PRUDENTIAL SECURITIES SECURED FINANCING CORP
424B5, 1998-09-30
ASSET-BACKED SECURITIES
Previous: FIRST TRUST COMBINED SERIES 65, 485BPOS, 1998-09-30
Next: PRUDENTIAL SECURITIES SECURED FINANCING CORP, 424B5, 1998-09-30




PROSPECTUS SUPPLEMENT
(To Prospectus Dated September 4, 1998)
- --------------------------------------------------------------------------------

                                  $175,951,000
                       Wilshire Mortgage Loan Trust 1998-3

            $88,066,000          Variable Rate        Class A-1 Certificates
            $25,517,000             6.140%            Class A-2 Certificates
            $25,805,000             6.655%            Class A-3 Certificates
            $17,013,000          Variable Rate        Class A-4 Certificates
            $ 7,997,000             6.645%            Class M-1 Certificates
            $ 6,221,000             6.985%            Class M-2 Certificates
            $ 5,332,000             8.280%            Class M-3 Certificates
       
                Mortgage Pass-Through Certificates, Series 1998-3

                         Wilshire Servicing Corporation
                                    Servicer
               Prudential Securities Secured Financing Corporation
                                    Depositor

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

      The  Wilshire   Mortgage   Loan  Trust   1998-3,   Mortgage   Pass-Through
Certificates,  Series 1998-3 (the  "Certificates") will consist of (i) the Class
A-1 Certificates, the Class A-2 Certificates, the Class A-3 Certificates and the
Class A-4 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"  and  together  with the
Mezzanine  Certificates,  the "Subordinate  Certificates")  and (iv) 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 S-20  herein and
beginning on page 12 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 Wilshire  Mortgage Loan Trust
1998-3  (the  "Trust").  The Trust will be  created  pursuant  to a Pooling  and
Servicing  Agreement  (the "Pooling and  Servicing  Agreement")  among  Wilshire
Servicing  Corporation,  in its capacity as servicer of the Mortgage  Loans (the
"Servicer"),  WMFC 1997-2 Inc.,  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 Bankers Trust Company of California, N.A., 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  and  First  Union  Capital  Markets,  a  division  of Wheat  First
Securities Corp.  (together,  the "Underwriters") from the Depositor and will be
offered by the  Underwriters  from time to time in  negotiated  transactions  or
otherwise,  at varying prices to be determined at the time of sale.  Proceeds to
the Depositor from the sale of the Offered  Certificates  will be  approximately
$175,501,000  before deducting expenses payable by the Depositor estimated to be
$350,000  in  the   aggregate,   and  before  adding   accrued   interest.   See
"Underwriting" herein.

      The Offered  Certificates are offered subject to prior sale, when, as, and
if accepted by the  Underwriters  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  September 29, 1998 only through the facilities of
DTC,  CEDEL  and  Euroclear  (each as  defined  herein).  

Prudential Securities Incorporated                   First Union Capital Markets

          The date of this Prospectus Supplement is September 25, 1998

<PAGE>

      Distributions  on the Mezzanine  Certificates and the Class B Certificates
are  subordinate  to  distributions  on the Class A  Certificates  to the extent
described  herein.  Distributions  on the Class B  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 5th day of each month or, if the 5th day is not a business  day, the
first business day thereafter (each, a "Distribution  Date"),  beginning October
5, 1998.

      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 Underwriters intend, but are 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 September 4, 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: Evan Mitnick (212) 778-7469.

<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:                              Wilshire  Mortgage  Loan Trust  1998-3  (the
                                    "Trust").

The Certificates:                   The  Mortgage   Pass-Through   Certificates,
                                    Series  1998-3  (the   "Certificates")  will
                                    consist  of the  Offered  Certificates,  the
                                    Class   B   Certificates   (the   "Class   B
                                    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  August  1,
                                    1998,  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 and
                                    the   Class   A-4   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  and the  Class B  Certificates
                                    are  referred to herein as the  "Subordinate
                                    Certificates."   The  Class  A  Certificates
                                    (other than the Class A-4 Certificates), the
                                    Mezzanine   Certificates  and  the  Class  B
                                    Certificates are collectively referred to as
                                    the  "Fixed  Rate Loan  Group  

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


                                      S-1
<PAGE>

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

                                    Certificates"  because the funds used to pay
                                    these Classes will derive primarily from the
                                    fixed  rate  Loan  Group  and the  Class A-4
                                    Certificates   are   referred   to  as   the
                                    "Adjustable  Rate Loan  Group  Certificates"
                                    because  the  funds  used to pay this  Class
                                    will derive  primarily  from the  adjustable
                                    rate Loan Group. The Class A-2 Certificates,
                                    the Class A-3  Certificates,  the  Mezzanine
                                    Certificates  and the  Class B  Certificates
                                    are  collectively  referred to herein as the
                                    "Fixed  Rate   Certificates"   because  such
                                    Classes   accrue   interest   at   a   fixed
                                    pass-through    rate.    The    Class    A-1
                                    Certificates  and the Class A-4 Certificates
                                    are  collectively  referred to herein as the
                                    "Variable  Rate  Certificates"  because such
                                    Classes   accrue   interest  at  a  variable
                                    pass-through rate.

