product of (a) 0.50% and (b) the Aggregate  Principal
Balance of the  Mortgage  Loans in such Group as of the first day of the related
Due Period.  The  Servicer  shall be entitled to retain the  Servicing  Fee from
amounts to be deposited in the  Collection  Account.  In addition,  the Servicer
will retain the benefit, if any, from any deposit,  maintenance or investment of
funds  in  the  Collection  Account.  Assumption  fees,  late  payment  charges,
prepayment  charges,  charges for checks returned for  insufficient  funds,  and
extension  and  other  administrative  charges,  to the  extent  collected  from
mortgagors,   will  be  retained  by  the  Servicer  as   additional   servicing
compensation.

      Subject  to its  right  to  refuse  to  make  Nonrecoverable  Advances  as
described  below,  the  Servicer  will be  required  to pay all  reasonable  and
customary  "out-of-pocket" costs and expenses incurred in the performance of its
servicing  obligations,  including,  but not limited to, the payment of fees for
any  sub-servicer  and the cost of (i) any  enforcement or judicial  proceedings
relating to the mortgagors,  including foreclosures, and (ii) the management and
liquidation  of Mortgaged  Properties  acquired in  satisfaction  of the related
Mortgage  Loans.  Such  expenditures  (each, a "Servicing  Advance") may include
costs of collection efforts, reappraisals,  forced placement of hazard insurance
if a borrower  allows his hazard policy to lapse,  legal fees in connection with
foreclosure  actions,   advancing  delinquent  property  taxes  and  upkeep  and
maintenance of the Mortgaged Property if it is acquired through  foreclosure and
similar types of expenses.


                                      S-61
<PAGE>

      The  Servicing  Agreement  provides  that  the  Servicer  may pay all or a
portion of any  Servicing  Advance  out of amounts on deposit in the  Collection
Account  which are being held for payment on a subsequent  Payment Date relating
to such Collection  Period; any such amounts so used are required to be replaced
by the  Servicer by deposit to the  Collection  Account on or before the Deposit
Date relating to such subsequent Payment Date.

      The Servicer may recover Servicing Advances,  if not theretofore recovered
from the  mortgagor  on whose  behalf  such  Servicing  Advance  was made,  from
subsequent  collections  on the related  Mortgage  Loan,  including  Liquidation
Proceeds,  Insurance  Proceeds and such other amounts as may be collected by the
Servicer from the mortgagor or otherwise  relating to the Mortgage  Loan. To the
extent the Servicer,  in its good faith business  judgment,  determines that any
Servicing Advance will be or has become a Nonrecoverable  Advance,  the Servicer
may reimburse itself for such advance from the Collection Account.

      The Servicer  will not be required to make any  Servicing  Advance that it
determines would be a Nonrecoverable Advance if made.

Historical Servicing Experience of the Servicer

      The  Servicer has  provided  the Company  with the  following  information
regarding  the  servicing of mortgage  loans which it  considers  non-conforming
credits  and  none of the  Company  the  Issuer  or the  Underwriters  make  any
representations  or  warranties  as to the  accuracy  or  completeness  of  such
information.  The table below sets forth the overall  delinquency  experience on
residential  one-to-four-family  mortgage loans for nonconforming  credits which
are  currently  serviced  by  the  Servicer.  No  mortgage  loan  is  considered
delinquent  for  purposes  of the table until a payment is 30 days past due on a
contractual  basis. It should be noted that the Servicer commenced its servicing
activities in April 1997.  Accordingly,  the Servicer does not have  significant
historical delinquency, bankruptcy foreclosure or default experience that may be
referred to for estimating  the future  delinquency  and loss  experience of the
Mortgage  Loans.  The information in the table below is not intended to indicate
or predict the expected  delinquency  experience on past current or future pools
of mortgage  loans for which the  Servicer is the  primary  servicer.  See "Risk
Factors -- Limited Historical Experience of the Servicer."


                                      S-62
<PAGE>

                                 [------------]

                Non-Conforming Mortgage Loan Portfolio Experience

<TABLE>
<CAPTION>
                                                                                 As of
                                                       -----------------------------------------------------------
                                                                             (000s omitted)

<S>                                                    <C>              <C>             <C>              <C>      
Total principal balance (at period end)...........     $________        $________       $________        $________
Average portfolio principal balance(1)............     $________        $________       $________        $________
DELINQUENCIES (at period end).....................
30-59 Days:
    Principal balance.............................     $________        $________       $________        $________
    Percent(3)....................................        _____%           _____%          _____%           _____%
60-89 Days:
    Principal balance.............................     $________        $________       $________        $________
    Percent(3)....................................        _____%           _____%          _____%           _____%
90 Days or More:
    Principal balance.............................     $________        $________       $________        $________
    Percent(3)....................................        _____%           _____%          _____%           _____%
Total Delinquencies(2):
    Principal balance.............................     $________        $________       $________        $________
    Percent(3)....................................        _____%           _____%          _____%           _____%
FORECLOSURES
    Principal balance.............................     $________        $________       $________        $________
    Percent(3)....................................        _____%           _____%          _____%           _____%
REO (at period end)...............................
Net gains/(losses) on liquidated loans............
Percentage of net gains/(losses) on liquidated             0.00%            0.00%           0.00%            0.00%
    loans (based on average portfolio principal
    balance)......................................

</TABLE>

- ----------
(1)   Calculated by summing the actual outstanding principal balances at the end
      of each  month  and  dividing  the  total by the  number  of months in the
      applicable period.

(2)   Delinquency information does not include loans in foreclosure or REO.

(3)   Percentages  are  expressed  based  upon the total  outstanding  principal
      balance at the end of the indicated 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  portfolios set forth in the foregoing tables. The statistics shown
above represent the delinquency  experience for the indicated mortgage servicing
portfolios  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 mortgage  servicing
portfolios set forth above include  mortgage loans that were originated  using a
variety of different  underwriting  procedures and standards which may have been
more selective.  They include mortgage loans with a variety of payment and other
characteristics  (including  geographic  location)  which  are  not  necessarily
representative  of the payment and other  characteristics  of the Mortgage Loans
comprising the Mortgage Pool. In addition,  a substantial number of the mortgage
loans in the  servicing  portfolio  were not  originated  by the Seller and were
originated on the basis of  underwriting  standards that are more stringent than
those  applicable to the Mortgage Loans. As a result,  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 Servicer. 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-63
<PAGE>
                               THE NOTE INSURANCE

The Insurance Policy

      The  information  set forth in this section has been  provided by the Note
Insurer. No representation is made by the Underwriters,  the Issuer, the Seller,
the  Servicer,  the  Company or any of their  affiliates  as to the  accuracy or
completeness of such information or any information  related to the Note Insurer
incorporated by reference herein.

      The Note  Insurer,  in  consideration  of the  payment of the  premium and
subject  to the terms of the Note  Guaranty  Insurance  Policy  (the  "Policy"),
thereby  unconditionally  and  irrevocably  guarantees to any Noteholder that an
amount equal to each full and complete  Insured  Payment will be received by the
Indenture Trustee or its successor, as trustee for the Noteholders, on behalf of
the Noteholders from the Note Insurer, for distribution by the Indenture Trustee
to each  Noteholder  of each  Noteholder's  proportionate  share of the  Insured
Payment.  The Note  Insurer's  obligations  under the Policy  with  respect to a
particular  Insured Payment shall be discharged to the extent funds equal to the
applicable Insured Payment are received by the Indenture Trustee, whether or not
such funds are properly applied by the Indenture Trustee. Insured Payments shall
be made  only at the time set forth in the  Policy  and no  accelerated  Insured
Payments shall be made regardless of any acceleration of the Notes,  unless such
acceleration is at the sole option of the Note Insurer.

      Notwithstanding  the  foregoing  paragraph,  the  Policy  does  not  cover
shortfalls,  if  any,  attributable  to  the  liability  of the  Issuer,  or the
Indenture  Trustee  for  withholding  taxes,  if  any  (including  interest  and
penalties  in  respect  of any  such  liability).  The  Policy  does  not  cover
shortfalls  to Note Interest due to the Relief Act or Principal  Prepayments  of
the Mortgage Loans.

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

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

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


                                      S-64
<PAGE>

      The  Fiscal  Agent is the agent of the Note  Insurer  only and the  Fiscal
Agent  shall in no event be liable  to  Noteholders  for any acts of the  Fiscal
Agent or any failure of the Note  Insurer to deposit or caused to be  deposited,
sufficient funds to make payment due under the Policy.

      Subject  to  the  terms  of the  Agreement,  the  Note  Insurer  shall  be
subrogated to the rights of each Noteholder to receive  payments under the Notes
to the extent of any payment by the Note Insurer under the Policy.

      As used in the  Policy,  the  following  terms  shall  have the  following
      meanings:

            "Agreement"  means the Indenture,  dated as of [__________ ], by and
      between  the  Issuer  and the  Indenture  Trustee,  without  regard to any
      amendment  or  supplement  thereto,  unless  the Note  Insurer  shall have
      consented in writing thereto.

            "Noteholder"  means each  Noteholder  (as defined in the  Indenture)
      who, on the  applicable  Payment Date, is entitled  under the terms of the
      applicable Note to payment thereunder.

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

            "Deficiency  Amount" means, with respect to a Class of Notes and any
      Payment  Date the sum of (i) the related  Note  Interest  for such Payment
      Date  minus  Available  Funds  for the  related  Group  and  (ii) the then
      existing  Overcollateralization  Deficit  for such  Group,  if any,  after
      application  of such  Available  Funds to reduce such Note Balance on such
      Payment Date.

            "Insured Payment" means, with respect to a Class of Notes, as of any
      Payment Date, (i) the Deficiency Amount for the related Group and (ii) any
      Preference Amount for such Class due and then owing under the Policy.

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

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

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

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

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

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


                                      S-65
<PAGE>

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

      The Policy is not cancelable for any reason.  The premium on the Policy is
not refundable for any reason  including  payment,  or provision  being made for
payment, prior to the maturity of the Notes.

The Note Insurer

      The Note Insurer is the  principal  operating  subsidiary  of  [__________
]Inc.,  a  _________________  is not  obligated  to pay the  debts of or  claims
against  the Note  Insurer.  The  Note  Insurer  is  domiciled  in the  State of
_______________  and  licensed to do  business  in and is subject to  regulation
under the laws of ______________________. State laws also regulate the amount of
both the  aggregate  and  individual  risks that may be insured,  the payment of
dividends  by the Note  Insurer,  changes  in  control  and  transactions  among
affiliates.  Additionally,  the Note Insurer is required to maintain contingency
reserves on its liabilities in certain amounts and for certain periods of time.

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

      All financial statements of the Note Insurer and its subsidiaries included
in documents  filed by  [__________ ] 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 Notes shall be deemed to be  incorporated  by reference into this Prospectus
Supplement  and to be a part  hereof  from the  respective  dates of filing such
documents.

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

Admitted Assets                           $_____                      $_____
Liabilities                                _____                       _____
Capital and Surplus                        _____                       _____



                                      S-66
<PAGE>

                                                          GAAP
                                         ---------------------------------------
                                         December 31,                March 31,
                                             ----                      ---
                                          (Audited)                 (Unaudited)

                                                     (In millions)

Admitted Assets                           $_____                      $_____
Liabilities                                _____                       _____
Shareholder's Equity                       _____                       _____

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

      Copies of the  financial  statements of the Note Insurer  incorporated  by
reference  herein and copies of the Note  Insurer's  ________  year-end  audited
financial  statements prepared in accordance with statutory accounting practices
are available,  without charge,  from the Note Insurer.  The address of the Note
Insurer is -----------------------------------------.

     The Note Insurer does not accept any responsibility for the accuracy of
completeness  of this  Prospectus  Supplement or any  information  or disclosure
contained herein,  or omitted herefrom,  other than with respect to the accuracy
of the  information  regarding the  Insurance  Policy and Note Insurer set forth
under the headings "The Note  Insurance--The  Insurance  Policy" and "--The Note
Insurer"  herein.  Additionally,   the  Note  Insurer  makes  no  representation
regarding the Notes or the advisability of investing in the Notes.

      Moody's Investor Service, Inc. rates the claims paying ability of the Note
Insurer "Aaa".

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

      Fitch IBCA, Inc. (formerly known as Fitch Investors  Service,  L.P.) rates
the claims paying ability of the Note Insurer "AAA".

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

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

Credit Enhancement Does Not Apply to Prepayment Risk

      In general,  the protection afforded by the Insurance Policy is protection
for credit risk and not for  prepayment  risk. A claim may not be made under the
Insurance  Policy, in an attempt to guarantee or insure that any particular rate
of prepayment is experienced by the Trust Estate.

                              ERISA CONSIDERATIONS

         Section 406 of the Employee  Retirement Income Security Act of 1974, as
amended  ("ERISA"),  and Section 4975 of the Internal  Revenue Code of 1986,  as
amended  (the  "Code"),  prohibit a pension,  profit  sharing or other  employee
benefit  plan,  as well as  individual  retirement  accounts and  annuities  and
certain Keogh Plans,  and entities  deemed to hold assets of such plans (each, a
"Plan")  from  engaging in certain  transactions  involving  "plan  assets" with
persons  that are "parties in interest"  under ERISA or  "disqualified  persons"
under the Code with  respect  to such Plan.  A  violation  of these  "prohibited
transaction  rules" may generate  excise tax and other penalties and liabilities


                                      S-67
<PAGE>

under ERISA and the Code for such  persons.  Title I of ERISA also requires that
fiduciaries  of a Plan  subject  to ERISA  make  investments  that are  prudent,
diversified  (except if prudent not to do so) and in accordance  with  governing
plan documents.

      Under  regulations of the  Department of Labor set forth in 29 C.F.R.  ss.
2510.3-101  (the  "Plan  Asset  Regulations"),  the  assets of a Plan  generally
include not only securities held by a Plan but also the underlying assets of the
issuer of any equity  securities  (the  "Look-Through  Rule") unless one or more
exceptions  specified in the Plan Asset Regulations are satisfied.  For purposes
of those  Regulations,  an equity  security is a security  other than a security
that is treated as debt under  applicable  local law and that has no substantial
equity  features.  The  Issuer  believes  that the Notes will be treated as debt
obligations  without  significant equity features for purposes of the Plan Asset
Regulations.  Accordingly,  a Plan that acquires a Note should not be treated as
having  acquired a direct interest in the assets of the Issuer.  However,  there
can be no complete  assurance that the Notes will be treated as debt obligations
without  significant equity features for purposes of the Plan Asset Regulations.
If the Notes are treated as having substantial equity features, the purchaser of
a Note could be treated as having  acquired a direct  interest  in the  Mortgage
Loans securing the Notes. In that event, the purchase, holding, or resale of the
Notes could result in a transaction that is prohibited under ERISA or the Code.

      However,  even if the Notes are  treated  as debt for such  purposes,  the
acquisition or holding of Notes by or on behalf of a Plan could be considered to
give rise to a prohibited  transaction if the Issuer or any of its affiliates is
or becomes a "party in interest"  under ERISA or a  "disqualified  person" under
the Code with respect to such Plan. In such case,  certain  exemptions  from the
prohibited  transaction  rules  could be  applicable  depending  on the type and
circumstances  of the plan  fiduciary  making the  decision  to  acquire  Notes.
Included among these  exemptions  are:  Prohibited  Transaction  Class Exemption
("PTCE") 96-23,  regarding  transactions  effected by "in-house asset managers";
PTCE 90-1, regarding  investments by insurance company pooled separate accounts;
PTCE 95-60,  regarding  investments by insurance company general accounts;  PTCE
91-38,  regarding  investments by bank  collective  investment  funds;  and PTCE
84-14,  regarding   transactions  effected  by  "qualified   professional  asset
managers".  A  purchaser  of a Note should be aware,  however,  that even if the
conditions  specified in one or more exemptions are met, the scope of the relief
provided by an  exemption  might not cover all acts that might be  construed  as
prohibited transactions.  The purchase of a Note will be deemed a representation
by the  acquirer  that  either (i) it is not,  and is not  purchasing  a Note on
behalf of or with the assets of a Plan, or (ii) the acquisition and holding of a
Note by the acquirer  qualifies  for  exemptive  relief  under PTCE 95-60,  PTCE
96-23,  PTCE 91-38,  PTCE 90-1, PTCE 84-14 or another  Department of Labor Class
Exemption.

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

      A Plan fiduciary  considering the purchase of Notes should consult its tax
and/or  legal   advisors   regarding   the   applicability   of  the   fiduciary
responsibility provisions of ERISA to such investment, whether the assets of the
Issuer would be considered plan assets, the possibility of exemptive relief from
the prohibited  transaction  rules, and other related issues and their potential
consequences.  The sale of Notes to a Plan is in no respect a representation  by
the Issuer or the  Underwriters  that this  investment  meets all relevant legal
requirements  with respect to investments  by Plans  generally or any particular
Plan,  or that  this  investment  is  appropriate  for  Plans  generally  or any
particular Plan. See "ERISA Considerations" in the Prospectus.


                                 USE OF PROCEEDS

      The Issuer intends to use the net proceeds to be received from the sale of
the Notes to acquire the Mortgage Loans from the Depositor and the Seller and to
pay other  expenses  associated  with the pooling of the Mortgage  Loans and the
issuance of the Notes.


                                      S-68
<PAGE>

                         LEGAL INVESTMENT CONSIDERATIONS

      The Notes will not constitute  "mortgage related  securities" for purposes
of the Secondary Mortgage Market Enhancement Act of 1984 ("SMMEA"). Institutions
whose   activities  are  subject  to  review  by  federal  or  state  regulatory
authorities  may  be or  may  become  subject  to  restrictions,  which  may  be
retroactively imposed by such regulatory authorities,  on the investment by such
institutions  in  certain  forms of  mortgage  related  securities.  See  "Legal
Investment Matters" in the Prospectus.

                                  UNDERWRITING

      Under the terms set forth in the  Underwriting  Agreement,  dated the date
hereof (the  "Underwriting  Agreement"),  the  Depositor has agreed to cause the
Issuer to sell,  and the  Underwriters  have  agreed,  subject  to the terms and
conditions set forth  therein,  to purchase the entire  principal  amount of the
Notes.

      Each of the  Underwriters  has informed the Depositor  that it proposes to
offer  the  Notes  for  sale  from  time  to  time  in  one or  more  negotiated
transactions, or otherwise, at varying prices to be determined, in each case, at
the time of the related sale. The Underwriters  may effect such  transactions by
selling  the  Notes  to  or  through  dealers,  and  such  dealers  may  receive
compensation in the form of underwriting  discounts,  concessions or commissions
from the Underwriter. In connection with the sale of the Notes, the Underwriters
may be deemed to have  received  compensation  from the Depositor in the form of
underwriting  compensation.  The  Underwriters  and any dealers that participate
with the  Underwriters  in the  distribution  of the  Notes  may be deemed to be
underwriters  and any commissions  received by them and any profit on the resale
of the Notes by them may be deemed to be underwriting  discounts and commissions
under the Securities Act of 1933, as amended (the "Securities Act").

      The  Depositor  and the Seller have agreed to indemnify  the  Underwriters
against certain liabilities including liabilities under the Securities Act.

      The Depositor has been advised by the  Underwriters  that the Underwriters
intend  to make a market in the  Notes,  as  permitted  by  applicable  laws and
regulations  and  subject to the  provisions  of Rule 104 of  Regulation  M. The
Underwriters are not obligated,  however, to make a market in the Notes and such
market-making  may be  discontinued  at any time at the sole  discretion  of the
Underwriters.  Accordingly, no assurance can be given as to the liquidity of, or
trading markets for, the Notes.

      All of the  Mortgage  Loans  included  in the Trust  Estate will have been
acquired in a privately negotiated transaction with the Seller.

                                REPORT OF EXPERTS

      The consolidated  financial  statements of [__________ ] and subsidiaries,
as of _______________ and _______________ and for each of the three years in the
period ended  _______________  ,  incorporated by reference into this Prospectus
Supplement have been audited by _______________, independent accountants, as set
forth in their report thereon  incorporated by reference herein in reliance upon
the authority of such firm as experts in accounting and auditing.

                     CERTAIN FEDERAL INCOME TAX CONSEQUENCES

      The following is a general discussion of the material  anticipated federal
income  tax   considerations  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
considerations  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 Notes.


                                      S-69
<PAGE>

      Treatment  of the  Notes  as  Indebtedness.  The  Seller  agrees,  and the
Noteholders  will agree by their  purchase of Notes,  to treat the Notes as debt
for all federal, state and local income tax purposes.  There are no regulations,
published  rulings or judicial  decisions  involving  the  characterization  for
federal income tax purposes of securities with terms  substantially  the same as
the  Notes.  In  general,  whether  instruments  such  as the  Notes  constitute
indebtedness  for  federal  income  tax  purposes  is a  question  of fact,  the
resolution  of which is based  primarily  upon  the  economic  substance  of the
instruments  and the  transaction  pursuant to which they are issued rather than
merely upon the form of the  transaction or the manner in which the  instruments
are labeled.  The Internal  Revenue  Service (the "IRS") and the courts have set
forth  various  factors to be taken into  account in  determining,  for  federal
income tax purposes,  whether or not an instrument constitutes  indebtedness and
whether a transfer of property is a sale because the transferor has relinquished
substantial incidents of ownership in the property or whether such transfer is a
borrowing secured by the property.  On the basis of its analysis of such factors
as  applied  to the facts and its  analysis  of the  economic  substance  of the
contemplated transaction,  Dewey Ballantine,  tax counsel to the Depositor ("Tax
Counsel") is of the opinion that,  for federal  income tax  purposes,  the Notes
will be treated as indebtedness of the Trust,  and not as an ownership  interest
in the  Mortgage  Loans,  or an equity  interest  in the Trust or in a  separate
association  taxable as a corporation  or other  taxable  entity.  Further,  Tax
Counsel is of the opinion that neither the Issuer nor either Mortgage Loan group
will be  characterized  as an association (or as a publicly traded  partnership)
taxable as a corporation or as a taxable mortgage pool.

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

      Although,  as described  above, it is the opinion of Tax Counsel that, for
federal  income tax  purposes,  the Notes will be  characterized  as debt,  such
opinion is not binding on the IRS and thus no assurance can be given that such a
characterization will prevail. If the IRS successfully asserted that one or both
Classes of the Notes did not  represent  debt for federal  income tax  purposes,
holders  of the Notes  would  likely be  treated  as  owning  an  interest  in a
partnership   and  not  an  interest  in  an  association  (or  publicly  traded
partnership) taxable as a corporation. If the Noteholders were treated as owning
an equitable  interest in a  partnership,  the  partnership  itself would not be
subject to federal income tax;  rather each partner would be taxed  individually
on their respective  distributive share of the partnership's income, gain, loss,
deductions  and credits.  The amount,  timing and  characterization  of items of
income and  deductions  for a Noteholder  would differ if the Notes were held to
constitute  partnership  interests,  rather than  indebtedness and would cause a
tax-exempt  entity subject to tax on unrelated  business taxable income ("UBTI")
(including an individual  retirement  account) to recognize UBTI under the Code.
Since the parties will treat the Notes as  indebtedness  for federal  income tax
purposes,  none of the Servicer, the Indenture Trustee or the Owner Trustee will
attempt to satisfy the tax  reporting  requirements  that would apply under this
alternative  characterization  of the Notes.  Investors that are foreign persons
are  strongly  advised to consult  their own tax  advisors  in  determining  the
federal,  state,  local  and  other tax  consequences  to them of the  purchase,
ownership and disposition of the Notes.

      Original Issue  Discount.  It is anticipated  that the Notes will not have
any original issue discount  ("OID") other than possibly OID within a de minimis
exception and that  accordingly the provisions of sections 1271 through 1273 and
1275 of the Internal  Revenue Code of 1986, as amended (the  "Code"),  generally
will not apply to the  Notes.  OID will be  considered  de minimis if it is less
than 0.25% of the principal amount of a Note multiplied by its expected weighted
average  life.  The  prepayment  assumption  that  will be used for  purpose  of
computing  original issue  discount,  if any, for federal income tax purposes is
25% HEP.

      Market Discount.  A subsequent purchaser who busy a Note for less than its
principal  amount may be subject to the "market  discount" rules of Section 1276
through 1278 of the Code.  If a subsequent  purchaser of a Note disposes of such
Note (including certain  nontaxable  dispositions such as a gift), or receives a
principal  payment,  any  gain  upon  such  sale or  other  disposition  will be
recognized, or the amount of such principal payment will be treated, as ordinary
income to the extent of any "market  discount"  accrued for the period that such
purchaser  holds the Note.  Such  holder may  instead  elect to  include  market
discount in income as it accrues with respect to all debt  instruments  acquired
in the  year  of  acquisition  of the  Notes  and  thereafter.  Market  discount
generally will equal the excess,  if any, of the then current  unpaid  principal
balance of the Note over the purchaser's basis in the


                                      S-70
<PAGE>

Note  immediately  after such  purchaser  acquired the Note. In general,  market
discount on a Note will be treated as accruing over the term of such Note in the
ratio of interest for the current  period over the sum of such current  interest
and the expected amount of all remaining interest  payments,  or at the election
of the holder, under a constant yield method (taking into account the Prepayment
Assumption).  At the  request  of a holder of a Note,  information  will be made
available  that will allow the holder to compute the accrual of market  discount
under the first method described in the preceding sentence.

      The  market  discount  rules  also  provide  that a holder  who  incurs or
continues indebtedness to acquire a Note at a market discount may 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.

      Notwithstanding  the  above  rules,  market  discount  on a Note  will  be
considered to be zero if it is less than a de minimis amount,  which is 0.25% of
the remaining  principal balance of the Note multiplied by its expected weighted
average  remaining  life.  If OID or market  discount is de minimis,  the actual
amount of discount must be allocated to the remaining principal distributions on
the Notes and, when each such  distribution  is received,  capital gain equal to
the discount allocated to such distribution will be recognized.

      Market Premium.  A subsequent  purchaser who buys a Note for more than its
principal  amount  generally  will be considered to have purchased the Note at a
premium.  Such holder may amortize such premium,  suing a constant yield method,
over the  remaining  term of the Note  and,  except as  future  regulations  may
otherwise  provide,  may apply  such  amortized  amounts to reduce the amount of
interest  reportable with respect to such note over the period from the purchase
date to the date of maturity of the Note. The amortization of such premium on an
obligation that provides for partial principal payments prior to maturity should
be governed by the methods for accrual of market  discount on such an obligation
(described  above). A holder that elects to amortize premium must reduce the tax
basis in the related  obligation by the amount of the aggregate  deductions  (or
interest  offsets)  allowable  for  amortizable  premium.  If a debt  instrument
purchased  at a premium is redeemed in full prior to its  maturity,  a purchaser
who has elected to amortize  premium  should be entitled to a deduction  for any
remaining unamortized premium in the taxable year of redemption.

      Sale or Redemption of Notes. If a Note is sold or retired, the seller will
recognize  gain or loss equal to the difference  between the amount  realized on
the sale and such  holder's  adjusted  basis in the Note.  Such  adjusted  basis
generally  will  equal  the cost of the  Note to the  seller,  increased  by any
original issue discount  included in the seller's gross income in respect of the
Note (and by any market discount which the taxpayer elected to include in income
or was  required  to include in  income),  and  reduced by  payments  other than
payments of  qualified  stated  interest in respect of the Note  received by the
seller and by any amortized premium.  Similarly, a holder who receives a payment
other than a payment of qualified  stated interest in respect of a Note,  either
on the date on which such payment is  scheduled  to be made or as a  prepayment,
will  recognize  gain equal to the excess,  if any, of the amount of the payment
over his adjusted basis in the Note allocable thereto. A Noteholder who receives
a final payment which is less than his adjusted basis in the Note will generally
recognize a loss in the amount of the  shortfall  on the last day of his taxable
year. Generally,  any such gain or loss realized by an investor who holds a Note
as a "capital  asset"  within the meaning of Code Section 1221 should be capital
gain or loss, except as described above in respect of market discount and except
that a loss attributable to accrued but unpaid interest may be an ordinary loss.

      Taxation of Certain Foreign Investors.  Interest payments  (including OID)
on the Notes made to a Noteholder who is a nonresident alien individual, foreign
corporation or other  non-United  States person (a "foreign  person")  generally
will be "portfolio  interest"  which is not subject to United States tax if such
payments are not  effectively  connected with the conduct of a trade or business
in the United  States by such  foreign  person and if the Trust (or other person
who would  otherwise be required to withhold tax from such payments) is provided
with an appropriate  statement that the beneficial  owner of the Note identified
on the statement is a foreign person.

      Backup  Withholding.  Distributions  of interest and  principal as well as
distributions  of  proceeds  from the sale of the  Notes,  may be subject to the
"backup  withholding  tax"  under  Section  3406  of the  Code at 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,


                                      S-71
<PAGE>

certain penalties may be imposed by the IRS on a recipient of distributions that
is required to supply information but does not do so in the proper manner.

                            STATE TAX CONSIDERATIONS

      Potential  Noteholders  should  consider  the state and local  income  tax
consequences of the purchase,  ownership and disposition of the Notes. State and
local income tax laws may differ  substantially  from the corresponding  federal
law, and this  discussion  does not purport to describe any aspect of the income
tax laws of any  state or  locality.  Therefore,  potential  Noteholders  should
consult  their own tax advisors  with respect to the various state and local tax
consequences of an investment in the Notes.

                                  LEGAL MATTERS

      Certain   legal   matters   will  be  passed   upon  for  the   Seller  by
_____________________________________,  will act as counsel for the Underwriters
and will pass upon certain  federal  income tax matters for the Issuer.  Certain
legal  matters  relating to the Note  Insurer and the  Insurance  Policy will be
passed upon for the Note Insurer by __________________________.

                               RATING OF THE NOTES

      It is a  condition  to the  issuance of the Notes that each shall be rated
"_____" by ___________ and "____" by _______.

      Explanations  of the  significance  of such  ratings may be obtained  from
_________________________________________.  Each rating will be the view only of
the assigning Rating Agency.

      The  ratings  on  the  Notes  are  based  in   substantial   part  on  the
claims-paying  ability of the Note  Insurer.  Any  changes in the ratings of the
Note Insurer by the Rating Agencies may result in a change in the ratings of the
Notes.

      The ratings  assigned to the Notes do not represent any  assessment of the
likelihood or rate of principal  prepayments  and do not address the possibility
that Noteholders might suffer a lower than anticipated yield.

      There is no assurance that any rating  assigned to the Notes will continue
for any period of time or that such  ratings  will not be revised or  withdrawn.
Any such revision or  withdrawal  of such ratings may have an adverse  effect on
the market price or liquidity of the Notes.

      The ratings of the Notes  should be evaluated  independently  form similar
ratings on other types of securities.  A security rating is not a recommendation
to buy, sell or hold securities.

      There can be no assurances as to whether any other rating agency will rate
the Notes,  or, if one does,  what rating will be assigned by such other  rating
agency. A rating on the Notes by another rating agency,  if assigned at all, may
be lower than the ratings assigned to the Notes by __________________________.

                                      S-72
<PAGE>

                            INDEX OF PRINCIPAL TERMS
                                                                          Page
                                                                          ----
Administrative Fee Amount......................................................2
Aggregate Principal Balance....................................................9
Agreement.....................................................................65
Available Funds............................................................4, 25
Backup Servicer................................................................i
Balloon Loans.................................................................15
Beneficial Owner...............................................................3
Book-Entry Notes..............................................................18
Business Day...............................................................4, 65
Cedel..........................................................................3
Cedel Participants............................................................20
Citibank......................................................................18
Class..........................................................................2
Class A-1 Notes................................................................i
Class A-2 Notes................................................................i
CMAC..........................................................................66
Code..........................................................................68
Collection Account............................................................57
Collection Period..............................................................2
Combined Loans-to-Ratio.......................................................34
Company........................................................................1
Compensating Interest Payment..............................................9, 58
Corporate Office..............................................................47
Cut-off Date................................................................2, 9
debt-to-income ratio..........................................................47
Defective Mortgage Loan.......................................................22
Deficiency Amount.............................................................65
Definitive Note................................................................3
Depositor......................................................................1
Determination Date............................................................25
DTC............................................................................3
Due Period.....................................................................2
ERISA.....................................................................12, 68
Euroclear......................................................................3
Euroclear Operator............................................................20
Euroclear Participants........................................................20
European Depositaries.........................................................19
Excess Cash................................................................6, 28
Financial Intermediary........................................................19
Fiscal Agent..................................................................64
Group.........................................................................ii
Group I.......................................................................ii
Group I Mortgage Loans........................................................ii
Group II......................................................................ii
Group II Mortgage Loans.......................................................ii
Groups........................................................................ii
Indenture......................................................................i
Indenture Trustee..............................................................i
Indenture Trustee Fee..........................................................1
Indirect Retail Mortgage Loans................................................47
Initial Group I Pool Balance...............................................9, 33


                                      S-73
<PAGE>

Initial Group II Pool Balance..............................................9, 40
Initial Mortgage Pool Balance..............................................ii, 9
Initial Redemption Date...................................................11, 30
Insurance Policy............................................................i, 7
Insured Payment............................................................7, 65
Issuer.........................................................................i
Liquidated Mortgage Loan......................................................25
Liquidation Proceeds..........................................................26
Loan-to-Value Ratio...........................................................40
Look-Through Rule.............................................................68
Modeling Assumptions..........................................................53
Monthly Advance...............................................................58
Monthly Principal..........................................................5, 24
Mortgage Files................................................................22
Mortgage Loan..................................................................i
Mortgage Loan Group...........................................................ii
Mortgage Loan Groups..........................................................ii
Mortgage Note..................................................................3
Mortgage Pool...............................................................i, 3
Mortgage Rate.....................................................10, 11, 33, 40
Mortgaged Properties........................................................3, 9
Net Liquidation Proceeds......................................................26
Nonrecoverable Advances.......................................................58
Note Account..................................................................26
Note Balance...............................................................5, 24
Note Insurer................................................................i, 7
Note Insurer Default...........................................................8
Note Insurer Premium...........................................................8
Note Interest..............................................................5, 24
Note Interest Rate.........................................................5, 24
Noteholder.............................................................3, 19, 65
Notes..........................................................................i
Notice........................................................................65
Overcollateralization Amount...............................................6, 28
Overcollateralization Deficit..............................................7, 29
Overcollateralization Surplus..............................................7, 28
Owner Trustee..................................................................i
Owner Trustee Fee..............................................................2
Participants..................................................................20
Paying Agent..................................................................23
Payment Date...................................................................4
Payments Ahead................................................................25
Percentage Interest...........................................................23
Permitted Investments.........................................................26
Plan..........................................................................12
Plan Asset Regulations....................................................12, 68
Preference Amount.............................................................65
Principal Balance.............................................................24
Principal Prepayment..........................................................25
PTCE..........................................................................68
Qualified Replacement Mortgage................................................22
Rating Agencies...............................................................13
Record Date....................................................................4
Redemption Date...............................................................30
Relief Act.....................................................................8
REMIC.........................................................................ii


                                      S-74
<PAGE>

REO Property..................................................................58
Required Overcollateralization Amount......................................7, 28
Residual Interest..............................................................i
Retail Mortgage Loans.........................................................47
S&P.......................................................................13, 27
Sale Agreement................................................................ii
Securities Act................................................................69
Seller.........................................................................1
Senior Loan...................................................................34
Servicer...................................................................ii, 1
Servicer Event of Default.....................................................60
Servicing Advance.............................................................61
Servicing Agreement...........................................................ii
Servicing Fee..................................................................9
Similar Law...................................................................68
SMMEA.....................................................................13, 69
Stated Maturity...............................................................ii
Trust Agreement................................................................i
Trust Estate................................................................i, 2
Underwriting Agreement........................................................69


                                      S-75
<PAGE>

                                     ANNEX A


                        GLOBAL CLEARANCE, SETTLEMENT AND
                          TAX DOCUMENTATION PROCEDURES

      Except in certain limited circumstances, the globally offered Asset Backed
Notes,  Series  [Series] (the "Global  Securities"),  will be available  only in
book-entry  form.  Investors  in the  Global  Securities  may hold  such  Global
Securities  through  DTC,  Cedel or  Euroclear.  The Global  Securities  will be
traceable as home market  instruments  in both the  European  and U.S.  domestic
markets.  Initial  settlement  and all secondary  trades will settle in same-day
funds.

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

      Secondary  market trading  between  investors  holding  Global  Securities
through DTC will be conducted  according to the rules and procedures  applicable
to U.S. corporate debt obligations.

      Secondary  cross-market trading between participants of Cedel or Euroclear
and  Participants  holding Notes will be effected on a  delivery-against-payment
basis  through  the  Relevant  Depositaries  of  Cedel  and  Euroclear  (in such
capacity) and as Participants.

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

Initial Settlement

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

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

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

Secondary Market Trading

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

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

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


                                      S-76
<PAGE>

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

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

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

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

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

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


                                      S-77
<PAGE>

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

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

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

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

Certain U.S. Federal Income Tax Documentation Requirements

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

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

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

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

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

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

      The term  "U.S.  Person"  means (i) a citizen  or  resident  of the United
States, (ii) a corporation or partnership  organized in or under the laws of the
United  States or any  political  subdivision  thereof,  (iii) an estate that is
subject to United  States  federal  income tax,  regardless of the source of its
income or (iv) a trust if (a) a court in the United  


                                      S-78
<PAGE>

States is able to exercise primary  supervision over the  administration  of the
trust,  and (b) one or more United States  persons have the authority to control
all  substantial  decisions of the trust.  The term "Non-U.S.  Person" means any
person who is not a U.S. Person.  This summary does not deal with all aspects of
U.S.  federal income tax withholding  that may be relevant to foreign holders of
Global   Securities  or  with  the   application  of  recently  issued  Treasury
Regulations  relating  to tax  documentation  requirements  that  are  generally
effective with respect to payments made after  December 31, 1999.  Investors are
advised to consult  their own tax advisors  for  specific tax advice  concerning
their holding and disposing of Global Securities.


                                      S-79
<PAGE>

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

No  dealer,  salesman,  or any  other  person  has been  authorized  to give any
information  or to make any  representation  not  contained  in this  Prospectus
Supplement  or  the  accompanying  Prospectus,  and,  if  given  or  made,  such
information or representation  must not be relied upon as having been authorized
by  the  Issuer,  the  Company  or the  Underwriters.  Neither  this  Prospectus
Supplement  nor the  accompanying  Prospectus  constitutes  an over to sell or a
solicitation  of an  offer  to buy  any  of  the  Notes  offered  hereby  in any
jurisdiction  to any  person to whom it is  unlawful  to make such offer in such
jurisdiction.  Neither  the  delivery  of  this  Prospectus  Supplement  or  the
accompanying   Prospectus  nor  any  sale  made  hereunder   shall,   under  any
circumstances,  create an implication that the information  herein is correct as
of any time  subsequent  to the date  hereof or that there has been no change in
the affairs of the Issuer or the Depositor since such date. 

                            -----------------------
                                                               
                                TABLE OF CONTENTS
                              Prospectus Supplement

                                                                           Page
                                                                           ----
                                                                 



                                                               




















                                   Prospectus

Reports........................................................................3
Available Information..........................................................3
Incorporation of Certain Information by Reference..............................3
Summary of Prospectus..........................................................4
Risk Factors..................................................................13
The Trusts Funds..............................................................18
Description of the Certificates...............................................29
Credit Support................................................................43
Prepayment and Yield Considerations...........................................48
Use of Proceeds...............................................................52
The Depositor.................................................................52
Underwriting Guidelines.......................................................52
Servicing of the Mortgage Loans and Contracts.................................54
The Pooling and Servicing Agreement...........................................64
Certain Legal Aspects of the Mortgage Loans and                             
   Contracts..................................................................67
Certain Federal Income Tax Consequences.......................................81
ERISA Considerations..........................................................93
Legal Investment..............................................................96
Plan of Distribution..........................................................98
Legal Matters.................................................................98
Rating........................................................................99
Additional Information........................................................99
Index of Significant Definitions.............................................100

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

================================================================================
                                                                       
                                  $153,325,000
                                                                       
                          [____________] Mortgage Loan
                                 Trust [Series]
                                                                       
                               Asset Backed Notes,
                                    [Series]
                                                                       
                              [[____________] LOGO]
                                                                       
                                 [____________]
                               Seller and Servicer
                                                                       
                              Prudential Securities
                          Secured Financing Corporation
                                    Depositor
                                                                       
                              Prospectus Supplement
                                                                       
                              Prudential Securities
                                  Incorporated

                               [__________ ] 4,___

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

<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 September 2, 1998

<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: Joseph Donovan (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: Joseph Donovan.

                                        3


<PAGE>

                              SUMMARY OF PROSPECTUS

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

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

Depositor......................    Prudential   Securities   Secured   Financing
                                   Corporation,  formerly  known as P-B  Secured
                                   Financing  Corporation (the  "Depositor"),  a
                                   Delaware  corporation,   is  a  wholly  owned
                                   limited   purpose   finance   subsidiary   of
                                   Prudential    Securities   Group   Inc.   The
                                   Depositor's  principal  executive offices are
                                   located at One New York  Plaza,  15th  Floor,
                                   New York,  New York 10292,  and its telephone
                                   number   is   (212)   778-1000.    See   "The
                                   Depositor."

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

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

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

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

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


                                        4

<PAGE>

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

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

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

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

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

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


<PAGE>

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

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

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

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


                                        6

<PAGE>

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

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

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

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

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


                                        7

<PAGE>

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

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

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


                                        8

<PAGE>

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

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


                                        9

<PAGE>

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

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

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

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

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


                                       10

<PAGE>

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

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

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

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

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

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


                                       11

<PAGE>

                                  RISK FACTORS

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

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

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

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


                                       12

<PAGE>

Risks of the Mortgage Loans

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

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

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

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


                                       13

<PAGE>

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

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

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

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

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

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


                                       14

<PAGE>

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

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

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

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

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

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

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

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


                                       15

<PAGE>

system ("Direct or Indirect  Participants")  and certain banks, the ability of a
Certificateholder  to pledge a  Certificate  to persons or entities  that do not
participate  in the DTC system,  or otherwise to take actions in respect of such
Certificates,  may be limited due to lack of a physical certificate representing
the Certificates.

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

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

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

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


                                       16

<PAGE>

                                 THE TRUST FUNDS

General

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

The Mortgage Loans

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


                                       17

<PAGE>

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

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

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

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

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


                                       18

<PAGE>

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

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

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

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

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


                                       19

<PAGE>

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

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

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

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

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

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

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


                                       20

<PAGE>

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

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

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

The Contracts

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

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

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


                                       21

<PAGE>

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

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

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

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

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

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

Fixed Retained Yield

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


                                       22

<PAGE>

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

Insurance Policies

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

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

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

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


                                       23


<PAGE>

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

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

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

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

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

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

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

Acquisition of the Mortgage Loans and Contracts From Unaffiliated Sellers

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


                                       24

<PAGE>

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

Assignment of the Mortgage Loans and Contracts

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

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

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

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


                                       25

<PAGE>

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

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

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

Representations and Warranties

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


                                       26

<PAGE>

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

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

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

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


                                       27

<PAGE>

Contract Rate not less than (and not more than 1% greater than) the Net Mortgage
Rate or Net Contract  Rate of the Deleted  Loan,  (iv) have a remaining  term to
maturity  not  greater  than (and not more than one year less  than) that of the
Deleted Loan and (v) comply with all of the  representations  and warranties set
forth in the related  Loan Sale  Agreement  as of the date of  substitution.  If
substitution  is to be made for a Deleted Loan with an adjustable  Mortgage Rate
or Contract Rate, the Substitute  Loan will also bear interest based on the same
index,  margin,  frequency  and month of  adjustment as the Deleted Loan. In the
event that one Substitute Loan is substituted for more than one Deleted Loan, or
more than one Substitute Loan is substituted for one or more Deleted Loans, then
the amount  described in clause (i) will be determined on the basis of aggregate
principal  balances  (provided  that in all  events  the tests for a  "qualified
mortgage"  as  described  in the second  paragraph  under the  heading  "Certain
Federal Income Tax  Consequences  -- Federal Income Tax  Consequences  for REMIC
Certificates -- Qualification as a REMIC" are met as to each Substituted  Loan),
the rates described in clauses (ii) and (iii) with respect to Deleted Loans will
be determined on the basis of weighted  average  Mortgage Rates and Net Mortgage
Rates or  Contract  Rates and Net  Contract  Rates,  as the case may be, and the
terms  described  in clause  (iv) will be  determined  on the basis of  weighted
average  remaining  terms to  maturity.  In the case of a Substitute  Loan,  the
mortgage  file  relating,  thereto  will be  delivered  to the  Trustee  (or the
custodian) and the Unaffiliated Seller will pay an amount equal to the excess of
(i) the unpaid  principal  balance  of the  Deleted  Loan,  over (ii) the unpaid
principal  balance of the  Substitute  Loan or Loans,  together with interest on
such excess at the Mortgage Rate or Contract Rate to the next scheduled Due Date
of the Deleted Loan.  Such amount will be deposited in the  Certificate  Account
for  distribution  to  Certificateholders.  Except  in those  cases in which the
Servicer is the  Unaffiliated  Seller,  the Servicer will be required  under the
applicable  Pooling  and  Servicing  Agreement  to enforce  this  repurchase  or
substitution  obligation  for the  benefit of the Trustee and the holders of the
Certificates, following the practices it would employ in its good faith business
judgment were it the owner of such Mortgage Loan or Contract. This repurchase or
substitution  obligation will constitute the sole remedy available to holders of
Certificates  or the Trustee for a breach of  representation  by an Unaffiliated
Seller.

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

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

                         DESCRIPTION OF THE CERTIFICATES

General

     Each  Series of  Certificates  will be  issued  pursuant  to a Pooling  and
Servicing Agreement among the Depositor,  the Servicer, if the Series relates to
Mortgage  Loans or Contracts,  and the Trustee  named in the related  Prospectus
Supplement.  The  provisions of each Pooling and Servicing  Agreement  will vary
depending upon the nature of the  Certificates  to be issued  thereunder and the
nature of the related Trust Fund. Forms of the Pooling and Servicing  Agreements
have  been  filed as  exhibits  to the  Registration  Statement  of  which  this
Prospectus is a part. The following summaries describe certain provisions of the
Certificates and the Pooling and Servicing Agreements; however, the summaries do
not  purport to be  complete  and are  subject  to, and are  qualified  in their
entirety by reference  to, all of the  provisions  of the Pooling and  Servicing


                                       28

<PAGE>

Agreement  for  each  Series  of  Certificates  and  the  applicable  Prospectus
Supplement.  Each Pooling and Servicing  Agreement  executed and delivered  with
respect  to each  Series  will be filed with the  Commission  as an exhibit to a
Current Report on Form 8-K promptly after issuance of the  Certificates  of such
Series. The Depositor will provide a copy of the Pooling and Servicing Agreement
(without exhibits) relating to any Series without charge upon written request of
a holder of a  Certificate  of such Series  addressed to  Prudential  Securities
Secured  Financing  Corporation,  One New York Plaza,  15th Floor, New York, New
York 10292, Attention: Joseph Donovan.

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

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

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

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

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


                                       29

<PAGE>

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

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

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

Percentage Certificates

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

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


                                       30

<PAGE>

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

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

Multi-Class Certificates

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

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

Forward Commitments; Pre-Funding

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

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


                                       31

<PAGE>

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

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

Distributions to Percentage Certificateholders

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

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

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

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

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


                                       32

<PAGE>

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

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

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

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

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

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

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

     Certificates other than Shifting Interest Certificates

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

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

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

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

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


                                       33

<PAGE>

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

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

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

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

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

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

               (a) all Scheduled Principal;

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

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


                                       34

<PAGE>

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

               (d) Gain From Acquired Property; and

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

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

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

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

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

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


                                       35

<PAGE>

Certificates,  until such amount (including interest thereon at the Pass-Through
Rate for the  Senior  Certificates)  is paid in full.  See  "Credit  Support  --
Subordination."