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-Through          Original
                       Class                   Rate          Certificate Balance
                       -----                   ----          -------------------
               Class A-1 Certificates    Variable Rate  (1)      $88,066,000
               Class A-2 Certificates    6.140%         (2)      $25,517,000
               Class A-3 Certificates    6.655%         (2)      $25,805,000
               Class A-4 Certificates    Variable Rate  (3)      $17,013,000
               Class M-1 Certificates    6.645%         (2)      $7,997,000
               Class M-2 Certificates    6.985%         (2)      $6,221,000
               Class M-3 Certificates    8.280%         (2)      $5,332,000
                                                              
                                    (1) On any Distribution Date, the "Class A-1
                                    Pass-Through  Rate"  will be a rate equal to
                                    the lesser of (x) the sum of one-month LIBOR
                                    plus   0.24%   per   annum   prior   to  the
                                    Termination Step Up Date (as defined herein)
                                    or  0.48%   per   annum  on  or  after   the
                                    Termination  Step Up Date and (y) the  Fixed
                                    Rate Group Available Funds Cap Rate.

                                    (2) The  Pass-Through  Rate with  respect to
                                    the  Class A-2  Certificates,  the Class A-3
                                    Certificates,  the Class  M-1  Certificates,
                                    the Class M-2 Certificates and the Class M-3
                                    Certificates,  will on any Distribution Date
                                    be equal to the  lesser  of (x)  either  the
                                    Pass-Through  Rate for such  Class set forth
                                    above prior to the Termination  Step Up Date
                                    or the Pass-Through  Rate for such Class set
                                    forth  above  plus  0.75%  (other  than  the
                                    Mezzanine  Certificates)  on  or  after  the
                                    Termination  Step Up Date and (y) the  Fixed
                                    Rate   Group   Available   Funds   Cap  Rate
                                    applicable to such Distribution Date.

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


                                      S-2
<PAGE>

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

                                    (3) On each  Distribution  Date,  the "Class
                                    A-4 Pass-Through  Rate" will be equal to the
                                    lesser of (x) one-month LIBOR plus 0.30% per
                                    annum prior to the Termination  Step Up Date
                                    or  0.60%   per   annum  on  or  after   the
                                    Termination  Step Up Date  (the  "Class  A-4
                                    Formula  Pass-Through  Rate")  and  (y)  the
                                    Adjustable  Rate Group  Available  Funds Cap
                                    Rate applicable to such Distribution Date.

                                    The excess,  if any, of (x) the interest due
                                    on  the  Class  A-4   Certificates   on  any
                                    Distribution  Date  calculated  at the Class
                                    A-4 Formula  Pass-Through  Rate over (y) the
                                    interest  due on the Class A-4  Certificates
                                    calculated  at  the  Adjustable  Rate  Group
                                    Available  Funds Cap Rate applicable to such
                                    Distribution  Date is the  "LIBOR  Shortfall
                                    Amount"   applicable   to  the   Class   A-4
                                    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  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-4 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  the  net  weighted
                                    average of the Mortgage  Rates on all of the
                                    Mortgage  Loans in the Fixed Rate Loan Group
                                    and  all  of  the  Mortgage   Loans  in  the
                                    Adjustable  Rate Loan Group for the  related
                                    Remittance Period with, for purposes of this
                                    computation, the net weighted average of the
                                    Mortgage  Rates of the Mortgage Loans in the
                                    Adjustable  Rate Loan Group first reduced by
                                    the Class A-4 Pass-Through Rate.

                                    The  "Adjustable  Rate Group Available Funds
                                    Cap Rate" as of any Distribution Date, is an
                                    amount, expressed as a per annum rate on the
                                    aggregate  amount of  principal of the Class
                                    A-4  Certificates,  equal  to the sum of (x)
                                    the  excess of 

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


                                      S-3
<PAGE>

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

                                    (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,  on such
                                    Distribution  Date 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  Certificates  (other  than the Class
                                    A-4   Certificates)  for  such  Distribution
                                    Date.

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

Unaffiliated Seller:                WMFC  1997-2  Inc.,  a Delaware  corporation
                                    (the "Unaffiliated Seller").