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

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

     Shifting Interest Certificates

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

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

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

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

     
                                       36

<PAGE>

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

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

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

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

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

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

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


                                       37

<PAGE>

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

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

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

Example of Distribution to Standard Certificateholders

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

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

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

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

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


                                       38

<PAGE>

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

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

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

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

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

Distributions to Multi-Class Certificateholders

     Valuation of Mortgage Loans and Contracts

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


                                       39

<PAGE>

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

     Distributions of Interest

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

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

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

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


                                       40

<PAGE>

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

     Unless  otherwise  specified  in  the  applicable  Prospectus   Supplement,
"Spread"  with  respect  to a  Distribution  Date  for a Series  of  Multi-Class
Certificates  will be the excess of (a) the sum of (i) all payments of principal
and interest  received on the related  Mortgage  Loans or Contracts  (net of the
Fixed Retained  Yield,  if any, and the  applicable  Servicing Fee, if any, with
respect to such Mortgage  Loans or  Contracts)  in the Due Period  applicable to
such  Distribution  Date and,  in the case of the first Due  Period,  any amount
deposited by the Depositor in the Certificate  Account on the Closing Date, (ii)
income from reinvestment  thereof,  if any, and (iii) to the extent specified in
the  applicable  Prospectus  Supplement,  the amount of cash  withdrawn from any
reserve fund or available  under any other form of credit  enhancement  for such
Series since the prior Distribution Date (or since the Closing Date, in the case
of the first  Distribution Date) and required to be deposited in the Certificate
Account for such Series, over (b) the sum of (i) all required to be deposited on
the Multi-Class  Certificates of such Series on such Distribution Date, (ii) the
Multi-Class Certificate Distribution Amount for such Distribution Date, (iii) if
applicable,  any Special  Distributions (as described below) in reduction of the
Stated  Amount of the  Multi-Class  Certificates  of such  Series made since the
preceding  Distribution Date (or since the Closing Date in the case of the first
Distribution Date), including any accrued interest distributed with such Special
Distributions,  (iv) all administrative and other expenses relating to the Trust
Fund payable during the Due Period preceding such Distribution  Date, other than
such  expenses  which are payable by the  Servicer,  if any,  and (v) any amount
required to be  deposited  into any  reserve  fund.  Reinvestment  income on any
reserve  fund  will  not  be  included  in  Spread  except  to the  extent  that
reinvestment  income is taken into  account in  calculating  the initial  amount
required to be deposited in such reserve fund, if any.

     Subordination

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

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

     Special Distributions

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


                                       41

<PAGE>

determines,  based  on  assumptions  specified  in the  applicable  Pooling  and
Servicing Agreement,  that the amount of cash anticipated to be available on the
next  Distribution Date for such Series to be distributed to the holders of such
Multi-Class  Certificates may be less than the sum of (i) the interest scheduled
to be  distributed  to such  holders  and (ii) the amount to be  distributed  in
reduction of Stated Amount of such Multi-Class Certificates on such Distribution
Date.  Any such  Special  Distributions  will be made in the same  priority  and
manner as  distributions in reduction of Stated Amount would be made on the next
Distribution Date.

     To the extent specified in the related Prospectus  Supplement,  one or more
Classes of Certificates of a Series may be subject to special  distributions  in
reduction  of the Stated  Amount  thereof  at the option of the  holders of such
Certificates,   or  to  mandatory   distributions  by  the  Servicer.  Any  such
distributions  with  respect to a Series  will be  described  in the  applicable
Prospectus  Supplement  and will be on such terms and  conditions  as  described
therein and specified in the Pooling and Servicing Agreement for such Series.

     Last Scheduled Distribution Date

     The  "Last  Scheduled  Distribution  Date"  for each  Class of  Multi-Class
Certificates  of a Series having a Stated  Amount,  to the extent Last Scheduled
Distribution Dates are specified in the applicable Prospectus Supplement, is the
latest date on which  (based upon the  assumptions  set forth in the  applicable
Prospectus Supplement) the Stated Amount of such Class is expected to be reduced
to zero.  Since the rate of  distributions in reduction of Stated Amount of each
such Class of Multi-Class Certificates will depend upon, among other things, the
rate of payment  (including  prepayments) of the principal of the Mortgage Loans
or  Contracts,  the actual last  Distribution  Date for any such Class may occur
significantly  earlier than its Last Scheduled  Distribution Date. To the extent
of any delays in receipt of any  payments,  insurance  proceeds  or  liquidation
proceeds with respect to the Mortgage  Loans or Contracts  included in any Trust
Fund,  the last  Distribution  Date for any such Class may occur  later than its
Last Scheduled  Distribution Date. The rate of payments on the Mortgage Loans or
Contracts  in the Trust Fund for any Series of  Certificates  will  depend  upon
their particular characteristics, as well as on the prevailing level of Interest
Rates from time to time and other  economic  factors,  and no  assurance  can be
given as to the actual prepayment experience of the Mortgage Loans or Contracts.
See "Prepayment and Yield Considerations."


                                       42

<PAGE>

                                 CREDIT SUPPORT

Subordination

     Certificates other than Shifting Interest Certificates

     If so  specified  in the  Prospectus  Supplement  relating  to a Series  of
Certificates  as to which the related Trust Fund  consists of Mortgage  Loans or
Contracts, other than a Series of Shifting Interest Certificates,  the rights of
the holders of a Class of  Subordinated  Certificates  to receive  distributions
will  be  subordinated  to the  rights  of the  holders  of a  Class  of  Senior
Certificates,  to the  extent  of the  Subordinated  Amount  specified  in  such
Prospectus  Supplement.  The  Subordinated  Amount  will be reduced by an amount
equal to  Aggregate  Losses and will be further  reduced  in  accordance  with a
schedule described in the applicable Prospectus Supplement.  Aggregate Losses as
defined in the applicable  Pooling and Servicing  Agreement for any given period
will equal the aggregate amount of delinquencies,  losses and other deficiencies
in the  amounts  due to the  Senior  Certificateholders  paid  or  borne  by the
Subordinated  Certificateholders  (but  excluding  any  payments of Senior Class
Shortfall  Accruals or interest thereon)  ("Payment  Deficiencies")  during such
period,  whether such aggregate  amount  results by way of withdrawals  from the
Subordination  Reserve Fund (including,  prior to the time that the Subordinated
Amount is reduced to zero, any such  withdrawal of amounts  attributable  to the
Initial Deposit,  if any),  reductions in amounts that would otherwise have been
distributable to the Subordinated  Certificateholders  on any Distribution Date,
or  otherwise;  less the  aggregate  amount  of  previous  Payment  Deficiencies
recovered  by the  related  Trust  Fund  during  such  period in  respect of the
Mortgage Loans or Contracts giving rise to such Previous  Payment  Deficiencies,
including,  without  limitation,  such recoveries  resulting from the receipt of
delinquent  principal or interest payments,  Liquidation  Proceeds and insurance
proceeds  (net, in each case, of any  applicable  Fixed  Retained  Yield and any
unpaid  Servicing Fee to which the Servicer is entitled,  foreclosure  costs and
other servicing costs,  expenses and advances relating to such Mortgage Loans or
Contracts).

     The   protection   afforded  to  the  Senior   Certificateholders   by  the
subordination  feature described above will be effected both by the preferential
right, to the extent specified in the applicable Prospectus Supplement,  of such
Senior  Certificateholders  to  receive  current  distributions  on the  related
Mortgage Loans or Contracts  that, but for such  subordination,  would otherwise
have been distributable to the Subordinated  Certificateholders from the related
Trust  Fund (to the  extent of the  Subordinated  Amount  for such  Series)  and
(unless  otherwise  specified in the  applicable  Prospectus  Supplement) by the
establishment  and maintenance of a Subordination  Reserve Fund for such Series.
Unless  otherwise  specified  in  the  applicable  Prospectus  Supplement,   the
Subordination  Reserve  Fund  will  not  be  a  part  of  the  Trust  Fund.  The
Subordination  Reserve Fund may be funded  initially with an initial  deposit by
the Depositor  (the "Initial  Deposit") in an amount set forth in the applicable
Prospectus  Supplement.  Following the initial issuance of the Certificates of a
Series and until the balance of the  Subordination  Reserve Fund (without taking
into  account the amount of any  Initial  Deposit)  first  equals or exceeds the
Specified  Subordination  Reserve  Fund  Balance  set  forth  in the  applicable
Prospectus  Supplement,  the  Servicer  will  withhold  all  amounts  that would
otherwise have been  distributable  to the Subordinated  Certificateholders  and
deposit such amounts (less any portions  thereof  required to be  distributed to
Senior Certificateholders as described below) in the Subordination Reserve Fund.
The time necessary for the  Subordination  Reserve Fund of a Series to reach the
applicable  Specified  Subordination  Reserve Fund Balance for such Series after
the initial issuance of the Certificates,  and the period for which such balance
is maintained,  will be affected by the prepayment,  delinquency and foreclosure
or  repossession  experience  of the Mortgage  Loans or Contracts in the related
Trust Fund and cannot be accurately predicted. Unless otherwise specified in the
applicable Prospectus Supplement,  after the amount in the Subordination Reserve
Fund  (without  taking into  account the amount of any  Initial  Deposit)  for a
Series first equals or exceeds the applicable  Specified  Subordination  Reserve
Fund   Balance,    the   Servicer   will   withhold   from   the    Subordinated
Certificateholders  and will  deposit  in the  Subordination  Reserve  Fund such
portion of the principal  payments on the Mortgage Loans or Contracts  otherwise
distributable  to the  Subordinated  Certificateholders  as may be  necessary to
maintain the Subordination  Reserve Fund (without taking into account the amount
of any Initial Deposit) at the Specified Subordination Reserve Fund Balance. The
Prospectus Supplement for each Series will set forth the amount of the Specified
Subordination  Reserve Fund Balance applicable from time to time and the extent,
if any,  to which  the  Specified  Subordination  Reserve  Fund  Balance  may be
reduced. Unless otherwise specified in the applicable Prospectus Supplement, the
Specified  Subordination  Reserve Fund Balance for a Series will not be required
to exceed the Subordinated Amount.


                                       43

<PAGE>

     If on any  Distribution  Date while the  Subordinated  Amount exceeds zero,
there is a Senior Class Shortfall,  the Senior Class  Certificateholders will be
entitled to receive  from current  payments on the  Mortgage  Loans or Contracts
that would otherwise have been distributable to Subordinated  Certificateholders
the  amount  of such  Senior  Class  Shortfall.  If such  current  payments  are
insufficient, an amount equal to the lesser of: (i) the entire amount on deposit
in the Subordination Reserve Fund available for such purpose; or (ii) the amount
necessary  to cover  the  Senior  Class  Shortfall  will be  withdrawn  from the
Subordination Reserve Fund. Amounts representing  investment earnings on amounts
held in the Subordination Reserve Fund will not be available to make payments to
the Senior  Certificateholders.  If current  payments on the  Mortgage  Loans or
Contracts  and  amounts  available  in  the   Subordination   Reserve  Fund  are
insufficient to pay the entire Senior Class Shortfall,  then amounts held in the
Certificate Account for future distributions will be distributed as necessary to
the Senior Certificateholders.

     In the  event  the  Subordination  Reserve  Fund  is  depleted  before  the
Subordinated  Amount is reduced  to zero,  the  Senior  Certificateholders  will
continue to have a preferential right, to the extent specified in the applicable
Prospectus  Supplement,  to receive current  distributions of amounts that would
otherwise have been distributable to the Subordinated  Certificateholders to the
extent of the then Subordinated Amount.

     After  the   Subordinated   Amount  is   reduced   to  zero,   the   Senior
Certificateholders   of  a  Series  will,  unless  otherwise  specified  in  the
applicable  Prospectus  Supplement,  nonetheless  have a  preferential  right to
receive  payment of Senior  Class  Shortfall  Accruals  and  interest  which has
accrued thereon from amounts that would otherwise have been distributable to the
Subordinated  Certificateholders.  The Senior  Certificateholders will otherwise
bear  their  proportionate  share of any  losses  realized  on the Trust Fund in
excess of the Subordinated Amount.

     Unless otherwise  specified in the related Prospectus  Supplement,  amounts
held from time to time in the  Subordination  Reserve  Fund for a Series will be
held  for  the  benefit  of  the  Senior   Certificateholders  and  Subordinated
Certificateholders of such Series until withdrawn from the Subordination Reserve
Fund as  described  below;  provided,  however,  that the portion of the Initial
Deposit,  if  any,  which  has  not  been  recovered  by the  Servicer  and  any
undistributed  investment earnings  attributable thereto will continue to be the
property of the Servicer and will ultimately be recoverable by the Servicer.

     Amounts  withdrawn  from the  Subordination  Reserve  Fund for a Series and
deposited  in the  Certificate  Account for such  Series  will be charged  first
against  amounts  in the  Subordination  Reserve  Fund  other  than the  Initial
Deposit, if any, for such Series, and thereafter against such Initial Deposit.

     If so specified in the related Prospectus  Supplement,  if the Subordinated
Amount  for a Series is reduced  to zero and funds  remain in the  Subordination
Reserve Fund, an amount (the "Advance  Reserve")  equal to the lesser of (i) the
amount of the Initial Deposit and (ii) such funds remaining in the Subordination
Reserve Fund at the time the Subordinated Amount is reduced to zero, will remain
in the Subordination  Reserve Fund and be available in certain circumstances for
withdrawal to make Advances.

     Any  amounts  in  the  Subordination   Reserve  Fund  for  a  Series  on  a
Distribution Date in excess of the Specified  Subordination Reserve Fund Balance
on such  date  prior to the time the  Subordinated  Amount  for such  Series  is
reduced to zero, and any amounts remaining in the Subordination Reserve Fund for
such Series upon termination of the trust created by the applicable  Pooling and
Servicing Agreement,  will be paid, unless otherwise specified in the applicable
Prospectus Supplement, to the Subordinated  Certificateholders of such Series in
accordance  with their pro rata ownership  thereof,  or, in the case of a Series
with  respect  to which an  election  has been made to treat the Trust Fund as a
REMIC, first to the Residual Certificateholders (to the extent of any portion of
the  Initial  Deposit,   if  any,  and   undistributed   reinvestment   earnings
attributable thereto), and second to the Subordinated Certificateholders of such
Series,  in each  case in  accordance  with  their pro rata  ownership  thereof.
Amounts  permitted to be distributed from the  Subordination  Reserve Fund for a
Series  will no  longer  be  subject  to any  claims  or  rights  of the  Senior
Certificateholders of such Series.

     Funds in the  Subordination  Reserve  Fund for a Series will be invested as
provided in the applicable  Pooling and Servicing  Agreement in certain types of
eligible investments ("Eligible  Investments").  If an election has been made to
treat the Trust Fund (or one or more pools of  segregated  assets  therein) as a


                                       44

<PAGE>

REMIC, no more than 30% of the income or gain of the Subordination  Reserve Fund
in any  taxable  year may be  derived  from the  sale or  other  disposition  of
investments held for less than three months in the  Subordination  Reserve Fund.
The earnings on such  investments will be withdrawn and paid to the Subordinated
Certificateholders   of  such  Series  or  to  the   holders  of  the   Residual
Certificates,  in the event  that an  election  has been made to treat the Trust
Fund (or a pool of segregated  assets  therein) with respect to such Series as a
REMIC, in accordance with their respective  interests.  Investment income earned
on amounts held in the  Subordination  Reserve  Fund will not be  available  for
distribution to the Senior Certificateholders or otherwise subject to any claims
or rights of the Senior Certificateholders.

     Eligible Investments for monies deposited in the Subordination Reserve Fund
will be specified in the applicable Pooling and Servicing  Agreement and, unless
otherwise provided in the applicable Prospectus Supplement, will mature no later
than the next Distribution Date.

     Holders of  Subordinated  Certificates  of a Series will not be required to
refund any amounts which have been properly  distributed to them,  regardless of
whether there are  sufficient  funds to distribute to Senior  Certificateholders
the amounts to which they are entitled.

     If  specified  in the  related  Prospectus  Supplement,  the  Subordination
Reserve Fund may be funded in any other manner  acceptable to each Rating Agency
and consistent with an election, if any, to treat the Trust Fund (or one or more
pools of segregated  assets therein) for such Series as a REMIC, as will be more
fully described in such Prospectus Supplement.

     Shifting Interest Certificates

     If specified in the  applicable  Prospectus  Supplement,  the rights of the
holders  of the  Subordinated  Certificates  of a Series  of  Shifting  Interest
Certificates  to receive  distributions  with respect to the  Mortgage  Loans or
Contracts in the related Trust Fund will be  subordinated  to such rights of the
holders of the Senior Certificates of such Series to the extent described below,
except as otherwise set forth in such Prospectus Supplement.  This subordination
is intended to enhance the  likelihood  of regular  receipt by holders of Senior
Certificates of the full amount of scheduled  monthly  payments of principal and
interest due them and to provide limited protection to the holders of the Senior
Certificates against losses due to mortgagor or obligor defaults.

     The  protection  afforded to the holders of Senior  Certificates  of such a
Series by the  subordination  feature  described  above will be  effected by the
preferential  right of such holders to receive,  prior to any distribution being
made in respect of the related Subordinated Certificates,  current distributions
on the related Mortgage Loans or Contracts of principal and interest due them on
each  Distribution Date out of the funds available for distribution on such date
in the related  Certificate  Account and, to the extent  described below, by the
right of such holders to receive future  distributions  on the Mortgage Loans or
Contracts that would  otherwise have been payable to the holders of Subordinated
Certificates.

     Losses realized on Liquidated Mortgage Loans or Liquidated Contracts (other
than certain Liquidated Mortgage Loans that are Special Hazard Mortgage Loans or
Liquidated  Contracts that are Special Hazard Contracts as described below) will
be allocated to the holders of Subordinated  Certificates through a reduction of
the amount of  principal  payments on the  Mortgage  Loans or Contracts to which
such  holders are  entitled.  Prior to the  Cross-Over  Date,  holders of Senior
Certificates of each Class entitled to a percentage of principal payments on the
related  Mortgage  Loans or  Contracts  will be entitled to receive,  as part of
their respective Senior Class Distribution  Amounts payable on each Distribution
Date in respect of each  Mortgage  Loan or  Contract  that  became a  Liquidated
Mortgage Loan or  Liquidated  Contract in the  preceding  month  (subject to the
additional  limitation  described below applicable to Liquidated  Mortgage Loans
that are Special Hazard Mortgage Loans or Liquidated  Contracts that are Special
Hazard Contracts), their respective shares of the Scheduled Principal Balance of
each  such  Liquidated  Mortgage  Loan or  Liquidated  Contract,  together  with
interest  accrued  at the  Pass-Through  Rate for such  Class,  irrespective  of
whether Net Liquidation Proceeds and Net Insurance Proceeds realized thereon are
sufficient  to cover such  amount.  For a  description  of the full Senior Class
Distribution  Amount payable to holders of Senior  Certificates  of each Series,
see    "Description    of   the    Certificates--Distributions    to    Standard
Certificateholders -Shifting Interest Certificates."


                                       45

<PAGE>

     On each  Distribution  Date  occurring  on or after  the  Cross-Over  Date,
holders  of Senior  Certificates  of each  Class  entitled  to a  percentage  of
principal  payments will generally  receive,  as part of their respective Senior
Class Distribution  Amounts, only their respective shares of the Net Liquidation
Proceeds  and  Net  Insurance  Proceeds  actually  realized  in  respect  of the
applicable Liquidated Mortgage Loans or Liquidated Contracts after reimbursement
to the Servicer of any  previously  reimbursed  Advances made in respect of such
Liquidated  Mortgage  Loans or Liquidated  Contracts.  See  "Description  of the
Certificates--Distributions  to Standard  Certificateholders--Shifting  Interest
Certificates."

     In the event that a Mortgage  Loan becomes a Liquidated  Mortgage Loan or a
Contract  becomes a  Liquidated  Contract  as a result of a hazard  not  insured
against under a Standard  Hazard  Insurance  Policy (a "Special  Hazard Mortgage
Loan" or "Special Hazard Contract"),  the holders of Senior Certificates of each
Class  entitled to a percentage  of principal  payments on the related  Mortgage
Loans or Contracts  will be entitled to receive in respect of each Mortgage Loan
or  Contract  which  became a Special  Hazard  Mortgage  Loan or Special  Hazard
Contract  in the  preceding  month,  as part of their  respective  Senior  Class
Distribution  Amounts  payable on each  Distribution  Date prior to the  Special
Hazard  Termination  Date,  their respective  shares of the Scheduled  Principal
Balance of such Mortgage Loan or Contract, together with interest accrued at the
applicable  Pass-Through  Rate,  rather  than  their  respective  shares  of Net
Liquidation  Proceeds and Net Insurance Proceeds actually realized.  The Special
Hazard  Termination  Date for a Series of  Certificates  will be the  earlier to
occur of (i) the date on which  cumulative  net  losses in  respect  of  Special
Hazard Mortgage Loans or Special Hazard Contracts exceed the Special Hazard Loss
Amount specified in the applicable  Prospectus Supplement or (ii) the Cross-Over
Date.  Since the  amount  of the  Special  Hazard  Loss  Amount  for a Series of
Certificates is expected to be  significantly  less than the amount of principal
payments  on the  Mortgage  Loans or  Contracts  to  which  the  holders  of the
Subordinated  Certificates  of such Series are initially  entitled  (such amount
being subject to  reduction,  as described  above,  as a result of allocation of
losses on other  Liquidated  Mortgage  Loans or Liquidated  Contracts as well as
Special  Hazard  Mortgage  Loans or Special  Hazard  Contracts),  the holders of
Subordinated  Certificates  of such  Series  will bear the risk of losses in the
case of Special Hazard  Mortgage  Loans or Special Hazard  Contracts to a lesser
extent  than  they  will  bear  losses  on other  Liquidated  Mortgage  Loans or
Liquidated  Contracts.  Once the Special Hazard  Termination  Date has occurred,
holders of Senior  Certificates  of each Class entitled to payments of principal
will  be  entitled  to  receive,  as  part  of  their  respective  Senior  Class
Distribution  Amounts,  only their respective shares of Net Liquidation Proceeds
and Net Insurance  Proceeds realized on Special Hazard Mortgage Loans or Special
Hazard Contracts (less the total amount of delinquent installments in respect of
each  Special  Hazard  Mortgage  Loan  or  Special  Hazard  Contract  that  were
previously  the  subject  of   distributions   to  the  holders  of  the  Senior
Certificates  and less the  portion  of such Net  Liquidation  Proceeds  and Net
Insurance Proceeds allocable to interest).  The outstanding principal balance or
notional  amount of each such Class will,  however,  be reduced by such  Class's
specified  percentage  of the Scheduled  Principal  Balance of each such Special
Hazard  Mortgage  Loan or  Special  Hazard  Contract.  See  "Description  of the
Certificates--Distributions  to Standard  Certificateholders--Shifting  Interest
Certificates."

     If the  cumulative net losses on all Mortgage Loans or Contracts in a Trust
Fund that have become Special Hazard Mortgage Loans or Special Hazard  Contracts
in the  months  prior to the month in which a  Distribution  Date  occurs  would
exceed the Special Hazard Loss Amount for a Series of Certificates, that portion
of the Senior Class  Distribution  Amount as of such  Distribution Date for each
Class  of  Senior  Certificates  of such  Series  entitled  to a  percentage  of
principal  payments on the Mortgage Loans or Contracts in the related Trust Fund
attributable to Mortgage Loans or Contracts which became Special Hazard Mortgage
Loans or  Special  Hazard  Contracts  in the month  preceding  the month of such
Distribution Date will be calculated not on the basis of the Scheduled Principal
Balances of such Special Hazard  Mortgage Loans or Special Hazard  Contracts but
rather  will be computed  as an amount  equal to the lesser of (a) such  Class's
percentage,  calculated as provided in the related Prospectus Supplement, of the
Scheduled  Principal  Balance of such Special  Hazard  Mortgage Loans or Special
Hazard  Contracts  and (b) the sum of (i) the excess of the Special  Hazard Loss
Amount over the  cumulative  net losses on all Mortgage  Loans or Contracts that
became Special Hazard Mortgage Loans or Special Hazard Contracts in months prior
to the month of such Distribution Date and (ii) the excess of (a) the product of
the percentage of principal payments to which such Class is entitled  multiplied
by the aggregate Net Liquidation Proceeds and Net Insurance Proceeds (net of the
portion  of each  thereof  allocable  to  interest)  of the  Mortgage  Loans  or
Contracts which became Special Hazard Mortgage Loans or Special Hazard Contracts
in the month  preceding the month of such  Distribution  Date over (b) the total


                                       46

<PAGE>

amount of delinquent  installments  in respect of such Special  Hazard  Mortgage
Loans  or  Special  Hazard   Contracts  that  were  previously  the  subject  of
distributions to such Class paid out of amounts  otherwise  distributable to the
holders of the related Subordinated Certificates.

     Although the  subordination  feature described above is intended to enhance
the  likelihood  of timely  payment of principal  and interest to the holders of
Senior  Certificates,  shortfalls  could  result in certain  circumstances.  For
example,  a shortfall in the payment of principal  otherwise  due the holders of
Senior  Certificates  could occur if losses  realized on the  Mortgage  Loans or
Contracts in a Trust Fund were  exceptionally  high and were  concentrated  in a
particular  month.  See  "Description  of  the   Certificates--Distributions  to
Standard  Certificateholders--Shifting  Interest Certificates" for a description
of the consequences of any shortfall of principal or interest.

     The holders of Subordinated Certificates will not be required to refund any
amounts previously properly distributed to them, regardless of whether there are
sufficient funds on a subsequent  Distribution  Date to make a full distribution
to holders of each Class of Senior Certificates of the same Series.

Other Credit Enhancement

     In addition to subordination as discussed above,  credit enhancement may be
provided  with respect to any Series of  Certificates  in any other manner which
may be described in the applicable  Prospectus  Supplement,  including,  but not
limited to,  credit  enhancement  through an  alterative  form of  subordination
and/or one or more of the methods described below.

     Limited Guarantee

     If so specified in the  Prospectus  Supplement  with respect to a Series of
Certificates,  credit  enhancement  may be  provided  in the  form of a  limited
guarantee issued by a guarantor named therein.

     Letter of Credit

     Alternative  credit support with respect to a Series of Certificates may be
provided  by the  issuance  of a  letter  of  credit  by the  bank or  financial
institution  specified in the applicable  Prospectus  Supplement.  The coverage,
amount and frequency of any reduction in coverage provided by a letter of credit
issued  with  respect  to a  Series  of  Certificates  will be set  forth in the
Prospectus Supplement relating to such Series.

     Pool Insurance Policies

     If so  specified  in the  Prospectus  Supplement  relating  to a Series  of
Certificates, the Depositor will obtain a pool insurance policy for the Mortgage
Loans or Contracts in the related  Trust Fund.  The pool  insurance  policy will
cover any loss  (subject to the  limitations  described in a related  Prospectus
Supplement)  by reason of  default  to the  extent a  related  Mortgage  Loan or
Contract is not covered by any primary mortgage insurance policy. The amount and
terms of any such coverage will be set forth in the Prospectus Supplement.

     Special  Hazard  Insurance  Policies  or Other Forms of Support for Special
     Hazard Losses

     If so specified in the applicable Prospectus Supplement, for each Series of
Certificates as to which a pool insurance policy is provided, the Depositor will
also obtain a special hazard  insurance policy for the related Trust Fund in the
amount set forth in such  Prospectus  Supplement.  The special hazard  insurance
policy will, subject to the limitations  described in the applicable  Prospectus
Supplement,  protect against loss by reason of damage to Mortgaged Properties or
Manufactured  Homes  caused by certain  hazards  not insured  against  under the
standard form of hazard insurance policy for the respective  states in which the
Mortgaged  Properties or Manufactured Homes are located. The amount and terms of
any such coverage will be set forth in the Prospectus Supplement.


                                       47

<PAGE>

     Surety Bonds

     If so  specified  in the  Prospectus  Supplement  relating  to a Series  of
Certificates, credit support with respect to one or more Classes of Certificates
of a Series  may be  provided  by the  issuance  of a surety  bond  issued  by a
financial  guarantee  insurance company  specified in the applicable  Prospectus
Supplement.  The  coverage,  amount and  frequency of any  reduction in coverage
provided  by a  surety  bond  will be set  forth  in the  Prospectus  Supplement
relating to such Series.

     Fraud Coverage

     If so specified in the applicable Prospectus  Supplement,  losses resulting
fraud,  dishonesty or  misrepresentation  in connection  with the origination or
sale of the Mortgage  Loans or Contracts  may be covered to a limited  extent by
representations  and warranties to the effect that no such fraud,  dishonesty or
misrepresentation  had occurred,  by a reserve fund,  letter of credit, or other
method.  The  amount  and  terms of any such  coverage  will be set forth in the
Prospectus Supplement.

     Mortgagor Bankruptcy Bond

     If so specified in the applicable Prospectus  Supplement,  losses resulting
from a bankruptcy  proceeding  relating to a mortgagor or obligor  affecting the
Mortgage  Loans or  Contracts  in a Trust  Fund  with  respect  to a  Series  of
Certificates  will be covered  under a mortgagor  bankruptcy  bond (or any other
instrument  that  will  not  result  in a  downgrading  of  the  rating  of  the
Certificates  of a Series by the Rating  Agency  that rated  such  Series).  Any
mortgagor  bankruptcy bond or such other instrument will provide for coverage in
an amount meeting the criteria of the Rating Agency rating the  Certificates  of
the related  Series,  which  amount will be set forth in the related  Prospectus
Supplement.  The amount and terms of any such  coverage will be set forth in the
Prospectus Supplement.

     Other Insurance, Guarantees and Similar Instruments or Agreements

     If specified in the related Prospectus Supplement, a Trust Fund may include
in lieu of some or all of the  foregoing  or in  addition  thereto  third  party
guarantees,  and other arrangements for maintaining timely payments or providing
additional  protection against losses on the assets included in such Trust Fund,
paying  administrative  expenses,  or accomplishing such other purpose as may be
described in the Prospectus Supplement.  The Trust Fund may include a guaranteed
investment  contract or reinvestment  agreement  pursuant to which funds held in
one or more  accounts  will be  invested at a  specified  rate.  If any Class of
Certificates  has a floating  interest  rate, or if any of the Mortgage Loans or
Contracts in the related Trust Fund has a floating interest rate, the Trust Fund
may include an interest  rate swap  contract,  an interest rate cap agreement or
similar contract providing limited protection against interest rate risks.

                       PREPAYMENT AND YIELD CONSIDERATIONS

Pass-Through Rates and Interest Rates

     Any Class of Certificates of a Series may have a fixed Pass-Through Rate or
Interest  Rate,  or a  Pass-Through  Rate or Interest Rate which varies based on
changes in an index or based on changes with respect to the underlying  Mortgage
Loans or Contracts (such as, for example, varying on the basis of changes in the
weighted  average  Net  Mortgage  Rate or Net  Contract  Rate of the  underlying
Mortgage  Loans or Contracts) or may receive  interest  payments with respect to
the underlying Mortgage Loans or Contracts in such other manner specified in the
applicable Prospectus Supplement.

     The  Prospectus  Supplement  for each Series will specify the range and the
weighted  average of the Mortgage Rates or Contract Rates and Net Mortgage Rates
or Net Contract Rates for the Mortgage Loans or Contracts underlying such Series
as of the Cut-Off Date.  Unless  otherwise  specified in the related  Prospectus
Supplement,  each monthly  interest  payment on a Mortgage Loan or Contract will
generally be calculated as the product of one-twelfth of the applicable Mortgage


                                       48

<PAGE>

Rate or  Contract  Rate at the  time of such  calculation  and the  then  unpaid
principal  balance on such Mortgage  Loan or Contract.  The Net Mortgage Rate or
Net  Contract  Rate with  respect  to each  Mortgage  Loan or  Contract  will be
similarly calculated on a loan-by-loan basis, by subtracting from the applicable
Mortgage Rate or Contract Rate, the Fixed Retained Yield, if any, payable to the
Depositor or other person or entity  specified in the Prospectus  Supplement and
any  Servicing Fee  applicable  to each Mortgage Loan or Contract.  If the Trust
Fund includes  adjustable-rate  Mortgage Loans or Contracts or includes Mortgage
Loans or Contracts with different Net Mortgage Rates or Net Contract Rates,  the
weighted  average Net Mortgage  Rate or Net Contract  Rate may vary from time to
time as set forth below. See "The Trust Funds." The Prospectus  Supplement for a
Series will also specify the initial Pass-Through Rate or Interest Rate for each
Class of Certificates of such Series having a Pass-Through Rate or Interest Rate
and will specify whether each such  Pass-Through  Rate or Interest Rate is fixed
or is variable.

     The Net Mortgage Rate or Net Contract Rate for any adjustable rate Mortgage
Loan or Contract  will change  with any  changes in the index  specified  in the
related  Prospectus  Supplement  on which such  Mortgage  Rate or Contract  Rate
adjustments are based,  subject to any applicable  periodic or aggregate caps or
floors  on the  related  Mortgage  Rate or  Contract  Rate or other  limitations
described  in the  related  Prospectus  Supplement.  The  weighted  average  Net
Mortgage  Rate or Net  Contract  Rate with respect to any Series may vary due to
changes in the Net  Mortgage  Rates or Net  Contract  Rates of  adjustable  rate
Mortgage Loans or Contracts, to the timing of the Mortgage Rate or Contract Rate
readjustments  of such  Mortgage  Loans or Contracts  and to different  rates of
payment of principal of fixed or  adjustable  rate  Mortgage  Loans or Contracts
bearing different Mortgage Rates or Contract Rates.

     If the Trust Fund for a Series  includes  adjustable rate Mortgage Loans or
Contracts, any limitations on the periodic changes in a mortgagor's or obligor's
monthly payment, any limitations on the adjustments to the Net Mortgage Rates or
Mortgage  Rates or to the Net Contract  Rates or Contract  Rates,  any provision
that could result in Deferred  Interest and the effects,  if any, thereof on the
yield on  Certificates  of the related  Series will be  discussed in the related
Prospectus Supplement.

     Unless  otherwise  specified  in  the  related  Prospectus  Supplement,  no
distribution  of principal and only a partial  distribution  of interest will be
made to Certificateholders with respect to a negatively amortizing Mortgage Loan
or Contract. Distribution of the portion of scheduled interest at the applicable
Net Mortgage  Rate or Net Contract  Rate  representing  Deferred  Interest  with
respect  to  such  Mortgage  Loan or  Contract  will be  passed  through  to the
Certificateholders  on the Distribution  Date following the Due Date on which it
is received.  Such Deferred Interest will bear interest at the Net Mortgage Rate
or Net Contract Rate for such Mortgage Loan or Contract.  For federal income tax
purposes, Deferred Interest may constitute interest income to the Trust Fund and
to Certificateholders at the time that it accrues,  rather than at the time that
it is paid.  See "Certain  Federal Income Tax  Consequences--Federal  Income Tax
Consequences  for  Certificates as to Which No REMIC Election Is  Made--Deferred
Interest,"  "--Federal Income Tax Consequences for REMIC  Certificates--Taxation
of  Regular   Certificates--Deferred   Interest"  and  "--Taxation  of  Residual
Certificates--Deferred Interest."

Scheduled Delays in Distributions

     At the date of initial  issuance of the Certificates of each Series offered
hereby,  the initial  purchasers of a Class of Certificates  (other than certain
Classes of Residual  Certificates)  will be required to pay accrued  interest at
the  applicable  Pass-Through  Rate or  Interest  Rate for such  Class  from the
Cut-Off Date for such Series to, but not  including  the date of issuance.  With
respect to Standard Certificates, the effective yield to Certificateholders will
be below  the yield  otherwise  produced  by the  applicable  Pass-Through  Rate
because while interest will accrue at such  Pass-Through Rate from the first day
of each month through the last day of such month (unless otherwise  specified in
the related Prospectus  Supplement),  principal and interest  distributions with
respect  to such  month will not be made until the 25th day (or if such 25th day
is not a business day, the business day immediately  following such 25th day) of
the month following the month of accrual (or until such other  Distribution Date
specified  in the  applicable  Prospectus  Supplement).  If so  specified in the
related  Prospectus  Supplement,  a Class  of  Multi-Class  Certificates  may be
entitled to distributions on each Distribution Date of interest accrued during a
period (an "Interest  Accrual Period"  specified in such  Prospectus  Supplement
ending on such Distribution Date or ending on a date preceding such Distribution
Date. In the latter case the effective yield to such  Certificateholders will be
below the yield  otherwise  produced by the applicable  initial public  offering


                                       49

<PAGE>

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

Interest Shortfalls Due to Principal Prepayments

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

Weighted Average Life of Certificates

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

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

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


                                       50

<PAGE>

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

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

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

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

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

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


                                       51

<PAGE>

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

                                 USE OF PROCEEDS

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

                                  THE DEPOSITOR

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

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

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

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

                             UNDERWRITING GUIDELINES

Mortgage Loans Secured by Residential Properties

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


                                       52

<PAGE>

Supplement,  all or a representative sample of the Mortgage Loans comprising the
Mortgage  Pool for a Series will be reviewed by or on behalf of the Depositor to
determine  compliance  with  such  underwriting  procedures  and  standards  and
compliance with other requirements for inclusion in the related Mortgage Pool.

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

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

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

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

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

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


                                       53

<PAGE>

Unaffiliated  Sellers represent and warrant that underwriting  standards applied
to each Mortgage Loan purchased by the Depositor from such  Unaffiliated  Seller
(including   Mortgage   Loans  secured  by  Mortgaged   Properties   located  in
anti-deficiency  states)  require that the value of the property being financed,
as indicated by the appraisal,  currently supports and is anticipated to support
in the future the outstanding principal balance of such Mortgage Loan.

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

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

Contracts

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

                  SERVICING OF THE MORTGAGE LOANS AND CONTRACTS

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

The Servicer

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

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


                                       54

<PAGE>

the Servicer under the related Pooling and Servicing Agreement. See "The Pooling
and Servicing Agreement -- Events of Default -- Mortgage Loans or Contracts" and
" -- Rights Upon Event of Default -- Mortgage Loans or Contracts."

Payments on Mortgage Loans and Contracts

     The  Servicer  or the  Trustee  will,  as to each  Series of  Certificates,
establish and maintain,  or cause to be established and  maintained,  a separate
trust  account  or  accounts  in the  name  of the  Trustee  (collectively,  the
"Certificate  Account"),  which must be maintained with a depository institution
(the "Certificate  Account  Depository")  acceptable to the Rating Agency rating
the  Certificates  of such Series.  Such account or accounts  will be maintained
with a Certificate  Account  Depository (i) whose long-term debt  obligations at
the time of any  deposit  therein  are rated not  lower  than the  rating on the
related Series of Certificates at the time of the initial issuance thereof, (ii)
the deposits in which are insured by the Federal Deposit  Insurance  Corporation
(the "FDIC")  through either the Bank Insurance Fund or the Savings  Association
Insurance Fund (to the limit established by the FDIC) and the uninsured deposits
in which accounts are otherwise secured such that, as evidenced by an opinion of
counsel,  the Trustee for the benefit of the  Certificateholders  of the related
Series has a claim with  respect to funds in the  Certificate  Account  for such
Series,  or a perfected  security  interest in any  collateral  (which  shall be
limited to Eligible  Investments)  securing such funds,  that is superior to the
claims of any other  depositor or general  creditor of the  Certificate  Account
Depository  with which the  Certificate  Account is maintained or (iii) which is
otherwise acceptable to the Rating Agency or Agencies.

     A  Certificate  Account  may be  maintained  as an  interest  bearing  or a
non-interest  bearing account, or the funds held therein may be invested pending
each succeeding  Distribution  Date in certain  Eligible  Investments.  Any such
Eligible  Investments shall mature not later than the business day preceding the
next Distribution Date and no such investment shall be sold or disposed of prior
to the maturity date of such Eligible Investment;  however, in the event that an
election has been made to treat the Trust Fund (or a  segregated  pool of assets
therein) with respect to a Series as a REMIC, no such Eligible  Investments will
be sold or  disposed  of at a gain prior to  maturity  unless the  Servicer  has
received an opinion of counsel or other  evidence  satisfactory  to it that such
sale or disposition will not cause the Trust Fund (or segregated pool of assets)
to be subject to the tax on  "prohibited  transactions"  imposed by Code Section
860F(a)(1),  otherwise  subject the Trust Fund (or segregated pool of assets) to
tax, or cause the Trust Fund (or  segregated  pool of assets) to fail to qualify
as a REMIC. Unless otherwise provided in the related Prospectus Supplement,  any
interest or other income earned on funds in the Certificate Account will be paid
to the Servicer or its designee as additional servicing compensation. All losses
from any such  investment will be deposited by the Servicer into the Certificate
Account  immediately as realized.  If permitted by the Rating Agency or Agencies
and so specified in the related Prospectus Supplement, a Certificate Account may
contain funds relating to more than one Series of Certificates.

     Each Sub-Servicer servicing a Mortgage Loan or Contract will be required by
the Servicer to establish and maintain one or more separate  accounts  which may
be  interest  bearing  and which  comply  with the  standards  with  respect  to
Certificate   Accounts  set  forth  above   (collectively,   the  "Sub-Servicing
Account").  Each  Sub-Servicer  will  be  required  to  credit  to  the  related
Sub-Servicing  Account on a daily  basis the amount of all  proceeds of Mortgage
Loans  or  Contracts   received  by  the   Sub-Servicer,   less  its   servicing
compensation.  The Sub-Servicer  shall remit to the Servicer by wire transfer of
immediately  available  funds all funds held in the  Sub-Servicing  Account with
respect to each  Mortgage  Loan or Contract on a monthly  remittance  date which
shall occur on or before two business  days  preceding  the  Determination  Date
occurring in such month.

     The  Servicer  will deposit in the  Certificate  Account for each Series of
Certificates  any  amounts  representing  scheduled  payments of  principal  and
interest on the Mortgage  Loans or Contracts  due after the  applicable  Cut-Off
Date but received prior thereto,  and, on a dally basis, the following  payments
and  collections  received or made by it with respect to the  Mortgage  Loans or
Contracts  subsequent to the applicable Cut-Off Date (other than payments due on
or before the Cut-Off Date):

          (i) all payments on account of principal,  including prepayments,  and
     interest,  net of any portion  thereof  retained by a  Sub-Servicer  as its
     servicing compensation and net of any Fixed Retained Yield;


                                       55

<PAGE>

          (ii) all amounts  received  by the  Servicer  in  connection  with the
     liquidation of defaulted  Mortgage Loans or Contracts or property  acquired
     in  respect  thereof,   whether  through  foreclosure  sale  or  otherwise,
     including payments in connection with defaulted Mortgage Loans or Contracts
     received from the  mortgagor or obligor  other than amounts  required to be
     paid to the  mortgagor or obligor  pursuant to the terms of the  applicable
     Mortgage  Loan or  Contract  or  otherwise  pursuant  to law  ("Liquidation
     Proceeds"),  and further  reduced by expenses  incurred in connection  with
     such  liquidation,  other  reimbursed  servicing costs associated with such
     liquidation,  certain amounts applied to the  restoration,  preservation or
     repair of the Mortgaged  Property or  Manufactured  Home, any  unreimbursed
     Advances  with  respect  to such  Mortgage  Loan or  Contract  and,  in the
     discretion of the Servicer,  but only to the extent of the amount permitted
     to be withdrawn from the Certificate Account, any unpaid Servicing Fees, in
     respect of the related Mortgage Loans or Contracts or the related Mortgaged
     Properties or Manufactured Homes ("Net Liquidation Proceeds");

          (iii) all proceeds received by the Servicer under any title, hazard or
     other  insurance  policy  covering  any  such  Mortgage  Loan  or  Contract
     ("Insurance   Proceeds"),   other  than  proceeds  to  be  applied  to  the
     restoration  or repair of the related  Mortgaged  Property or  Manufactured
     Home or  released  to the  mortgagor  or  obligor  in  accordance  with the
     applicable Pooling and Servicing Agreement, and further reduced by expenses
     incurred in connection with collecting on related insurance  policies,  any
     unreimbursed Advances with respect to such Mortgage Loan or Contract and in
     the  discretion  of the  Servicer,  but only to the  extent  of the  amount
     permitted  to  be  withdrawn  from  the  Certificate  Account,  any  unpaid
     Servicing  Fees,  in  respect  of  such  Mortgage  Loan or  Contract  ("Net
     Insurance Proceeds");

          (iv) all amounts  required to be  deposited  therein  from any related
     reserve  fund,  and  amounts  available  under  any  other  form of  credit
     enhancement applicable to such Series;

          (v) all Advances made by the Servicer;

          (vi)  all  amounts  withdrawn  from  Buy-Down  Funds  or  other  funds
     described in the related Prospectus Supplement, if any, with respect to the
     Mortgage Loans or Contracts, in accordance with the terms of the respective
     agreements applicable thereto;

          (vii) all Repurchase Proceeds; and

          (viii) all other amounts required to be deposited  therein pursuant to
     the applicable Pooling and Servicing Agreement.

     Notwithstanding  the  foregoing,  the  Servicer  will be  entitled,  at its
election,  either (a) to withhold and pay itself the  applicable  Servicing  Fee
and/or to withhold and pay to the owner  thereof any Fixed  Retained  Yield from
any payment or other  recovery  on account of interest as received  and prior to
deposit in the Certificate  Account or (b) to withdraw the applicable  Servicing
Fee  and/or any Fixed  Retained  Yield from the  Certificate  Account  after the
entire payment or recovery has been deposited therein;  however, with respect to
each Trust Fund (or a  segregated  pool of assets  therein)  as to which a REMIC
election has been made, the Servicer will, in each instance, withhold and pay to
the owner  thereof  the Fixed  Retained  Yield  prior to deposit of the  related
payment or recovery in the Certificate Account.

     Advances,  amounts  withdrawn from any reserve fund, and amounts  available
under any other form of credit  enhancement will be deposited in the Certificate
Account not later than the business day preceding the Distribution Date on which
such amounts are required to be distributed. All other amounts will be deposited
in the  Certificate  Account not later than the business day next  following the
day of receipt and posting by the Servicer.

     If the Servicer deposits in the Certificate Account for a Series any amount
not required to be deposited  therein,  it may at any time  withdraw such amount
from such Certificate Account.