Servicer:                           Wilshire Servicing  Corporation,  a Delaware
                                    corporation  ("WSC" or the "Servicer").  The
                                    Servicer's  principal  executive offices are
                                    located   at  1776  S.W.   Madison   Street,
                                    Portland, Oregon 97205, and its phone number
                                    is  (503)  223-5600.   The  portion  of  the
                                    Mortgage Loans purchased indirectly from PNC
                                    (as defined  herein) will be serviced by PNC
                                    pursuant to a  sub-servicing  agreement (the
                                    "PNC Sub-Servicing  Agreement")  between the
                                    Servicer  and  PNC.  The  remainder  of  the
                                    Mortgage  Loans will be serviced by Wilshire
                                    Credit   Corporation   (as  defined  herein)
                                    pursuant   to  a   sub-servicing   agreement
                                    between the  Servicer  and  Wilshire  Credit
                                    Corporation    (the    "WCC    Sub-Servicing
                                    Agreement",    together    with    the   PNC
                                    Sub-Servicing  Agreement, the "Sub-Servicing
                                    Agreements").

Sub-Servicers:                      PNC Mortgage  Securities  Corp.,  a Delaware
                                    corporation  ("PNC")  will service a portion
                                    of  the  Mortgage  Loans.   PNC's  principal
                                    executive  offices  are  located at 75 North
                                    Fairway Drive, Vernon Hills,  Illinois 60061
                                    and its phone number is (897)549-6500.

                                    Wilshire   Credit   Corporation,   a  Nevada
                                    corporation  ("WCC")  will  sub-service  the
                                    remainder  of  the  Mortgage  Loans.   WCC's
                                    principal  executive  offices are located at
                                    1776 S.W. Madison Street,  Portland,  Oregon
                                    97205,   and  its  phone   number  is  (503)
                                    223-5600.

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


                                      S-4
<PAGE>

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

Trustee and Backup Servicer:        Bankers Trust Company of California, N.A., a
                                    national  banking  association  will  act as
                                    Trustee (in such  capacity,  the  "Trustee")
                                    and as Backup  Servicer  (in such  capacity,
                                    the  "Backup   Servicer").   The   Trustee's
                                    principal executive offices are located at 3
                                    Park Plaza, 16th Floor,  Irvine,  California
                                    92614.

Originators:                        Any  entity  from  which  the   Unaffiliated
                                    Seller,  on or  prior to the  Closing  Date,
                                    acquires  Mortgage Loans  (excluding WCC) is
                                    an  "Originator"  of  the  related  Mortgage
                                    Loans  for   purposes  of  this   Prospectus
                                    Supplement.  A  substantial  portion  of the
                                    Mortgage  Loans were  purchased in September
                                    by Wilshire  Financial  Services  Group Inc.
                                    ("WFSG")  as a pool (the  "Purchased  Pool")
                                    indirectly  from  PNC  Mortgage   Securities
                                    Corp. ("PNC") and subsequently  purchased by
                                    the  Unaffiliated  Seller and the  remainder
                                    were  originated by, and purchased from, the
                                    Unaffiliated Seller's correspondents. 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 July 31, 1998 (the
                                    "Cut-Off Date").

Closing Date:                       On or about  September  29, 1998 (such date,
                                    the "Closing Date").

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:      June 5, 2019
                                    Class A-2 Certificates:      June 5, 2022
                                    Class A-3 Certificates:      October 5, 2029
                                    Class A-4 Certificates:      October 5, 2029
                                    Class M-1 Certificates:      October 5, 2029
                                    Class M-2 Certificates:      October 5, 2029
                                    Class M-3 Certificates:      October 5, 2029
                     
                                    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    

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


                                      S-5
<PAGE>

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

                                    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
                                    $177,729,958.10.  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  consist  of only
                                    adjustable-rate    Mortgage    Loans    (the
                                    "Adjustable Rate Loan Group").

                                    The  Mortgage  Loans are not insured by pool
                                    mortgage insurance  policies.  Some Mortgage
                                    Loans  are   insured  by  primary   mortgage
                                    insurance  policies.  The Mortgage Loans are
                                    not   guaranteed   by  the   Servicer,   any
                                    Sub-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 1,390  fixed-rate  Mortgage Loans
                                    secured by Mortgages on single-family  homes
                                    (which  may  be  condominiums,  

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


                                      S-6
<PAGE>

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

                                    manufactured   homes,  one-  to  four-family
                                    residences  or planned  unit  developments),
                                    including  investment  properties.   35.43%,
                                    11.82%  and 10.34% by  principal  balance of
                                    Mortgage  Loans in the Fixed Rate Loan Group
                                    as of the  Cut-Off  Date are  located in the
                                    states  of  California,  New  York  and  New
                                    Jersey,    respectively.    The   fixed-rate
                                    Mortgage  Loans to be  included in the Fixed
                                    Rate Loan Group are secured by  Mortgages of
                                    which   95.12%  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  4.88% 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
                                    $160,716,722.14.