     The Servicer is permitted,  from time to time, to make withdrawals from the
Certificate Account for the following  purposes,  to the extent permitted in the
applicable Pooling and Servicing Agreement:


                                       56

<PAGE>

          (i) to reimburse itself for Advances;

          (ii) to  reimburse  itself  from  Liquidation  Proceeds  for  expenses
     incurred  by  the  Servicer  in  connection  with  the  liquidation  of any
     defaulted Mortgage Loan or Contract or property acquired in respect thereof
     and for amounts  expended in good faith in connection  with the restoration
     of damaged  property,  to  reimburse  itself from  Insurance  Proceeds  for
     expenses  incurred by the  Servicer  in  connection  with the  restoration,
     preservation or repair of the related  Mortgage  Properties or Manufactured
     Homes and expenses  incurred in connection  with  collecting on the related
     insurance  policies  and,  to  the  extent  that  Liquidation  Proceeds  or
     Insurance  Proceeds  after such  reimbursement  are in excess of the unpaid
     principal balance of the related Mortgage Loans or Contracts  together with
     accrued and unpaid interest  thereon at the applicable Net Mortgage Rate or
     Net  Contract  Rate  through  the  last  day of the  month  in  which  such
     Liquidation Proceeds or Insurance Proceeds were received,  to pay to itself
     out of  such  excess  the  amount  of any  unpaid  Servicing  Fees  and any
     assumption fees, late payment charges or other mortgagor or obligor charges
     on the related Mortgage Loans or Contracts;

          (iii) to pay to itself  the  applicable  Servicing  Fee and/or pay the
     owner thereof any Fixed  Retained  Yield,  in the event the Servicer is not
     required,  and has elected not, to withhold such amounts out of any payment
     or other  recovery  with respect to a particular  Mortgage Loan or Contract
     prior  to the  deposit  of such  payment  or  recovery  in the  Certificate
     Account;

          (iv) to  reimburse  itself  and the  Depositor  for  certain  expenses
     (including  taxes  paid  on  behalf  of the  Trust  Fund)  incurred  by and
     recoverable by or reimbursable to it or the Depositor, as the case may be;

          (v) to pay to the Depositor or the Unaffiliated Seller with respect to
     each Mortgage Loan or Contract or property acquired in respect thereof that
     has been  repurchased by the Depositor or the Unaffiliated  Seller,  as the
     case may be, all amounts  received  thereon and not  distributed  as of the
     date as of which the purchase  price of such  Mortgage Loan or Contract was
     determined;

          (vi) to pay itself any interest earned on or investment  income earned
     with  respect to funds in the  Certificate  Account  (all such  interest or
     income to be withdrawn not later than the next Distribution Date);

          (vii) to make  withdrawals  from the  Certificate  Account in order to
     make distributions to Certificateholders; and

          (viii) to clear and terminate the Certificate Account.

     The  Servicer  will be  authorized  to appoint a paying  agent (the "Paying
Agent") to make distributions,  as agent for the Servicer, to Certificateholders
of a Series.  If the Paying  Agent for a Series is the  Trustee of such  Series,
such Paying Agent will be authorized to make  withdrawals  from the  Certificate
Account  in order to make  distributions  to  Certificateholders.  If the Paying
Agent for a Series is not the Trustee for such Series,  the Servicer will, prior
to each Distribution Date, deposit in immediately  available funds in an account
designated  by the Paying  Agent the amount  required to be  distributed  to the
Certificateholders on such Distribution Date.

     The  Servicer  will  cause any  Paying  Agent  which is not the  Trustee to
execute  and  deliver to the Trustee an  instrument  in which such Paying  Agent
agrees with the Trustee that such Paying Agent will:

          (1)  hold  all  amounts   deposited   with  it  by  the  Servicer  for
     distribution   to   Certificateholders   in  trust  for  the   benefit   of
     Certificateholders until such amounts are distributed to Certificateholders
     or  otherwise  disposed  of as  provided  in  the  applicable  Pooling  and
     Servicing Agreement;

          (2) give the  Trustee  notice of any  default by the  Servicer  in the
     making of such deposit; and

          (3) at any time  during  the  continuance  of any such  default,  upon
     written  request of the Trustee,  forthwith  pay to the Trustee all amounts
     held in trust by such Paying Agent.


                                       57

<PAGE>

Advances and Limitations Thereon

     Unless  otherwise  provided in the applicable  Prospectus  Supplement,  the
Servicer will advance on or before the business day preceding each  Distribution
Date its own funds (an "Advance") or funds held in the  Certificate  Account for
future  distribution  or  withdrawal  and  which  are not  included  in the Pool
Distribution  Amount  for such  Distribution  Date,  in an  amount  equal to the
aggregate  of  payments  of  principal  and  interest  which were due during the
related Due Period,  that were delinquent on the Determination Date and were not
advanced by any  Sub-Servicer,  to the extent that the Servicer  determines that
such advances will be reimbursable  from late collections,  Insurance  Proceeds,
Liquidation Proceeds or otherwise.

     Advances are intended to maintain a regular flow of scheduled  interest and
principal  payments to holders of the Class or Classes of Certificates  entitled
thereto,  rather than to guarantee or insure against  losses.  Unless  otherwise
provided in the  applicable  Prospectus  Supplement,  advances of the Servicer's
funds will be reimbursable only out of related  recoveries on the Mortgage Loans
or Contracts respecting which such amounts were advanced, or from any amounts in
the Certificate Account to the extent that the Servicer shall determine that any
such  advances  previously  made  are  not  ultimately   recoverable  from  late
collections,  Insurance Proceeds, Liquidation Proceeds or otherwise. If advances
have been made by the Servicer from excess funds in the Certificate Account, the
Servicer  will  replace  such  funds in the  Certificate  Account  on any future
Distribution  Date to the extent that funds in the  Certificate  Account on such
Distribution   Date   are   less   than   payments   required   to  be  made  to
Certificateholders on such date.

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

     When a mortgagor  or obligor  prepays a Mortgage  Loan or Contract in full,
the mortgagor or obligor pays interest on the amount prepaid only to the date on
which such principal prepayment is made. Similarly,  Liquidation Proceeds from a
Mortgaged Property or Manufactured Home will not include interest for any period
after the date on which the liquidation took place,  and Insurance  Proceeds may
include interest only to the date of settlement of the related claims.  Further,
when a Mortgage  Loan or Contract  is prepaid in part,  and such  prepayment  is
applied as of a date  other  than a Due Date,  the  mortgagor  or  obligor  pays
interest  on the  amount  prepaid  only  to  the  date  of  prepayment  and  not
thereafter.  The effect of the  foregoing is to reduce the  aggregate  amount of
interest which would otherwise be passed through to  Certificateholders  if such
Mortgage Loan or Contract were outstanding,  or if such partial  prepayment were
applied,  on  the  succeeding  Due  Date.  Unless  otherwise  specified  in  the
applicable  Prospectus  Supplement,  in order to mitigate the adverse  effect to
Certificateholders of a Series resulting from the prepayment or liquidation of a
Mortgage  Loan or Contract or  settlement  of an  insurance  claim with  respect
thereto, the amount of the aggregate Servicing Fees will be reduced by an amount
equal to the accrual of interest on any prepaid or  liquidated  Mortgage Loan or
Contract at the Net  Mortgage  Rate for such  Mortgage  Loan or the Net Contract
Rate for such Contract from the date of its  prepayment  or  liquidation  or the
date of such insurance settlement to the next Due Date (the "Prepayment Interest
Shortfall"). Such reductions in the aggregate Servicing Fees will be made by the
Servicer with respect to the Mortgage  Loans or Contracts  under the  applicable
Pooling  and  Servicing  Agreement,  but only to the extent  that the  aggregate
Prepayment  Interest  Shortfall  does not exceed the  aggregate  Servicing  Fees
relating to mortgagor or obligor payments or other recoveries distributed on the
related  Distribution  Date.  The amount of the  offset  against  the  aggregate
Servicing   Fees  will  be   included   in  the   scheduled   distributions   to
Certificateholders  on the  Distribution  Date on which  the  related  principal
prepayments,  Liquidation  Proceeds or Insurance  Proceeds are passed through to
Certificateholders.  See  "Prepayment and Yield  Considerations."  Payments with
respect to any  Prepayment  Interest  Shortfall will not be obtained by means of
any subordination of the rights of Subordinated  Certificateholders or any other
credit  enhancement  arrangement  (except to the extent such credit  enhancement
pays  interest  with  respect to a Mortgage  Loan or  Contract  in excess of the
related Net Mortgage Rate or Net Contract  Rate and such excess would  otherwise
be paid to the Servicer as a Servicing Fee).


                                       58

<PAGE>

Reports to Certificateholders

     Unless otherwise specified or modified in the related Pooling and Servicing
Agreement for each Series, a statement setting forth the following  information,
if applicable,  will be included with each distribution to Certificateholders of
record of such Series:

          (i)  to  each  holder  of  a  Certificate  other  than  a  Multi-Class
     Certificate,  the amount of such distribution allocable to principal of the
     related Mortgage Loans or Contracts,  separately  identifying the aggregate
     amount of any principal  prepayments  included therein,  the amount of such
     distribution  allocable  to  interest  on the  related  Mortgage  Loans  or
     Contracts, and the aggregate unpaid principal balance of the Mortgage Loans
     or Contracts  after giving  effect to the principal  distributions  on such
     Distribution Date;

          (ii) to each holder of a Multi-Class  Certificate on which an interest
     distribution  and a  distribution  in reduction  of Stated  Amount are then
     being made, the amount of such interest  distribution  and  distribution in
     reduction  of Stated  Amount,  and the Stated  Amount of each  Class  after
     giving  effect to the  distribution  in reduction of Stated  Amount made on
     such Distribution Date;

          (iii)  to  each  holder  of  a  Multi-Class  Certificate  on  which  a
     distribution  of interest  only is then being made,  the  aggregate  Stated
     Amount of Certificates outstanding of each Class after giving effect to the
     distribution in reduction of Stated Amount made on such  Distribution  Date
     and on any Special  Distribution Date occurring subsequent to the last such
     report and after including in the aggregate Stated Amount the Stated Amount
     of the Compound Interest  Certificates,  if any, outstanding and the amount
     of any  accrued  interest  added  to the  Stated  Amount  of such  Compound
     Interest Certificates on such Distribution Date;

          (iv) to each holder of a Multi-Class  Certificate  which is a Compound
     Interest  Certificate  (but only if such holder  shall not have  received a
     distribution of interest equal to the entire amount of interest  accrued on
     such Certificate with respect to such Distribution Date),

               (a) the information contained in the report delivered pursuant to
          clause (ii) above;

               (b) the  interest  accrued  on such  Class of  Compound  Interest
          Certificates  with respect to such  Distribution Date and added to the
          Stated Amount of such Compound Interest Certificate; and

               (c)  the  Stated  Amount  of  such  Class  of  Compound  Interest
          Certificates  after  giving  effect  to the  addition  thereto  of all
          interest accrued thereon;

          (v) to each  holder  of a  Certificate,  the  aggregate  amount of the
     Servicing Fees paid with respect to such Distribution Date;

          (vi)  to each  holder  of a  Certificate,  the  amount  by  which  the
     Servicing  Fee  has  been  reduced  by the  aggregate  Prepayment  Interest
     Shortfall for the related Distribution Date;

          (vii) the aggregate amount of any Advances by the Servicer included in
     the amounts actually distributed to the Certificateholders;

          (viii)  to  each  holder  of each  Senior  Certificate  (other  than a
     Shifting Interest Certificate):

               (a) the  amount  of funds,  if any,  otherwise  distributable  to
          Subordinated  Certificateholders and the amount of any withdrawal from
          the  Subordination  Reserve Fund, if any, included in amounts actually
          distributed to Senior Certificateholders;

               (b) the  Subordinated  Amount  remaining  and the  balance in the
          Subordination Reserve Fund, if any, following such distribution; and


                                       59

<PAGE>

               (c) the amount of any Senior Class Shortfall with respect to, and
          the amount of any Senior Class Carryover  Shortfall  outstanding prior
          to, such Distribution Date;

          (ix) to each  holder of a  Certificate  entitled  to the  benefits  of
     payments  under any form of credit  enhancement  or from any  reserve  fund
     other than the Subordination Reserve Fund:

               (a) the  amounts  so  distributed  under  any such form of credit
          enhancement   or  from  any  such  reserve  fund  on  the   applicable
          Distribution Date; and

               (b) the  amount  of  coverage  remaining  under  any such form of
          credit  enhancement  and the  balance in any such fund,  after  giving
          effect to any payments thereunder and other amounts charged thereto on
          the Distribution Date;

          (x)  in  the  case  of  a  Series  of  Certificates  with  a  variable
     Pass-Through Rate, such Pass-Through Rate;

          (xi) the book  value of any  collateral  acquired  by the  Trust  Fund
     through foreclosure or otherwise; and

          (xii) the number and aggregate  principal  amount of Mortgage Loans or
     Contracts one month and two or more months delinquent.

     In  addition,  within a  reasonable  period  of time  after the end of each
calendar year, a report will be furnished to each Certificateholder of record at
any time during such calendar  year (a) as to the aggregate of amounts  reported
pursuant to clauses (i) through (xii) above,  as  applicable,  for such calendar
year or, in the event such  person was a  Certificateholder  of record  during a
portion of such calendar year,  for the applicable  portion of such year and (b)
such other information as required to enable Certificateholders to prepare their
tax returns. In the event that an election has been made to treat the Trust Fund
(or one or more segregated pools of assets therein) as a REMIC, the Trustee with
respect to a Series will be required to sign the federal income tax returns with
respect to such REMIC.  See "Certain  Federal Income Tax Consequences -- Federal
Income Tax Consequences for REMIC Certificates -- Administrative Matters."

Reports to the Trustee

     No later  than 15 days  after  each  Distribution  Date for a  Series,  the
Servicer will provide the Trustee of such Series with a report setting forth the
status of the related Certificate Account and the related  Subordination Reserve
Fund,  if any,  and any other  reserve  fund as of the close of business on such
Distribution  Date,  stating that all  distributions  required to be made by the
Servicer under the applicable Pooling and Servicing Agreement have been made (or
if any required  distribution has not been made by the Servicer,  specifying the
nature  and  status  thereof)  and  showing,  for  the  period  covered  by such
statement,  the aggregate of deposits to and  withdrawals  from the  Certificate
Account for each category of deposits and  withdrawals  specified in the Pooling
and Servicing Agreement. Such statement shall also include information as to (i)
the aggregate unpaid  principal  balances of all the Mortgage Loans or Contracts
as of the close of business on the last day of the month  preceding the month in
which such  Distribution  Date occurs (or such other day as may be  specified in
the  applicable  Pooling and  Servicing  Agreement);  and (ii) the amount of any
Subordination  Reserve Fund and any other reserve fund, as of such  Distribution
Date (after  giving  effect to the  distributions  on such  Distribution  Date).
Copies of such  reports may be obtained by  Certificateholders  upon  request in
writing  addressed to the related Trustee at its mailing address provided in the
related Prospectus Supplement.


                                       60

<PAGE>

Collection and Other Servicing Procedures

     The  Servicer,  directly  or through  Sub-Servicers,  will make  reasonable
efforts to collect all payments called for under the Mortgage Loans or Contracts
and will, consistent with the applicable Pooling and Servicing Agreement and any
applicable  agreement  governing  any form of credit  enhancement,  follow  such
collection   procedures  as  it  follows  with  respect  to  mortgage  loans  or
manufactured  housing  contracts  serviced  by it  that  are  comparable  to the
Mortgage Loans or Contracts,  as the case may be. Consistent with the above, the
Servicer may, in its  discretion,  (i) waive any prepayment  charge,  assumption
fee, late payment  charge or any other charge in connection  with the prepayment
of a Mortgage  Loan or Contract  and (ii)  arrange with a mortgagor or obligor a
schedule  for the  liquidation  of  deficiencies  running  for not more than six
months after the applicable Due Date.

     Pursuant to the Pooling  and  Servicing  Agreement,  the  Servicer,  to the
extent  permitted  by law,  will  establish  and  maintain  or will  cause to be
established  and  maintained  one or more  escrow  accounts  (collectively,  the
"Servicing  Account") in which the Servicer will be required to deposit or cause
to be deposited  payments by mortgagors or obligors,  as applicable,  for taxes,
assessments,  mortgage and hazard insurance premiums and other comparable items.
Withdrawals  from the Servicing  Account may be made to effect timely payment of
taxes,  assessments,  mortgage and hazard insurance,  to refund to mortgagors or
obligors  amounts  determined  to be overages,  to pay interest to mortgagors or
obligors  on  balances  in the  Servicing  Account,  if  required,  to repair or
otherwise  protect the Mortgaged  Properties or Manufactured  Homes and to clear
and  terminate  such  account.   The  Servicer  will  be  responsible   for  the
administration  of each  Servicing  Account.  The Servicer  will be obligated to
advance certain amounts which are not timely paid by mortgagors or obligors,  to
the extent that the Servicer  determines  that such amounts will be  recoverable
out of Insurance Proceeds, Liquidation Proceeds, or otherwise. Alternatively, if
specified  in the  applicable  Pooling  and  Servicing  Agreement,  in  lieu  of
establishing a Servicing Account, the Servicer may procure a performance bond or
other form of insurance  coverage,  in an amount acceptable to the Rating Agency
rating the related  Series of  Certificates,  covering  loss  occasioned  by the
failure to escrow such amounts.

Enforcement of Due-on-Sale  Clauses;  Realization Upon Defaulted  Mortgage Loans
and Contracts

     Each Pooling and Servicing  Agreement will provide that, when any Mortgaged
Property  or  Manufactured  Home is conveyed by the  mortgagor  or obligor,  the
Servicer will  exercise its rights to  accelerate  the maturity of such Mortgage
Loan or Contract under any  "due-on-sale"  clause  applicable  thereto,  if any,
unless (a) it is not exercisable under applicable law or (b) such exercise would
result in loss of  insurance  coverage  with  respect to such  Mortgage  Loan or
Contract.  In any such case, the Servicer is authorized to take or enter into an
assumption  and  modification  agreement  from or with the  person  to whom such
Mortgaged  Property or  Manufactured  Home has been or is about to be  conveyed,
pursuant to which such person becomes liable under the Mortgage Note or Contract
and, unless prohibited by applicable state law, the mortgagor or obligor remains
liable thereon,  provided that the Mortgage Loan or Contract will continue to be
covered by any pool insurance policy and any related primary mortgage  insurance
policy,  and the Mortgage  Rate or Contract  Rate with respect to such  Mortgage
Loan or Contract and the payment terms shall remain unchanged. The Servicer will
also be authorized,  with the prior approval of any pool insurer and any primary
mortgage  insurer,  if any, to enter into a substitution of liability  agreement
with such  person,  pursuant  to which the  original  mortgagor  or  obligor  is
released from  liability and such person is  substituted as mortgagor or obligor
and becomes liable under the Mortgage Note or Contract.

     The Servicer is obligated  under the Pooling and  Servicing  Agreement  for
each Series to realize upon defaulted  Mortgage Loans or Contracts to the extent
provided  therein.  However,  in the  case  of  foreclosure  or of  damage  to a
Mortgaged Property or Manufactured Home from an uninsured cause, the Servicer is
not  required  to expend its own funds to  foreclose,  repossess  or restore any
damaged  property,  unless it reasonably  determines (i) that such  foreclosure,
repossession or restoration will increase the proceeds to  Certificateholders of
such Series of liquidation of the Mortgage Loan or Contract after  reimbursement
of the Servicer for its expenses and (ii) that such expenses will be recoverable
to it through Liquidation Proceeds or Insurance Proceeds.  In the event that the
Servicer  has  expended  its own funds for  foreclosure  or to  restore  damaged
property,  it will be entitled to charge the Certificate Account for such Series
an amount equal to all costs and expenses incurred by it.


                                       61

<PAGE>

     The Servicer may foreclose against property  securing a defaulted  Mortgage
Loan either by foreclosure,  by sale or by strict foreclosure and in the event a
deficiency  judgment is  available  against the  mortgagor  or other person (see
"Certain Legal Aspects of the Mortgage Loans and Contracts -- The Mortgage Loans
- --  Anti-Deficiency   Legislation  and  Other  Limitations  on  Lenders"  for  a
description of the  availability of deficiency  judgments),  may proceed for the
deficiency.  It is  anticipated  that in most cases the  Servicer  will not seek
deficiency  judgments against any mortgagor or obligor,  and the Servicer is not
required under the Pooling and Servicing Agreement to seek deficiency judgments.

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

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

Servicing Compensation and Payment of Expenses

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

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


                                       62

<PAGE>

restoration  of any  Mortgaged  Property  or  Manufactured  Home,  such right of
reimbursement  being  prior to the rights of the  Certificateholders  to receive
Liquidation  Proceeds and Insurance  Proceeds.  The Servicer is also entitled to
reimbursement from the Certificate  Account of Advances,  of advances made by it
to pay taxes or insurance  premiums  with respect to any  Mortgaged  Property or
Manufactured  Home and of certain  losses against which it is indemnified by the
Trust Fund.

Evidence as to Compliance

     The Mortgage Loans

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

     The Contracts

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

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

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

Certain Matters Regarding the Servicer and the Depositor

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


                                       63

<PAGE>

responsibility  for  servicing the Mortgage  Loans or Contracts,  it may appoint
another  institution as Servicer,  as described under "The Pooling and Servicing
Agreement -- Rights Upon Event of Default -- Mortgage Loans or Contracts" below.

     The  Pooling  and  Servicing   Agreement  will  provide  that  neither  the
Depositor, the Servicer (if the Series of Certificates relates to Mortgage Loans
or Mortgage Contracts) nor any director, officer, employee or agent of either of
them will be under any  liability  to the Trust Fund or the  Certificateholders,
for the taking of any action or for refraining  from the taking of any action in
good faith  pursuant to the Pooling and  Servicing  Agreement,  or for errors in
judgment;  provided,  however,  that none of the Depositor,  the Servicer or any
director,  officer,  employee  or agent of the  Depositor  or  Servicer  will be
protected  against any  liability  that would  otherwise be imposed by reason of
willful misfeasance,  bad faith or gross negligence in the performance of his or
its duties or by reason of  reckless  disregard  of his or its  obligations  and
duties thereunder. The Pooling and Servicing Agreement will further provide that
the  Depositor,  the Servicer and any  director,  officer,  employee or agent of
either of them shall be entitled to  indemnification  by the Trust Fund and will
be held harmless  against any loss,  liability or expense incurred in connection
with any legal  action  relating to the Pooling and  Servicing  Agreement or the
Certificates  other than any loss,  liability  or expense  incurred by reason of
willful misfeasance,  bad faith or gross negligence in the performance of his or
its  duties  thereunder  or by  reason  of  reckless  disregard  of  his  or its
obligations  and duties  thereunder.  In  addition,  the Pooling  and  Servicing
Agreement will provide that the Depositor and the Servicer will not be under any
obligation  to appear  in,  prosecute  or defend  any legal  action  that is not
incidental to its duties under the Pooling and  Servicing  Agreement and that in
its opinion may involve it in any expense or  liability.  The  Depositor and the
Servicer may, however, in its discretion, undertake any such action deemed by it
necessary or desirable  with respect to the Pooling and Servicing  Agreement and
the  rights  and  duties  of  the  parties  thereto  and  the  interests  of the
Certificateholders  thereunder.  In such event,  the legal expenses and costs of
such action and any liability  resulting  therefrom will be expenses,  costs and
liabilities  of the  Trust  Fund,  and  the  Servicer  will  be  entitled  to be
reimbursed  therefor out of the Certificate  Account,  and any loss to the Trust
Fund arising from such right of  reimbursement  will be allocated pro rata among
the various Classes of Certificates unless otherwise specified in the applicable
Pooling and Servicing Agreement.

     Any person into which the  Servicer may be merged or  consolidated,  or any
person  resulting  from any merger,  conversion  or  consolidation  to which the
Servicer  is a party,  or any person  succeeding  to the  business  through  the
transfer of substantially all of its assets, or otherwise,  of the Servicer will
be the successor of the Servicer  under the Pooling and Servicing  Agreement for
each Series  provided  that such  successor or resulting  entity is qualified to
service mortgage loans for FNMA or FHLMC and that the applicable Rating Agency's
rating of any Certificates for such Series in effect  immediately  prior to such
event is not adversely affected thereby.

     The  Servicer  also has the right to assign  its rights  and  delegate  its
duties and obligations under the Pooling and Servicing Agreement for each Series
(A) in  connection  with a sale or  transfer  of a  substantial  portion  of its
mortgage or manufactured housing servicing  portfolio;  provided that (i) in the
case of a transfer by a Servicer of Mortgage Loans,  the purchaser or transferee
accepting such  assignment or delegation is qualified to service  mortgage loans
for FNMA or FHLMC,  (ii) the purchaser or transferee is reasonably  satisfactory
to the  Depositor  and the Trustee for such Series and  executes and delivers to
the  Depositor and the Trustee an  agreement,  in form and substance  reasonably
satisfactory  to the Depositor and the Trustee,  which contains an assumption by
such purchaser or transferee of the due and punctual  performance and observance
of each covenant and condition to be performed or observed by the Servicer under
the Pooling and Servicing  Agreement from and after the date of such  agreement;
and (iii) the applicable  Rating  Agency's rating of any  Certificates  for such
Series in effect  immediately prior to such assignment,  sale or transfer is not
qualified,  downgraded  or  withdrawn  as a result of such  assignment,  sale or
transfer or (B) to any affiliate of the Servicer,  provided that the  conditions
contained  in clauses (i)  through  (iii) above are met. In the case of any such
assignment or  delegation,  the Servicer  will be released from its  obligations
under the Pooling and Servicing Agreement except for liabilities and obligations
incurred prior to such assignment and delegation.


                                       64

<PAGE>

                       THE POOLING AND SERVICING AGREEMENT

Events of Default

     Mortgage Loans or Contracts

     Events of Default under the Pooling and Servicing Agreement for each Series
of Certificates  relating to Mortgage Loans or Contracts include (i) any failure
by the Servicer to remit to the Trustee or to any Paying Agent for  distribution
to  Certificateholders  any required  payment which  continues  unremedied for 5
days;  (ii) any  failure  by the  Servicer  duly to  observe  or  perform in any
material  respect any other of its  covenants or  agreements  in the Pooling and
Servicing  Agreement which  continues  unremedied for 30 days (or 10 days in the
case  of a  failure  to  maintain  any  pool  insurance  policy  required  to be
maintained pursuant to the Pooling and Servicing  Agreement) after the giving of
written  notice  of such  failure  to the  Servicer  by the  Trustee,  or to the
Servicer and Trustee by the holders of Certificates of such Series having voting
rights allocated to such Certificates ("Voting Interests")  aggregating not less
than  25% of the  Voting  Interests  represented  by all  Certificates  for such
Series;  (iii) any breach of representation or warranty of the Servicer relating
to such  Servicer's  authority  to enter  into,  and its  ability to perform its
obligations under, such Pooling and Servicing Agreement;  (iv) certain events of
insolvency,  readjustments  of debt,  marshalling  of assets and  liabilities or
similar   proceedings  and  certain  actions  by  the  Servicer  indicating  its
insolvency,  reorganization  or  inability  to any  its  obligations  and (v) if
specified in the applicable Pooling and Servicing Agreement,  any failure by the
Servicer to remit to the Trustee the amount of any Advance by the  business  day
preceding the applicable Distribution Date.

Rights Upon Event of Default

     Mortgage Loans or Contracts

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

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


                                       65

<PAGE>

to the Trustee or  exercising  any trust or power  conferred  upon the  Trustee.
However,  the Trustee will not be under any obligation to pursue any such remedy
or to exercise any of such trusts or powers unless such  Certificateholders have
offered the Trustee reasonable security or indemnity against the costs, expenses
and liabilities which may be incurred by the Trustee thereby.  Also, the Trustee
may  decline to follow any such  direction  if the Trustee  determines  that the
action or  proceeding so directed may not lawfully be taken or would be unjustly
prejudicial  to  the  nonassenting   Certificateholders  or  if,  under  certain
circumstances, the Trustee receives conflicting directions from different groups
of Certificateholders.

     No Certificateholders of a Series, solely by virtue of such holder's status
as a  Certificateholder,  will have any right under the  Pooling  and  Servicing
Agreement  for such  Series to  institute  any  proceeding  with  respect to the
Pooling and Servicing Agreement,  unless such holder previously has given to the
Trustee  for such  Series  written  notice of default  and unless the holders of
Certificates  evidencing  not less  than 25% of the  Voting  Interests  for such
Series have made written  request upon the Trustee to institute such  proceeding
in its own name as Trustee thereunder and have offered to the Trustee reasonable
indemnity  and the Trustee for 60 days has neglected or refused to institute any
such proceeding.

Amendment

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


                                       66

<PAGE>

Certificateholders  of any Class, while the Servicer or any affiliate thereof is
the holder of Certificates  aggregating not less than 66- 2/3% of the Percentage
Interest of such Class), any Certificates registered in the name of the Servicer
or any affiliate thereof shall be deemed not to be outstanding.  Notwithstanding
the  foregoing,  the  Trustee  will not  consent to any such  amendment  if such
amendment would subject the Trust Fund to tax or cause the Trust Fund (or one or
more segregated pools of assets therein) to fail to qualify as a REMIC.

Termination; Purchase or Other Disposition of Mortgage Loans and Contracts

     The obligations created by the Pooling and Servicing Agreement for a Series
of  Certificates  will  terminate upon the earlier of (i) the later of the final
payment or other  liquidation  of the last  Mortgage  Loan or  Contract  subject
thereto and the  disposition  of all property  acquired upon  foreclosure of any
such Mortgage Loan or Contract and (ii) any purchase or disposition described in
the following  paragraph.  In no event,  however,  will the trust created by the
Pooling and Servicing  Agreement continue beyond the expiration of 21 years from
the death of the late  survivor  of certain  persons  named in such  Pooling and
Servicing  Agreement.  For each Series of  Certificates,  the Trustee  will give
written  notice of  termination  of the Pooling and Servicing  Agreement to each
Certificateholder,  and the final  distribution will be made only upon surrender
and  cancellation of the  Certificates  at an office or agency  appointed by the
Depositor and specified in the notice of termination.

     If so  provided  in the  related  Prospectus  Supplement,  the  Pooling and
Servicing  Agreement  for each  Series  of  Certificates  will  permit,  but not
require,  the person or  persons  specified  in such  Prospectus  Supplement  to
purchase from the Trust Fund for such Series,  or will require the Trust Fund to
sell,  all  remaining  Mortgage  Loans or  Contracts  at the time subject to the
Pooling  and  Servicing  Agreement  at a  price  specified  in  such  Prospectus
Supplement.  In the event that an  election  has been made to treat the  related
Trust Fund (or one or more segregated  pools of assets therein) as a REMIC,  any
such purchase or  disposition  will be effected only upon receipt by the Trustee
of an opinion of counsel  that such  purchase  (i) will be part of a  "qualified
liquidation"  or other evidence as defined in Code Section  860F(a)(4)(A),  (ii)
will not otherwise  subject the Trust Fund (or segregated asset pool) to tax, or
(iii)  will not cause  the  Trust  Fund (or  segregated  asset  pool) to fail to
qualify as a REMIC.  The exercise of such right or such  disposition will effect
early  retirement  of the  Certificates  of that  Series,  but the  right  so to
purchase may be exercised,  or the obligation to sell will arise, only after the
aggregate  principal  balance of the Mortgage Loans or Contracts for such Series
at the time of  purchase is less than a specified  percentage  of the  aggregate
principal  balance at the  Cut-Off  Date for the  Series,  or after the date set
forth  in  the  related  Prospectus   Supplement.   See  "Prepayment  and  Yield
Considerations."

The Trustee

     The Trustee under each Pooling and Servicing Agreement will be named in the
applicable Prospectus  Supplement.  The commercial bank or trust company serving
as  Trustee  may have  normal  banking  relationships  with the  Depositor,  the
Servicer or any of their respective affiliates.

     With  respect to a Series of  Certificates  relating to  Mortgage  Loans or
Contracts,  the Trustee may resign at any time, in which event the Servicer will
be obligated to appoint a successor  trustee.  The Servicer  (with  respect to a
Series of Certificates  relating to Mortgage Loans or Contracts) may also remove
the  Trustee if the Trustee  ceases to be  eligible to act as Trustee  under the
Pooling and Servicing Agreement, if the Trustee becomes insolvent or in order to
change the situs of the Trust Fund for state-tax reasons. Upon becoming aware of
such circumstances,  the Servicer or Depositor,  as the case may be, will become
obligated to appoint a successor trustee. The Trustee may also be removed at any
time by the holders of  Certificates  evidencing not less than 51% of the Voting
Interest in the Trust Fund, except that, any Certificate  registered in the name
of the Depositor,  the Servicer or any affiliate  thereof will not be taken into
account in determining  whether the requisite  Voting Interest in the Trust Fund
necessary  to effect any such removal has been  obtained.  Any  resignation  and
removal of the Trustee,  and the  appointment of a successor  trustee,  will not
become effective until acceptance of such appointment by the successor  trustee.
The  Trustee,  and any  successor  trustee,  will have a  combined  capital  and
surplus,  or  shall be a  member  of a bank  holding  system  with an  aggregate
combined  capital and surplus,  of at least  $50,000,000  and will be subject to
supervision or examination by federal or state authorities.


                                       67

<PAGE>

            CERTAIN LEGAL ASPECTS OF THE MORTGAGE LOANS AND CONTRACTS

     The  following  discussion  contains  summaries of certain legal aspects of
mortgage loans and manufactured  housing  contracts which are general in nature.
Because such legal aspects are governed by applicable  state law (which laws may
differ  substantially),  the  summaries  do not  purport to be  complete  nor to
reflect  the laws of any  particular  state,  nor to  encompass  the laws of all
states in which the security  for the  Mortgage  Loans or Contracts is situated.
The  summaries are  qualified in their  entirety by reference to the  applicable
federal and state laws governing the Mortgage Loans or Contracts.

The Mortgage Loans

     General

     The Mortgage Loans will, in general,  be secured by either first, second or
more junior  mortgages,  deeds of trust,  or other similar  security  agreements
depending  upon the  prevailing  practice  in the state in which the  underlying
property is located.  A mortgage creates a lien upon the real property described
in the mortgage.  There are two parties to a mortgage: the mortgagor, who is the
borrower; and the mortgagee,  who is the lender. In a mortgage state instrument,
the mortgagor  delivers to the mortgagee a note or bond  evidencing the loan and
the mortgage. Although a deed of trust is similar to a mortgage, a deed of trust
has three parties:  a borrower  called the trustor  (similar to a mortgagor),  a
lender  called the  beneficiary  (similar  to a  mortgagee),  and a  third-party
grantee  called  the  trustee.  Under a deed of trust,  the  borrower  grant the
property,  irrevocably until the debt is paid,, in trust, generally with a power
of sale, to the trustee to secure payment of the loan.  The trustee's  authority
under a deed of trust and the mortgage's authority under a mortgage are governed
by the express provisions of the deed of trust or mortgage, applicable law, and,
in some  cases,  with  respect  to the  deed of  trust,  the  directions  of the
beneficiary.

     The real  property  covered by a  mortgage  is most often the fee estate in
land and improvements.  However, a mortgage may encumber other interests in real
property  such as a tenant's  interest  in a lease of land or  improvements,  or
both, and the leasehold  estate  created by such lease.  A mortgage  covering an
interest in real property other than the fee estate requires special  provisions
in the  instrument  creating  such  interest  or in the  mortgage to protect the
mortgagee against termination of such interest before the mortgage is paid.

     Foreclosure

     Foreclosure  of a mortgage is generally  accomplished  by judicial  action.
Generally,  the action is initiated by the service of legal  pleadings  upon all
parties having an interest of record in the real property.  Delays in completion
of the  foreclosure  occasionally  may  result  from  difficulties  in  locating
necessary  parties  defendant.  When the  mortgagee's  right of  foreclosure  is
contested,  the  legal  proceedings  necessary  to  resolve  the  issue  can  be
time-consuming.  After the completion of a judicial foreclosure proceeding,  the
court may issue a  judgment  of  foreclosure  and  appoint a  receiver  or other
officer to conduct the sale of the property. In some states,  mortgages may also
be  foreclosed  by  advertisement,  pursuant to a power of sale  provided in the
mortgage.  Foreclosure of a mortgage by advertisement is essentially  similar to
foreclosure of a deed of trust by nonjudicial power of sale.

     Foreclosure of a deed of trust is generally  accomplished by a non-judicial
trustee's sale under a specific  provision in the deed of trust that  authorizes
the  trustee  to sell the  property  to a third  party  upon any  default by the
borrower under the terms of the note or deed of trust. In certain  states,  such
foreclosure  also may be  accomplished by judicial action in the manner provided
for foreclosure of mortgages.  In some states,  the trustee must record a notice
of  default  and send a copy to the  borrower-trustor  and to any person who has
recorded  a request  for a copy of a notice of default  and  notice of sale.  In
addition, the trustee must provide notice in some states to any other individual
having  an  interest  of  record  in the real  property,  including  any  junior
lienholders.  If the deed of trust is not reinstated  within any applicable cure
period,  a notice of sale must be posted in a public  place and, in most states,
published for a specified period of time in one or more newspapers. In addition,
some  state be laws  require  that a copy of the notice of sale be posted on the
property and sent to all parties having an interest of record in the property.


                                       68

<PAGE>

     In some states, the borrower-trustor has the right to reinstate the loan at
any time following  default until shortly before the trustee's sale. In general,
the  borrower,  or any other person  having,  a junior  encumbrance  on the real
estate,  may,  during a  reinstatement  period,  cure the  default by paying the
entire  amount in arrears plus the costs and expenses  incurred in enforcing the
obligation.  Certain state laws control the amount of  foreclosure  expenses and
costs, including attorneys' fees, which may be recovered by a lender.

     In case of foreclosure under either a mortgage or a deed of trust, the sale
by the receiver or other  designated  officer,  or by the  trustee,  is a public
sale.  However,  because of the  difficulty a potential  buyer at the sale would
have in determining the exact status of title and because the physical condition
of the property may have deteriorated during the foreclosure proceedings,  it is
uncommon  for a third party to purchase the  property at the  foreclosure  sale.
Rather, it is common for the lender to purchase the property from the trustee or
receiver for an amount equal to the unpaid principal amount of the note, accrued
and unpaid interest and the expenses of foreclosure.  Thereafter, subject to the
right of the  borrower  in some  states  to  remain  in  possession  during  the
redemption  period,  the lender will assume the burdens of ownership,  including
obtaining  hazard  insurance  and making such  repairs at its own expense as are
necessary to render the property  suitable for sale.  The lender  commonly  will
obtain the services of a real estate  broker and pay the broker a commission  in
connection with the sale of the property.  Depending upon market conditions, the
ultimate  proceeds  of the  sale of the  property  may not  equal  the  lender's
investment in the  property.  Any loss may be reduced by the receipt of mortgage
insurance proceeds.

     Foreclosure on Shares of Cooperatives

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

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

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

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


                                       69

<PAGE>

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

     Article 9 of the UCC provides that the proceeds of the sale will be applied
first  to pay the  costs  and  expenses  of the sale  and  then to  satisfy  the
indebtedness  secured  by  the  lender's  security  interest.   The  recognition
agreement,  however, generally provides that the lender's right to reimbursement
is subject to the right of the cooperative corporation to receive sums due under
the proprietary lease or occupancy  agreement.  If there are proceeds remaining,
the lender must account to the tenant-stockholder  for the surplus.  Conversely,
if a portion of the  indebtedness  remains  unpaid,  the  tenant-stockholder  is
generally responsible for the deficiency.  See "Anti- Deficiency Legislation and
Other Limitations on Lenders" below.

     Rights of Redemption

     In some states,  after sale pursuant to a deed of trust and/or  foreclosure
of a mortgage,  the borrower and certain  foreclosed  junior lienors are given a
statutory  period in which to redeem the property from the foreclosure  sale. In
most states where the right of redemption is available, statutory redemption may
occur upon  payment of the  foreclosure  purchase  price,  accrued  interest and
taxes. In some states,  the right to redeem is an equitable right. The effect of
a right of  redemption  is to  diminish  the  ability  of the lender to sell the
foreclosed  property.  The  exercise of a right of  redemption  would defeat the
title of any  purchaser at a  foreclosure  sale,  or of any  purchaser  from the
lender  subsequent  to  judicial  foreclosure  or sale  under  a deed of  trust.
Consequently,  the  practical  effect  of the  redemption  right is to force the
lender to maintain the  property  and pay the  expenses of  ownership  until the
redemption period has run.

     Junior Mortgages; Rights of Senior Mortgages

     The Mortgage Loans are secured by mortgages or deeds of trust some of which
are  junior  to other  mortgages  or deeds of  trust  held by other  lenders  or
institutional   investors.   The  rights  of  the  Trust  (and   therefore   the
Certificateholders), as mortgagee under a junior mortgage or beneficiary under a
junior deed of trust, are subordinate to those of the mortgagee under the senior
mortgage  or  beneficiary  under the senior deed of trust,  including  the prior
rights of the senior  mortgagee to receive  hazard  insurance  and  condemnation
proceeds  and to cause the property  securing the Mortgage  Loan to be sold upon
default  of  the  mortgagor  or  trustor,   thereby   extinguishing  the  junior
mortgagee's or junior  beneficiary's  lien unless the junior mortgagee or junior
beneficiary  asserts its  subordinate  interest in the  property in  foreclosure
litigation  and,  possibly,  satisfies the defaulted  senior mortgage or deed of
trust. As discussed more fully below, a junior  mortgagee or junior  beneficiary
may satisfy a defaulted  senior loan in full and, in some states,  may cure such
default and loan.  In most states,  no notice of default is required to be given
to a junior  mortgagee or junior  beneficiary  and junior  mortgagees  or junior
beneficiaries are seldom given notice of defaults or senior mortgages.  In order
for a  foreclosure  action  in some  states  to be  effective  against  a junior
mortgagee or junior beneficiary, the junior mortgagee or junior beneficiary must
be named in any foreclosure  action, thus giving notice to junior lienors. It is
standard practice of the Sellers to protect their interest by attending any sale
of which they have notice or  appearing  and  bidding  for,  or  redeeming,  the
property if it is in their best interest to do so.

     The  standard  form  of  the  mortgage  or  deed  of  trust  used  by  most
institutional  lenders,  (including  the  sellers)  confers on the  mortgagee or
beneficiary  the right both to receive all proceeds  collected  under any hazard
insurance  policy  and all  awards  made in  connection  with  any  condemnation
proceedings,  and to apply such proceeds and awards to any indebtedness  secured
by the  mortgage  or deed of  trust.  Thus,  in the  event  improvements  on the
property are damaged or destroyed by fire or other casualty, or in the event the
property  is taken by  condemnation,  the  mortgagee  or  beneficiary  under any
underlying  senior  mortgages will have the prior right to collect and apply any
insurance  proceeds payable under a hazard insurance policy to restore or repair
the property if feasible, and to collect any remaining insurance proceeds or any
award of damages in connection  with the  condemnation  and to apply the same to
the indebtedness secured by the senior mortgages or deeds of trust.  Proceeds in
excess of the amount of senior  mortgage  indebtedness,  in most  cases,  may be
applied to the indebtedness of a junior mortgage or trust deed.


                                       70

<PAGE>

     The form of  mortgage or deed of trust used by most  institutional  lenders
typically contains a "future advance" clause, which provides,  in essence,  that
additional  amounts  advanced to or on behalf of the mortgagor or trustor by the
mortgagee or beneficiary are to be secured by the mortgage or deed of trust. The
priority  of any  advance  made under the clause  depends,  in some  states,  on
whether the advance was an "obligatory" or "optional"  advance. If the mortgagee
or beneficiary is obligated to advance the  additional  amounts,  the advance is
entitled to receive the same priority as amounts  initially  advanced  under the
mortgage  or deed of trust,  notwithstanding  the fact that  there may be junior
mortgages or deeds of trust and other liens which intervene  between the date of
recording of the  mortgage or deed of trust and the date of the future  advance,
and, in some  states,  notwithstanding  that the  mortgagee or  beneficiary  had
actual  knowledge  of such  intervening  junior  mortgages or deeds of trust and
other liens at the time of the advance.  Where the mortgagee or  beneficiary  is
not  obligated  to advance  additional  amounts or, in some  states,  has actual
knowledge of the intervening junior mortgages or deeds of trust and other liens,
the advance will be subordinate to such intervening junior mortgages or deeds of
trust and other  liens.  Priority of  advances  under a "future  advance"  cause
rests,  in some states,  on state statutes  giving priority to all advances made
under the loan  agreement  to a "credit  limit"  amount  stated in the  recorded
mortgage.

     Another provision sometimes included in the form of the mortgage or deed of
trust used by  institutional  lenders (and included in some of the forms used by
the Sellers) obligates the mortgagor or trustor to pay, before delinquency,  all
taxes and assessments on the property and, when due, all  encumbrances,  charges
and liens on the  property  which appear prior to the mortgage or deed of trust,
to provide and maintain fire  insurance on the property,  to maintain and repair
the property and not to commit or permit any waste thereof, and to appear in and
defend any action or proceeding  purporting to affect the property or the rights
of the  mortgagee or  beneficiary  under the  mortgage or deed of trust.  Upon a
failure of the  mortgagor  or trustor to perform any of these  obligations,  the
mortgagee or beneficiary is given the right under certain  mortgages or deeds of
trust to perform the obligations itself, at its election,  with the mortgagor or
trustor agreeing to reimburse the mortgagee or beneficiary for any sums expended
by the mortgagee or beneficiary on behalf of the mortgagor or trustor.  All sums
so expended by the  mortgagee  or  beneficiary  become part of the  indebtedness
secured by the mortgage or deed of trust.

     Anti-Deficiency Legislation and Other Limitations on Lenders

     Certain states have imposed statutory  restrictions that limit the remedies
of a beneficiary  under a deed of trust or a mortgage under a mortgage.  In some
states,  statutes  limit the right of the  beneficiary  or mortgagee to obtain a
deficiency  judgment against the borrower following  foreclosure or sale under a
deed of trust. A deficiency  judgment is a personal  judgment against the former
borrower  equal in most cases to the  difference  between  the amount due to the
lender and the net amount realized upon the foreclosure sale.

     Some state statutes may require the beneficiary or mortgagee to exhaust the
security afforded under a deed of trust or mortgage by foreclosure in an attempt
to satisfy the full debt before bringing a personal action against the borrower.
In certain other states, the lender has the option of bringing a personal action
against  the  borrower  on the debt  without  first  exhausting  such  security;
however,  in some of  these  states,  the  lender,  following  judgment  on such
personal  action,  may be deemed to have  elected a remedy and may be  precluded
from  exercising  remedies  with  respect  to the  security.  Consequently,  the
practical effect of the election requirement,  when applicable,  is that lenders
will usually  proceed first against the security rather than bringing a personal
action against the borrower.

     Other statutory  provisions may limit any deficiency  judgment  against the
former  borrower  following a foreclosure  sale to the excess of the outstanding
debt over the fair market  value of the  property at the time of such sale.  The
purpose  of these  statutes  is to prevent a  beneficiary  or a  mortgagee  from
obtaining a large deficiency judgment against the former borrower as a result of
low or no bids at the foreclosure sale.

     In some states, exceptions to the anti-deficiency statutes are provided for
in certain  instances where the value of the lender's security has been impaired
by acts or omissions of the borrower,  for example, in the event of waste of the
property.


                                       71

<PAGE>

     Generally,  Article 9 of the UCC governs  foreclosure on cooperative shares
and the related  proprietary lease or occupancy agreement and foreclosure on the
beneficial  interest in a land trust. Some courts have interpreted section 9-504
of the UCC to prohibit a deficiency  award unless the creditor  establishes that
the sale of the  collateral  (which,  in the case of a Mortgage  Loan secured by
shares of a cooperative,  would be such shares and the related proprietary lease
or occupancy agreement) was conducted in a commercially reasonable manner.

     In addition to  anti-deficiency  and related  legislation,  numerous  other
federal and state statutory  provisions,  including the federal bankruptcy laws,
the  federal  Soldiers'  and  Sailors'  Civil  Relief Act of 1940 and state laws
affording  relief to  debtors,  may  interfere  with or affect the  ability of a
secured mortgage lender to realize upon its security.  For example, in a Chapter
13 proceeding  under the Federal  Bankruptcy  Code, when a court determines that
the value of a home is less than the  principal  balance of the loan,  the court
may  prevent  a  lender  from  foreclosing  on the  home,  and,  as  part of the
rehabilitation  plan, reduce the amount of the secured indebtedness to the value
of the home as it exists at the time of the proceeding,  leaving the lender as a
general unsecured  creditor for the difference between that value and the amount
of  outstanding  indebtedness.  A  bankruptcy  court  may  grant  the  debtor  a
reasonable  time to cure a payment  default,  and in the case of a mortgage loan
not secured by the  debtor's  principal  residence,  also may reduce the monthly
payments due under such mortgage loan, change the rate of interest and alter the
mortgage loan  repayment  schedule.  Certain court  decisions  have applied such
relief to claims secured by the debtor's principal residence.

     The Internal Revenue Code of 1986, as amended, provides priority to certain
tax  liens  over the lien of the  mortgage  or deed of  trust.  The laws of some
states  provide  priority to certain tax liens over the lien of the  mortgage of
deed of trust. Certain  environmental  protection laws may also impose liability
for cleanup expenses on owners by foreclosure on real property,  which liability
may exceed the value of the property  involved.  Numerous federal and some state
consumer  protection laws impose substantive  requirements upon mortgage lenders
in connection  with the  origination,  servicing and the enforcement of mortgage
loans.  These laws  include  the  federal  Truth in  Lending  Act,  Real  Estate
Settlement  Procedures  Act, Equal Credit  Opportunity  Act, Fair Credit Billing
Act, Fair Credit  Reporting  Act, and related  statutes and  regulations.  These
federal laws and state laws impose specific  statutory  liabilities upon lenders
who  originate  or  service  mortgage  loans  and who  fail to  comply  with the
provisions of the law. In some cases, this liability may affect assignees of the
mortgage loans.

     "Due-on-Sale" Clauses

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

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


                                       72

<PAGE>

Mexico,  Utah and  Washington.  Under the Act, unless a Window Period State took
action by October 15, 1985,  the end of the Window Period,  to further  regulate
enforcement  of  "due-on-sale"  clauses in Window  Period  Loans,  "due-on-sale"
clauses would become enforceable even in Window Period Loans. Five of the Window
Period States  (Arizona,  Minnesota,  Michigan,  New Mexico and Utah) have taken
actions which restrict the  enforceability  of  "due-on-sale"  clauses in Window
Period Loans beyond October 15, 1985. The actions taken vary among such states.

     By virtue of the Act, the Servicer may generally be permitted to accelerate
any  conventional  Mortgage  Loan which  contains a  "due-on-sale"  clause  upon
transfer  of an  interest  in the  property  subject to the  mortgage or deed of
trust.  With respect to any Mortgage Loan secured by a residence  occupied or to
be  occupied  by the  borrower,  this  ability to  accelerate  will not apply to
certain types of transfers,  including (i) the granting of a leasehold  interest
which has a term of three  years or less and which does not contain an option to
purchase,  (ii) a transfer to a relative resulting from the death of a borrower,
or a transfer  where the spouse or children  becomes an owner of the property in
each case  where the  transferee(s)  will  occupy the  property,  (iii) a number
resulting from a decree of dissolution of marriage,  legal separation  agreement
or from an incidental property settlement  agreement by which the spouse becomes
an  owner of the  property,  (iv) the  creation  of a lien or other  encumbrance
subordinate  to the  lender's  security  instrument  which  does not relate to a
transfer of rights of  occupancy  in the  property  (provided  that such lien or
encumbrance is not created  pursuant to a contract for deed),  (v) a transfer by
devise,  descent or operation of law on the death of a joint tenant or tenant by
the  entirety,  and  (vi)  other  transfers  as set  forth  in the  Act  and the
regulations thereunder. The extent of the effect of the Act on the average lives
and delinquency rates of the Mortgage Loans cannot be predicted. See "Prepayment
and Yield Considerations."

     Applicability of Usury Laws

     Title V of the Depository  Institutions  Deregulation  and Monetary Control
Act of 1980, as amended ("Title V"), provides that state usury limitations shall
not apply to certain types of residential  first  mortgage  loans  originated by
certain  lenders  after March 31, 1980.  The OTS (as  successor to the FHLBB) is
authorized  to  issue  rules  and  regulations  and to  publish  interpretations
governing  implementation  of Title  V.  The  statute  authorized  any  state to
reimpose  Stated  Rate  limits  by  adopting  before  April  1,  1983,  a law or
constitutional provision which expressly rejects application of the federal law.
Fifteen  states have adopted laws  reimposing  or reserving  the right to impose
interest rate limits.  In addition,  even where Title V is not so rejected,  any
state is authorized to adopt a provision limiting certain other loan charges.

     Unless otherwise specified in the applicable  Prospectus  Supplement,  each
Unaffiliated  Seller  will  represent  and  warrant  in the  related  Loan  Sale
Agreement  that all  Mortgage  Loans  sold by such  Unaffiliated  Seller  to the
Depositor  were  originated  in full  compliance  with  applicable  state  laws,
including usury laws. See "The Trust Funds -- Representations and Warranties."

     Adjustable Rate Loans

     The laws of certain  states may provide  that  mortgage  notes  relating to
adjustable  rate  loans  are  not  negotiable   instruments  under  the  Uniform
Commercial  Code. In such event,  the Trustee will not be deemed to be a "holder
in due course"  within the meaning of the Uniform  Commercial  Code and may take
such a mortgage note subject to certain restrictions on its ability to foreclose
and to certain contractual defenses available to a mortgagor.

     Enforceability of Certain Provisions

     Standard  forms of note,  mortgage  and  deed of  trust  generally  contain
provisions  obligating  the  borrower to pay a late  charge if payments  are not
timely  made  and in some  circumstances  may  provide  for  prepayment  fees or
penalties if the obligation is paid prior to maturity.  In certain states, there
are or may be specific  limitations upon late charges which a lender may collect
from a borrower for delinquent  payments.  Certain states also limit the amounts
that a lender may collect from a borrower as an additional charge if the loan is
prepaid. Under the Pooling and Servicing Agreement,  late charges and prepayment
fees (to the extent  permitted  by law and not waived by the  Servicer)  will be
retained by the Servicer as additional servicing compensation.


                                       73

<PAGE>

     Courts have Unposed general equitable  principles upon  foreclosure.  These
equitable  principles  are  generally  designed to relieve the borrower from the
legal effect of defaults under the loan documents. Examples of judicial remedies
that may be fashioned  include judicial  requirements  that the lender undertake
affirmative  and expensive  actions to determine  the causes for the  borrower's
default and the likelihood that the borrower will be able to reinstate the loan.
In some cases,  courts have sustained  their judgment for the lender's  judgment
and have  required  lenders to reinstate  loans or recast  payment  schedules to
accommodate borrowers who are suffering from temporary financial disability.  In
some cases, courts have limited the right of lenders to foreclose if the default
under the mortgage  instrument is not monetary,  such as the borrower failing to
adequately  maintain the property or the borrower executing a second mortgage or
deed of trust  affecting  the  property.  In other cases,  some courts have been
faced  with  the  issue  whether  federal  or  state  constitutional  provisions
reflecting due process concerns for adequate notice require that borrowers under
deeds of trust receive notices in addition to the statutorily-prescribed minimum
requirements.  For the most part, these cases have upheld the notice  provisions
as being  reasonable  or have found  that the sale by a trustee  under a deed of
trust or under a  mortgage  having a power of sale does not  involve  sufficient
state action to afford constitutional protections to the borrower.

The Contracts

     General

     As a result of the  assignment of the  Contracts to the Trustee,  the Trust
Fund will  succeed  collectively  to all of the rights  (including  the right to
receive payment on the Contracts) and will assume the obligations of the obligee
under the  Contracts.  Each Contract  evidences  both (a) the  obligation of the
obligor  to repay the loan  evidenced  thereby,  and (b) the grant of a security
interest in the  Manufactured  Home to secure  repayment  of such loan.  Certain
aspects of both features of the Contracts are described more fully below.

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

     Security Interests in the Manufactured Homes

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


                                       74

<PAGE>

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

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

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

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


                                       75

<PAGE>

manufactured  housing  conditional  sales  contract  before release of the lien.
Under the Pooling and  Servicing  Agreement,  the  Servicer is obligated to take
steps,  at the Servicer's  expense,  as are necessary to maintain  perfection of
security interests in the Manufactured Homes.

     Under  the  laws  of  most  states,   liens  for  repairs  performed  on  a
Manufacturer  Home and liens for personal  property  taxes take  priority over a
perfected  security  interest.  The  Unaffiliated  Seller will  represent in the
Pooling and Servicing  Agreement that it has no knowledge of any such liens with
respect to any Manufactured Home securing payment on any Contract. However, such
liens could  arise at any time during the term of a Contract.  No notice will be
given to the Trustee or Certificateholders in the event such a lien arises.

     Enforcement of Security Interests in Manufactured Homes

     The  Servicer  on behalf of the  Trustee,  to the  extent  required  by the
related  Pooling  and  Servicing  Agreement,  may take  action  to  enforce  the
Trustee's security interest with respect to Contracts in default by repossession
and resale of the Manufactured Homes securing such defaulted Contracts.  So long
as the  Manufactured  Home has not  become  subject  to the real  estate  law, a
creditor  can  repossess a  Manufactured  Home  securing a Contract by voluntary
surrender, by "self-help"  repossession that is "peaceful" (i.e., without breach
of the  peace) or, in the  absence of  voluntary  surrender  and the  ability to
repossess  without  breach of the peace,  by judicial  process.  The holder of a
Contract must give the debtor a number of days' notice,  which varies from 10 to
30 days depending on the state,  prior to commencement of any repossession.  The
UCC  and  consumer   protection  laws  in  most  states  place  restrictions  on
repossession  sales,   including  requiring  prior  notice  to  the  debtor  and
commercial  reasonableness in effecting such a sale. The law in most states also
requires that the debtor be given notice of any sale prior to resale of the unit
so that the  debtor may redeem at or before  such  resale.  In the event of such
repossession and resale of a Manufactured Home, the Trustee would be entitled to
be paid out of the sale proceeds  before such  proceeds  could be applied to the
payment of the claims of  unsecured  creditors  or the  holders of  subsequently
perfected security interests or, thereafter, to the debtor.

     Under the laws applicable in most states,  a creditor is entitled to obtain
a deficiency  judgment  from a debtor for any  deficiency  on  repossession  and
resale of the  manufactured  home securing such a debtor's loan.  However,  some
states impose prohibitions or limitations on deficiency  judgments,  and in many
cases the defaulting borrower would have no assets with which to pay a judgment.

     Certain other statutory provisions,  including federal and state bankruptcy
and insolvency  laws and general  equitable  principles,  may limit or delay the
ability of a lender to repossess  and resell  collateral or enforce a deficiency
judgment.

     Consumer Protection Laws

     The so-called  "Holder-in-Due-Course"  rule of the Federal Trade Commission
is  intended  to defeat the  ability  of the  transferor  of a  consumer  credit
contract  which is the seller of goods which gave rise to the  transaction  (and
certain  related lenders and assignees) to transfer such contract free of notice
of claims by the debted  thereunder.  The effect of this rule is to subject  the
assignee of such a contract to all claims and  defenses  which the debtor  could
assert  against  the  seller of goods.  Liability  under this rule is limited to
amounts  paid under a Contract;  however,  the obligor also may be able to asset
the rule to set off remaining  amounts due as a defense  against a claim brought
by the Trustee  against such obligor.  Numerous other federal and state consumer
protection  laws impose  requirements  applicable to the origination and lending
pursuant to the Contracts, including the Truth in Lending Act, the Federal Trade
Commission Act, the Fair Credit Billing Act, the Fair Credit  Reporting Act, the
Equal Credit  Opportunity  Act, the Fair Debt  Collection  Practices Act and the
Uniform  Consumer Credit Code. In the case of some of these laws, the failure to
comply  with  their  provisions  may affect the  enforceability  of the  related
Contract.

     Transfers of Manufactured Homes; Enforceability of "Due-on-Sale" Clauses

     The  Contracts,  in general,  prohibit  the sale or transfer of the related
Manufactured   Homes  without  the  consent  of  the  Servicer  and  permit  the
acceleration of the maturity of the Contracts by the Servicer upon any such sale
or transfer that is not consented to.


                                       76

<PAGE>

     In the case of a transfer of a  Manufactured  Home after which the Servicer
desires to  accelerate  the  maturity of the related  Contract,  the  Servicer's
ability  to do so will  depend  on the  enforceability  under  state  law of the
"due-on-sale"  clause. The Garn-St Germain  Depository  Institutions Act of 1982
preempts,  subject to certain exceptions and conditions,  state laws prohibiting
enforcement  of  "due-on-sale"  clauses  applicable to the  Manufactured  Homes.
Consequently,  in some states the Servicer may be  prohibited  from  enforcing a
"due-on-sale" clause in respect of certain Manufactured Homes.

     Applicability of Usury Laws

     Title V of the Depository  Institutions  Deregulation  and Monetary Control
Act of 1980, as amended  ("Title V"),  provides  that,  subject to the following
conditions, state usury limitations shall not apply to any loan which is secured
by a first lien on certain kinds of manufactured housing. The Contracts would be
covered if they satisfy certain  conditions,  among other things,  governing the
terms of any prepayments,  late charges and deferral fees and requiring a 30-day
notice period prior to  instituting  any action leading to  repossession  of the
related unit.

     Title V authorized any state to reimpose  limitations on interest rates and
finance  charges  by  adopting  before  April  1,  1983 a law or  constitutional
provision which expressly rejects application of the federal law. Fifteen states
adopted such a law prior to the April 1, 1983 deadline. In addition,  even where
Title V was not so  rejected,  and  state  is  authorized  by the law to adopt a
provision limiting discount points or other charges on loans covered by Title V.
The  Unaffiliated  Seller will represent  that all of the Contracts  comply with
applicable usury law.

     Formaldehyde Litigation with Respect to Contracts

     A number of  lawsuits  have been  brought  in the  United  States  alleging
personal injury from exposure to the chemical  formaldehyde,  which is preset in
many building  materials,  including such components of manufactured  housing as
plywood flooring and wall paneling.  Some of these lawsuits were brought against
manufacturers of manufactured housing, suppliers of component parts, and related
persons in the distribution  process.  Depositor is aware of a limited number of
cases in which plaintiffs have won judgments in these lawsuits.

     The holder of any Contract  secured by a Manufactured  Home with respect to
which a formaldehyde  claim has been successfully  asserted may be liable to the
obligor for the amount paid by the  obligor on the related  Contract  and may be
unable to collect amounts still due under the Contract. The successful assertion
of such claim constitutes a breach of a representation or warranty of the person
specified in the related Prospectus Supplement, and the Certificateholders would
suffer a loss only to the extent that (i) such person breached its obligation to
repurchase  the Contract in the event an obligor is successful in asserting such
a claim, and (ii) such person,  the Servicer or the Trustee were unsuccessful in
asserting  any  claim  of   contribution   or   subrogation  on  behalf  of  the
Certificateholders  against the  manufacturer or other persons who were directly
liable to the plaintiff for the damages.  Typical products  liability  insurance
policies held by manufacturers and component suppliers of manufactured homes may
not cover liabilities  arising from formaldehyde in manufactured  housing,  with
the result that recoveries from such  manufacturers,  suppliers or other persons
may be limited to their corporate assets without the benefit of insurance.

Installment Contracts

     Mortgage Loans and Contracts

     The Mortgage Loan and Contracts may also consist of Installment  Contracts.
Under an  Installment  Contract  the  seller  (hereinafter  referred  to in this
Section as the "lender")  retains legal title to the property and enters into an
agreement  with the  purchaser  (hereinafter  referred to in this Section as the
"borrower" for the payment of the purchase price,  plus interest,  over the term
of such contract. Only after full performance by the borrower of the contract is
the lender  obligated  to convey title to the real estate to the  purchaser.  As
with mortgage or deed of trust  financing,  during the  effective  period of the
Installment Contract,  the borrower is generally responsible for maintaining the
property in good  condition  and for paying real estate taxes,  assessments  and
hazard insurance premiums associated with the property.


                                       77

<PAGE>

     The  method of  enforcing  the rights of the  lender  under an  Installment
Contract  varies on a  state-by-state  basis  depending upon the extent to which
state  courts are willing,  or able  pursuant to state  statute,  to enforce the
contract  strictly  according to the terms.  The terms of Installment  Contracts
generally provide that upon a default by the borrower, the borrower loses his or
her right to occupy the property,  the entire  indebtedness is accelerated,  and
the buyer's equitable interest in the property is forfeited.  The lender in such
a  situation  does not have to  foreclosure  in  order  to  obtain  title to the
property,  although  in some  cases a quiet  title  action  is in  order  if the
borrower  has  filed the  Installment  Contract  in local  land  records  and an
ejectment  action may be  necessary  to  recover  possession.  In a few  states,
particularly  in  cases  of  borrower  default  during  the  early  years  of an
Installment  Contract,  the  courts  will  permit  ejectment  of the buyer and a
forfeiture  of  his  or  her  interest  in the  property.  However,  most  state
legislatures  have  enacted  provisions  by analogy to mortgage  law  protecting
borrowers under Installment Contracts from the harsh consequences of forfeiture.
Under such statute, a judicial or nonjudicial  foreclosure may be required,  the
lender may be required to give notice of default and the borrower may be granted
some grace period during which the contract may be reinstated  upon full payment
of the default  amount and the  borrower may have a  post-foreclosure  statutory
redemption  right. In other states,  courts in equity may permit a borrower with
significant  investment in the property  under an  Installment  Contract for the
sale of real estate to share in the proceeds of sale of the  property  after the
indebtedness is repaid or may otherwise refuse to enforce the forfeiture clause.
Nevertheless,   generally  speaking,   the  lender's  procedures  for  obtaining
possession  and clear title under an  Installment  Contract for the sale of real
estate in a given state are simpler and less  time-consuming and costly than are
the  procedures  for  foreclosing  and  obtaining  clear  title  to a  mortgaged
property.

     Environmental Risks

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

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

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

     A  decision  in May 1990 of the  United  States  Court of  Appeals  for the
Eleventh Circuit in United States v. Fleet Factors Corp. very narrowly contained


                                       78

<PAGE>

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

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

Soldiers' and Sailors' Civil Relief Act

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

Type of Mortgaged Property

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


                                       79

<PAGE>

the holder of the note exposed to tort and other claims as the true owner of the
property  which  could  impact  the  availability  of cash to  pass  through  to
investors.

Certain Matters Relating to Insolvency

     The  Unaffiliated  Seller  of the  Mortgage  Loans  or  Contracts  and  the
Depositor  intend that the transfer of such  Mortgage  Loans or Contracts to the
Trust  Fund  constitute  a sale  rather  for a pledge of the  Mortgage  Loans or
Contracts  to  secure  indebtedness  of the  seller  of the  Mortgage  Loans  or
Contracts. However, if the Unaffiliated Seller were to become a debtor under the
federal  bankruptcy code or be placed in a conservatorship or receivership under
the  Financial  Institutions  Reform,  Recovery,  and  Enforcement  Act of  1989
("FIRREA"),  as the case  may be,  it is  possible  that a  creditor,  receiver,
conservator or  trustee-in-bankruptcy  of such seller may argue that the sale of
the Mortgage  Loans or Contracts by the  Unaffiliated  Seller is a pledge of the
Mortgage  Loans or Contracts  rather than a sale.  This  position,  if argued or
accepted by a court, could result in a delay in or reduction of distributions to
the related Certificateholders.

     Under FIRREA the FDIC as receiver or conservator  of a Servicer  subject to
its  jurisdiction  may enforce a contract  notwithstanding  any provision of the
contract  providing for  termination  thereof by reason of the insolvency of, or
appointment  of a receiver  or  conservator  for,  the  Servicer.  Consequently,
provisions  in a  Pooling  and  Servicing  Agreement  providing  for an Event of
Default upon certain events of insolvency,  receivership or  conservatorship  of
the Servicer may not be enforceable  against the FDIC as receiver or conservator
to the  extent  that  the  exercise  of such  rights  is based  solely  upon the
insolvency of or appointment of a receiver or conservator  for the Servicer.  In
addition,  the FDIC may transfer the assets and liabilities of an institution in
receivership or conservatorship to another institution.

Bankruptcy Laws

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

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

     Federal bankruptcy law may also interfere with or affect the ability of the
secured  mortgage  lender to enforce an  assignment  by a mortgagor  of rent and
leases  related to the  Mortgaged  Property  if the  related  mortgagor  is in a
bankruptcy  proceeding.  Under Section 362 of the Bankruptcy Code, the mortgagee
will  be  stayed  from  enforcing  the  assignment,  and the  legal  proceedings
necessary  to  resolve  the  issue  can be  time-consuming  and  may  result  in
significant  delays  in the  receipt  of the  rents.  Rents  may also  escape an
assignment  thereof (i) if the assignment is not fully perfected under state law


                                       80

<PAGE>

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

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

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

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

                     CERTAIN FEDERAL INCOME TAX CONSEQUENCES

General

     The following is a general discussion of the material  anticipated  federal
income tax consequences to investors of the purchase,  ownership and disposition
of  the  Securities   offered  hereby.   The  discussion  is  based  upon  laws,
regulations,  rulings and decisions  now in effect,  all of which are subject to
change.  The  discussion  below does not  purport to deal with all  federal  tax
consequences  applicable to all  categories  of investors,  some of which may be
subject to special  rules.  Investors  should  consult their own tax advisors in
determining the federal,  state, local and any other tax consequences to them of
the purchase,  ownership and disposition of the Securities. For purposes of this
discussion, references to a "Securityholder" or a "Holder" are to the beneficial
owner of a Security.

     The following  discussion  addresses securities of three general types: (i)
securities ("Grantor Trust Securities") representing interests in a Trust Estate
(a "Grantor  Trust Estate") which the Sponsor will covenant not to elect to have
treated as a real estate mortgage  investment  conduit (REMIC);  (ii) securities
("REMIC  Securities")  representing  interests in a Trust  Estate,  or a portion
thereof,  which the Sponsor  will  covenant to elect to have  treated as a REMIC
under  sections  860A  through 860G of the  Internal  Revenue  Code of 1986,  as
amended (the "Code"); and (iii) securities ("Debt Securities") that are intended
to be treated for federal  income tax  purposes as  indebtedness  secured by the
underlying Mortgage Loans. This Prospectus does not address the tax treatment of


                                       81
<PAGE>

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

Grantor Trust Securities

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

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

     Special Tax Attributes

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

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

     Taxation of Holders of Grantor Trust Securities

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


                                       82
<PAGE>

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

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

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

     Sales of Grantor Trust Securities

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

     Grantor Trust Reporting

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


                                       83
<PAGE>

REMIC Securities

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

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

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

Special Tax Attributes

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


                                       84
<PAGE>

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

     Taxation of Holders of REMIC Regular Securities

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

     Taxation of Holders of REMIC Residual Securities

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

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

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

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


                                       85
<PAGE>

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

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

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

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

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


                                       86
<PAGE>

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

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

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

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

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


                                       87
<PAGE>

     Taxes on a REMIC Trust

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

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

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

     Sales of REMIC Securities

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

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


                                       88
<PAGE>

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

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

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


                                       89
<PAGE>

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

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

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

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

     Termination

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


                                       90
<PAGE>

Debt Securities

     General

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

     Special Tax Attributes

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

     Sale or Exchange

     If a Holder of a Debt Security sells or ex hanges such Security, the Holder
will recognize gain or loss equal to the difference,  if any, between the amount
received and the Holder's adjusted basis in the Security.  The adjusted basis in
the Security  generally  will equal its initial cost,  increased by any original
issue  discount or market  discount  previously  included in the seller's  gross
income  with  respect to the  Security  and reduced by the  payments  previously
received on the Security,  other than payments of qualified stated interest, and
by any amortized premium.

     In  general  (except  as  described  in  "--Discount  and   Premium--Market
Discount," below), except for certain financial  institutions subject to section
582(c) of the Code,  any gain or loss on the sale or exchange of a Debt Security
recognized  by an investor who holds the Security as a capital asset (within the
meaning of section  1221 of the Code),  will be capital gain or loss and will be
long-term or short-term depending on whether the Security has been held for more
than one year.

Discount and Premium

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

     Original Issue Discount

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


                                       91
<PAGE>

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

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

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

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

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


                                       92
<PAGE>

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

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

     Market Discount

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

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

     Securities Purchased at a Premium

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


                                       93
<PAGE>

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

     Special Election

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

Backup Withholding

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

Foreign Investors

     Grantor Trust, REMIC Regular and Debt Securities

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

     For this purpose, "United States person" means a person who or which is for
United  States  federal  income tax purposes a citizen or resident of the United
States,  a  corporation,  partnership or other entity created or organized in or
under the laws of the United States or any political  subdivision thereof, or an
estate or trust that is subject to United States federal income tax,  regardless
of the source of its  income.  Proposed  Treasury  regulations,  which  would be
effective for payments made after December 31, 1997, if adopted in their current
form,  would  provide  alternative  certification  requirements  and  means  for
claiming the exemption from federal income and  withholding  tax.  Investors who
are  Non-U.S.  Persons  should  consult  their own tax  advisors  regarding  the
specific tax  consequences  to them of owning a Grantor Trust,  REMIC Regular or
Debt Security.

     REMIC Residual Securities

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

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


                                       94
<PAGE>

                              ERISA CONSIDERATIONS

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

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

Certain Requirements Under ERISA

     General

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

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

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


                                       95


<PAGE>

     Delegation of Fiduciary Duty

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

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

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

Administrative Exemptions

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

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

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

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

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

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


                                       96

<PAGE>

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

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

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

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

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

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

  
                                       97


<PAGE>

Exempt Plans

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

Unrelated Business Taxable Income -- Residual Certificates

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

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

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

                                LEGAL INVESTMENT

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

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


                                       98

<PAGE>

has adopted rules,  effective  December 2, 1991,  which prohibit  federal credit
unions  from  investing  in  certain  mortgage  related  securities   (including
securities  such as certain  series,  Classes or  Subclasses  of  Certificates),
except under limited circumstances.

     All depository  institutions  considering an investment in the Certificates
should review the "Supervisory Policy Statement on Securities  Activities" dated
January 28, 1992 (the "Policy Statement") of the Federal Financial  Institutions
Examination Council.  The Policy Statement,  which has been adopted by the Board
of  Governors  of the Federal  Reserve  System,  the Federal  Deposit  Insurance
Corporation,   the  Comptroller  of  the  Currency  and  the  Office  of  Thrift
Supervision,  effective  February  10,  1992,  and by  the  NCUA  (with  certain
modifications),  effective June 26, 1992, prohibits depository institutions from
investing in certain "high-risk" mortgage securities  (including securities such
as certain series, Classes or Subclasses of Certificates),  except under limited
circumstances,  and  sets  forth  certain  investment  practices  deemed  to  be
unsuitable for regulated institutions.

     Institutions  whose  investment  activities  are subject to  regulation  by
federal or state  authorities  should  review  rules,  policies  and  guidelines
adopted  from  time  to  time  by  such   authorities   before   purchasing  any
Certificates,  as certain series, Classes or Subclasses may be deemed unsuitable
investments,  or may  otherwise  be  restricted,  under such rules,  policies or
guidelines (in certain instances irrespective of SMMEA).

     The  foregoing  does not  take  into  consideration  the  applicability  of
statutes,  rules,  regulations,   orders,  guidelines  or  agreements  generally
governing investments made by a particular investor,  including, but not limited
to, "prudent investor" provisions, percentage-of-assets limits, provisions which
may   restrict   or   prohibit   investment   in   securities   which   are  not
"interest-bearing"  or  "income-paying"  and,  with  regard to any  Certificates
issued in book-entry form,  provisions which may restrict or prohibit investment
in securities which are issued in book-entry form.

     Other classes of Certificates  offered pursuant to this Prospectus will not
constitute  "mortgage  related  securities"  under SMMEA  because  they will not
represent  beneficial  ownership  interests in qualifying  mortgage  loans under
SMMEA.  The appropriate  characterization  of those  Certificates  under various
legal  investment  restrictions,  and thus the ability of  investors  subject to
these  restrictions to purchase the Certificates,  may be subject to significant
interpretive uncertainties.  All investors whose investment authority is subject
to legal  restrictions  should  consult  their own legal  advisors to  determine
whether,  and to what extent, the Certificates will constitute legal investments
for them.

     No  representation  is  made  as to  the  proper  characterization  of  the
Certificates for legal investment or financial institution  regulatory purposes,
or as to the ability of  particular  investors  to purchase  Certificates  under
applicable legal investment restrictions.  The uncertainties described above may
(and any  unfavorable  future  determinations  concerning  legal  investment  or
financial institution  regulatory  characteristics of the Certificates adversely
affect the liquidity of the non-SMMEA Certificates.

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

                              PLAN OF DISTRIBUTION

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

     If the  sale  of any  Certificates  is  made  pursuant  to an  underwriting
agreement  pursuant  to  which  one or more  underwriters  agree  to act in such
capacity,  such Certificates will be acquired by such underwriters for their own
account  and may be  resold  from  time  to  time  in one or more  transactions,
including  negotiated  transactions,  at a fixed  public  offering  price  or at


                                       99

<PAGE>

varying prices to be determined at the time of sale or at the time of commitment
therefor. Firm commitment underwriting and public reoffering by underwriters may
be done  through  underwriting  syndicates  or through one or more firms  acting
alone. The specific managing  underwriter or underwriters,  if any, with respect
to the offer and sale of a particular  Series of Certificates  will be set forth
on the cover of the Prospectus Supplement related to such Series and the members
of the  underwriting  syndicate,  if any,  will  be  named  in  such  Prospectus
Supplement.   The  Prospectus   Supplement   will  describe  any  discounts  and
commissions  to be allowed or paid by the  Depositor  to the  underwriters,  any
other  items  constituting  underwriting  compensation  and  any  discounts  and
commissions  to be  allowed  or  paid to the  dealers.  The  obligations  of the
underwriters will be subject to certain conditions  precedent.  Unless otherwise
provided in the related Prospectus Supplement,  the underwriters with respect to
a sale of any Class of  Certificates  will be  obligated  to  purchase  all such
Certificates if any are purchased. Pursuant to each such underwriting agreement,
the Depositor  will  indemnity the related  underwriters  against  certain civil
liabilities, including liabilities under the Securities Act.

     If any Certificates are offered other than through underwriters pursuant to
such underwriting  agreements,  the related Prospectus  Supplement or Prospectus
Supplements  will contain  information  regarding the terms of such offering and
any agreements to be entered into in connection with such offering.

     Purchasers of Certificates,  including dealers, may, depending on the facts
and circumstances of such purchases,  be deemed to be "underwriters"  within the
meaning of the Securities  Act of 1933 in connection  with reoffers and sales by
them  of  Certificates.  Certificateholders  should  consult  with  their  legal
advisors in this regard prior to any such reoffer and sale.

     If  specified  in  the  Prospectus  Supplement  relating  to  a  Series  of
Certificates,  the  Depositor,  any  affiliate  thereof  or any other  person or
persons  specified  therein may  purchase  some or all of one or more Classes of
Certificates  of such Series from the  underwriter or underwriters or such other
person or persons  specified in such Prospectus  Supplement.  Such purchaser may
thereafter from time to time offer and sell, pursuant to this Prospectus and the
related  Prospectus  Supplement,  some or all of such Certificates so purchased,
directly,  through one or more  underwriters to be designated at the time of the
offering of such Certificates,  through dealers acting as agent and/or principal
as in  such  other  manner  as  may  be  specified  in  the  related  Prospectus
Supplement.  Such  offering may be  restricted  in the manner  specified in such
Prospectus  Supplement.  Such  transactions  may be  effected  at market  prices
prevailing  at the time of sale, at  negotiated  prices or at fixed prices.  Any
underwriters  and dealers  participating  in such  purchaser's  offering of such
Certificates may receive  compensation in the form of underwriting  discounts or
commissions  from such purchaser and such dealers may receive  commissions  from
the investors purchasing such Certificates for whom they may act as agent (which
discounts  or  commissions  will not exceed  those  customary  in those types of
transactions involved). Any dealer that participates in the distribution of such
Certificates  may be deemed to be an  "underwriter"  within  the  meaning of the
Securities  Act of 1933,  and any  commissions  and  discounts  received by such
dealer and any profit on the resale of such Certificates by such dealer might be
deemed to be underwriting  discounts and commissions under the Securities Act of
1933.

                                  LEGAL MATTERS

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

                                     RATING

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


                                       100

<PAGE>

                             ADDITIONAL INFORMATION

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

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

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


                                      101

<PAGE>

                        INDEX OF SIGNIFICANT DEFINITIONS

Term                                                                        Page
- ----                                                                        ----

Act...........................................................................72
Advance.......................................................................58
Advance Reserve...............................................................44
Advances......................................................................10
APR...........................................................................21
ARM Buy-Outs..................................................................21
Balloon Loan..................................................................19
Balloon Loans.................................................................13
Balloon Period ...............................................................19
Basic Senior Class Distribution...............................................35
Buy-Down Account..............................................................19
Buy-Down Loans................................................................19
Call protection...............................................................40
CERCLA........................................................................78
Certificate Account...........................................................55
Certificate Account Depository................................................55
Certificateholder .............................................................1
Certificates...................................................................1
Class..........................................................................1
Code .....................................................................11, 81
Commission.....................................................................3
Compound Interest Certificates................................................31
Contract Pool ................................................................17
Contract Rate..............................................................7, 21
Contracts..................................................................1, 21
Convertible Mortgage Loans....................................................17
Cooperative Loans ............................................................17
Cooperative Notes ............................................................17
Cooperatives .................................................................17
Credit Enhancer ..............................................................16
Cut-Off Date Aggregate Principal Balance..................................18, 22
D&P..........................................................................107
Debt Securities...............................................................82
Deferred Interest.........................................................13, 19
Definitive Certificate........................................................30
Deleted Loan..................................................................27
Depositor...............................................................1, 4, 52
Determination Date............................................................32
Direct or Indirect Participants...............................................15
Disqualified Organization.....................................................94
Distribution Dates.............................................................7
DTC...........................................................................30
Due Date..................................................................18, 22
Due Period....................................................................41
Eligible Investments..........................................................44
Environmental Condition.......................................................78
EPA...........................................................................79
ERISA....................................................................11, 106
Excess servicing  ...........................................................102
Extension protection..........................................................40
FASIT .........................................................................2
FASIT High-Yield Securities ................................................2,11
FASIT Ownership Interest ......................................................2
FASIT Regular Securities ...................................................2,11


                                      102


<PAGE>

FDIC..........................................................................55
FHLBB.........................................................................72
FIRREA........................................................................80
Fitch........................................................................107
Foreign persons..............................................................105
Funding Period................................................................32
Gain From Acquired Property...................................................34
GEM Loans.....................................................................20
GPM Fund......................................................................21
GPM Mortgage Loans............................................................20
Grantor Trust Estate..........................................................82
Indemnification Payments......................................................34
Initial Deposit...............................................................43
Insurance Proceeds............................................................56
Interest Accrual Period.......................................................49
Interest Rate..................................................................1
Liquidated Contract...........................................................34
Liquidated Mortgage Loan..................................................14, 34
Liquidation Proceeds......................................................14, 56
Loan Sale Agreement...........................................................24
Loan-to-Value Ratio.......................................................18, 21
Moody's......................................................................107
Mortgage Certificate Pool.....................................................17
Mortgage Loans.................................................................1
Mortgage Notes................................................................17
Mortgage Pool.................................................................17
Mortgage Rate..................................................................7
Mortgaged Properties..........................................................19
Mortgages.....................................................................17
Mortgagor.....................................................................13
Multi-Class Certificates.......................................................1
Net Contract Rate .............................................................7
Net Insurance Proceeds........................................................56
Net Liquidation Proceeds......................................................56
Net Mortgage Rate .............................................................7
Non-REMIC Certificates........................................................82
Notional Amount................................................................1
OTS...........................................................................72
Pass-Through Entity...........................................................94
Pass-Through Rate .............................................................7
Paying Agent .................................................................57
Payment Deficiencies..........................................................43
Percentage Certificates.......................................................30
Plans........................................................................106
Pool...........................................................................1
Pool Distribution Amount......................................................32
Pool Value Group  ............................................................39
Pooling and Servicing Agreement................................................4
Prepayment Interest Shortfall.................................................58
PTE 83-1.....................................................................108
Purchase Obligation...........................................................12
Purchase Price................................................................26
Rating Agency.................................................................11
Record Date....................................................................7
Registration Statement.........................................................3


                                      103


<PAGE>

Regular Certificates..........................................................29
Relief Act................................................................16, 79
REMIC.........................................................................82
REMIC Certificates............................................................82
REMIC Regulations ............................................................81
Repurchase Proceeds...........................................................32
Residual Certificates.........................................................29
Residual Holders..............................................................90
Scheduled Principal...........................................................33
Secured-creditor exemption....................................................78
Securities Act.................................................................3
Senior Certificates........................................................2, 29
Senior Class Credit Enhancement...............................................35
Senior Class Distributable Amount.............................................33
Senior Class Principal Portion................................................33
Senior Class Shortfall........................................................35
Senior Class Shortfall Accruals...............................................35
Series.........................................................................1
Servicer.......................................................................1
Servicing Account ............................................................61
Servicing Fee..................................................................7
Shifting Interest Certificates.................................................2
SMMEA ...................................................................10, 109
Special Distributions.........................................................41
Special Hazard Contract.......................................................46
Special Hazard Mortgage Loan..................................................46
Standard Certificateholder...................................................100
Standard Certificates..........................................................1
Standard Hazard Insurance Policy..............................................23
Stated Amount..................................................................1
Stripped Certificates..........................................................1
Sub-Servicer...............................................................4, 54
Sub-Servicing Account.........................................................55
Subclass.......................................................................1
Subordinated Amount............................................................9
Subordinated Certificates..................................................2, 29
Subordinated Class Distributable Amount.......................................33
Subordinated Class Principal Portion..........................................34
Subordination Reserve Fund.....................................................9
Substitute Loan...............................................................27
Thrift institutions...........................................................93
Title V...................................................................73, 77
Trust Fund.....................................................................1
U.S. Person...................................................................95
UCC.......................................................................69, 74
Unaffiliated Sellers...........................................................4
Unpaid Interest Shortfall.....................................................36
Voting Interests..............................................................65
Window Period.................................................................72
Window Period Loans...........................................................72
Window Period States..........................................................72


                                      104

<PAGE>

                                     PART II

                     INFORMATION NOT REQUIRED IN PROSPECTUS

Item 14. Other Expenses of Issuance and Distribution.

         The expenses  expected to be incurred in  connection  with the issuance
and distribution of the securities  being  registered,  other than  underwriting
compensation,  are as set forth below. All such expenses,  except for the filing
fee, are estimated.


   
       SEC Registration Fee........................................   $221,250
       NASD Filing Fee.............................................   $    N/A
       Blue Sky Fees and Expenses..................................   $ 15,000
       Legal Fees and Expenses.....................................   $250,000
       Accounting Fees and Expenses................................   $ 75,000
       Trustee's Fees and Expenses.................................   $ 50,000
       Printing and Engraving Fees.................................   $120,000
       Rating Agency Fees..........................................   $ 20,000
       Miscellaneous...............................................   $ 10,000
                                                                      --------
         Total.....................................................   $761,250
                                                                      ========
    


Item 15. Indemnification of Directors and Officers.

         Section 145 of the Delaware  General  Corporation  Law provides  that a
Delaware   corporation  may  indemnify  any  persons,   including  officers  and
directors,  who are, or are  threatened to be made,  parties to any  threatened,
pending or completed legal action, suit or proceeding,  whether civil, criminal,
administrative or investigative (other than an action by or in the right of such
corporation),  by reason of the fact that such person was an officer or director
of such corporation,  or is or was serving at the request of such corporation as
a director, officer, employee or agent of another corporation or enterprise. The
indemnity may include expenses (including attorneys' fees), judgments, fines and
amounts paid in settlement  actually and  reasonably  incurred by such person in
connection  with such  action,  suit or  proceeding,  provided  such  officer or
director acted in good faith and in a manner he reasonably  believed to be in or
not opposed to the corporation's  best interests and, for criminal  proceedings,
had no  reasonable  cause to believe  that his conduct was  illegal.  A Delaware
corporation may indemnify officers and directors in an action by or in the right
of the corporation under the same conditions,  except that no indemnification is
permitted without judicial approval if the officer or director is adjudged to be
liable to the  corporation.  Where an officer or director is  successful  on the
merits or  otherwise  in the  defense  of any  action  referred  to  above,  the
corporation  must  indemnify  him against  the  expenses  which such  officer of
director actually and reasonably incurred.

         The Pooling and Servicing  Agreements  for each series of  Certificates
will provide that  Prudential  and any director,  officer,  employee or agent of
Prudential  will 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 negligence in the  performance of his or its
duties  thereunder or by reason of reckless  disregard of his or its obligations
and duties thereunder.

                                      II-1

<PAGE>

Item 16. Exhibits.

  (a)  Financial statements filed as part of the Registration Statement:  Not
       applicable.

  (b)  Exhibits -

       1.1(a)*   Form of Underwriting Agreement (Version A).
                 
       1.1(b)*   Form of Underwriting Agreement (Version B).
                 
       4.1(a)*   Form   of   Pooling   and   Servicing   Agreement  (Straight
                 Pass-Through), including form of Certificates.
                 
       4.1(b)*   Form of Pooling and Servicing Agreement (Senior/Subordinated),
                 including form of Certificates.
                 
       4.1(c)*   Form  of  Pooling  and  Servicing   Agreement   (Multiclass),
                 including form of Certificates.
                 
       4.1(d)*   Form of Pooling and Servicing Agreement (Senior/Subordinated),
                 including form of Certificates.
                 
       4.1(e)**  Form of Forward Purchase Agreement.
                 

       5.1***    Opinion  of   Dewey   Ballantine  LLP  regarding   legality  of
                 Certificates.
                 
       8.1***    Opinion of Dewey Ballantine LLP regarding tax matters.

                 
       10.1*     Excerpts from Purchase Agreement.
                 

       23.1***   Consent of Dewey Ballantine LLP(included as part of Exhibit 5.1
                 and 8.1).

   
       24.1***   Power of Attorney.
    

- -------------------  
*    Previously  filed in connection  with  Registration  Statement on Form S-11
     (Registration No. 33- 24717) and incorporated herein by reference.

**   Previously  filed in  connection  with  Registration  Statement on Form S-3
     (Registration No. 33- 91148) and incorporated herein by reference.

   
***  Previously filed with this Registration Statement.
    


Item 17. Undertakings.

         (a)  Undertaking pursuant to Rule 415

         The undersigned Registrant hereby undertakes:


                                      II-2

<PAGE>

     (1)  to file,  during any period in which offers or sales are being made, a
          post-effective amendment to this Registration Statement:

          (i)  to include any  prospectus  required  by Section  10(a)(3) of the
               Securities Act of 1933;

          (ii) to reflect in the  Prospectus  any facts or events  arising after
               the  effective  date of the  Registration  Statement (or the most
               recent post-effective  amendment thereof) which,  individually or
               in  the  aggregate,   represent  a  fundamental   change  in  the
               information set forth in the Registration Statement;

          (iii)to include any material  information  with respect to the plan of
               distribution   not  previously   disclosed  in  the  Registration
               Statement  or any  material  change  of such  information  in the
               Registration Statement.

     (2)  that,  for  the  purpose  of  determining   any  liability  under  the
          Securities Act of 1933,  each such  post-effective  amendment shall be
          deemed to be a new registration  statement  relating to the securities
          offered  therein,  and the  offering of such  securities  at that time
          shall be deemed to be the initial bona fide offering thereof; and

     (3)  to remove from registration by means of a post-effective amendment any
          of  the  Securities  being  registered  which  remain  unsold  at  the
          termination of the offering.

     (b)  Undertaking in respect of indemnification.

     Insofar as indemnification for liabilities arising under the Securities Act
of 1933 may be permitted to directors,  officers and controlling  persons of the
Registrant pursuant to the foregoing  provisions,  or otherwise,  the Registrant
has been advised that in the opinion of the Securities  and Exchange  Commission
such  indemnification  is against  public policy as expressed in the Act and is,
therefore,  unenforceable. In the event that a claim for indemnification against
such liabilities  (other than the payment by the Registrant of expenses incurred
or paid by a director,  officer or  controlling  person of the Registrant in the
successful  defense of any  action,  suit or  proceeding)  is  asserted  by such
officer  or  controlling   person  in  connection  with  the  securities   being
registered, the Registrant will, unless in the opinion of its counsel the matter
has been  settled by  controlling  precedent,  submit to a court of  appropriate
jurisdiction the question whether such  indemnification  by it is against public
policy as expressed in the Act and will be governed by the final adjudication of
such issue.

     (c) Undertaking in respect of incorporation by reference.

     The  undersigned   Registrant  hereby  undertakes  that,  for  purposes  of
determining  any liability  under the Securities  Act of 1933, as amended,  each
filing of the  Registrant's  annual  report  pursuant  to  Section  15(d) of the
Securities  Exchange Act of 1934, as amended,  that is incorporated by reference
in the Registration Statement shall be deemed to be a new registration statement
relating to the securities offered therein,  and the offering of such securities
at that time shall be deemed to be the initial bona fide offering thereof.


                                      II-3

<PAGE>

                                   SIGNATURES

   
     Pursuant to the requirements of the Securities Act of 1933,  the Registrant
certifies  that it has  reasonable  grounds  to  believe  that it meets  all the
requirements  for  filing  on Form S-3 and has duly  caused  this  Pre-Effective
Amendment No. 1 to be signed on its behalf by the  undersigned,  thereunto  duly
authorized,  in the  City of New  York,  State of New  York,  on  the 1st day of
September, 1998.
    

                                        PRUDENTIAL SECURITIES SECURED FINANCING 
                                        CORPORATION 
   
                                        By: /s/ Norman Chaleff
                                            -------------------------------
                                            Norman Chaleff
                                            Director

     Pursuant  to  the   requirements  of  the  Securities  Act  of  1933,  this
Pre-Effective  Amendment No. 1 has been signed below by the following persons in
the capacities indicated on September 2, 1998.
    

Signature                                       Title
- ---------                                       -----

   
           *                                    Director and President
- ----------------------------                    (Principal Executive Officer)
Vincent T. Pica                                 

                                                Director
- ----------------------------
Norman Chaleff

           *                                    Director
- ----------------------------
Leland B. Paton

           *                                    Director
- ----------------------------
Alan D. Hogan

           *                                    Chief Financial Officer
- ----------------------------                    (Principal Financial
William Horan                                   Officer and Principal
                                                Accounting Officer)

* by Norman Chaleff as his true and lawful attorney-in-fact and agent.
    



                                      II-4

<PAGE>

                                  EXHIBIT INDEX

Exhibit       Description
Number        of Document
- ------        -----------

1.1(a)*       Form of Underwriting Agreement (Version A).

1.1(b)*       Form of Underwriting Agreement (Version B).

4.1(a)*       Form of Pooling and Servicing Agreement
              (Straight Pass-Through), including form of Certificates.

4.1(b)*       Form of Pooling and Servicing Agreement
              (Senior/Subordinated), including form of Certificates.

4.1(c)*       Form of Pooling and Servicing Agreement (Multiclass),
              including form of Certificates.

4.1(d)*       Form of Pooling and Servicing Agreement
              (Senior/Subordinated), including form of Certificates.

4.1(e)**      Form of Forward Purchase Agreement.


5.1***        Opinion of Dewey Ballantine LLP regarding legality
              of Certificates.

8.1***        Opinion of Dewey Ballantine LLP regarding tax matters.


10.1*         Excerpts from Purchase Agreement.


23.1***       Consent of Dewey Ballantine LLP (included as
              part of Exhibit 5.1 and 8.1).

   
       24.1***   Power of Attorney.
    

- -------------------
*    Previously  filed in connection  with  Registration  Statement on Form S-11
     (Registration No. 33-24717) and incorporated herein by reference.

**   Previously  filed in  connection  with  Registration  Statement on Form S-3
     (Registration No. 33- 91148) and incorporated herein by reference.

   
***  Previously filed with this Registration Statement.
    



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