                                    57.99%  by  principal  balance  of  Mortgage
                                    Loans in the Fixed Rate Loan Group as of the
                                    Cut-Off Date were  purchased  indirectly  by
                                    the Unaffiliated  Seller from PNC. 42.01% by
                                    principal  balance of Mortgage  Loans in the
                                    Fixed Rate Loan Group as of the Cut-Off Date
                                    were    mortgage    loans    originated   by
                                    correspondents    under   the   Unaffiliated
                                    Seller's    mortgage   loan   program   (the
                                    "Seller's  Program")  and  purchased  by the
                                    Unaffiliated Seller through an affiliate.

                                    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 a more recent broker price
                                    opinion, if available.

                                    The  weighted  average  CLTV of the Mortgage
                                    Loans  in the  Fixed  Rate  Loan  Group  was
                                    78.56%.   99.93%  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  0.07%  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 299 months,  with a range from
                                    42 months to 360 months. 

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


                                      S-7
<PAGE>

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

                                    The average current principal balance of the
                                    Mortgage  Loans in the Fixed Rate Loan Group
                                    as of the Cut-Off Date was $115,623.54, with
                                    a range from $4,971.75 to $1,036,883.63.

                                    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
                                    7.12% to 21.00% per  annum,  with a weighted
                                    average Mortgage Rate of 9.37% per annum. As
                                    of the  Cut-Off  Date,  0.46%  by  principal
                                    balance of Mortgage  Loans in the Fixed Rate
                                    Loan Group 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 6.00%.

                                    Adjustable  Rate Loan  Group.  The  Mortgage
                                    Loans to be included in the Adjustable  Rate
                                    Loan Group  consist  of 126  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.  25.62%,  14.65% and
                                    12.61%  by  principal  balance  of  Mortgage
                                    Loans in the  Adjustable  Rate Loan Group as
                                    of  the  Cut-Off  Date  are  located  in the
                                    states of  California,  Colorado and Nevada,
                                    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
                                    $17,013,235.96.

                                    None of the Mortgage Loans in the Adjustable
                                    Rate Loan Group as of the Cut-Off  Date were
                                    purchased  indirectly  by  the  Unaffiliated
                                    Seller from PNC. All of the  Mortgage  Loans
                                    in the Adjustable  Rate Loan Group as of the
                                    Cut-Off Date were mortgage loans  originated
                                    by the Unaffiliated Seller's  correspondents
                                    and  purchased  by the  Unaffiliated  Seller
                                    through an affiliate.

                                    The  weighted  average  CLTV of the Mortgage
                                    Loans in the  Adjustable  Rate Loan Group as
                                    of the Cut-Off  Date was 81.92%.  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 as of the Cut-Off  

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


                                      S-8
<PAGE>

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

                                    Date was 354  months,  with a range from 348
                                    months to 360 months.  The  average  current
                                    balance  of  the   Mortgage   Loans  in  the
                                    Adjustable Rate Loan Group as of the Cut-Off
                                    Date  was  $135,025.68,  with a  range  from
                                    $27,567.16 to $538,665.61.

                                    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
                                    6.50% to 11.25% per  annum,  with a weighted
                                    average  Mortgage  Rate of 8.07% per  annum.
                                    The Adjustable Rate Mortgage Loans had gross
                                    margins ranging from 1.50% to 7.00%,  with a
                                    weighted  average  gross  margin  of  4.36%;
                                    lifetime  rate caps,  ranging from 12.25% to
                                    15.75%,  with a  weighted  average  lifetime
                                    rate cap of 13.67% (for the Adjustable  Rate
                                    Mortgage   Loans  which  have   caps);   and
                                    lifetime  rate floors  ranging from 5.00% to
                                    9.75%, with a weighted average lifetime rate
                                    floor of 7.66%  (where the gross  margin was
                                    used  for  Adjustable  Rate  Mortgage  Loans
                                    without floors).

Distributions, Generally:           Distributions  on the  Certificates  will be
                                    made  on  the  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  October 5,
                                    1998,   to  the   Owners  of   record.   See
                                    "Description of the Offered  Certificates --
                                    General" herein.  The Owners of record shall
                                    be such  Owners as of the  fifteenth  day of
                                    the calendar month immediately preceding the
                                    calendar  month in which  such  Distribution
                                    Date  occurs,  (except  in the  case  of the
                                    October 1998  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 

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


                                      S-9
<PAGE>

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

                                    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 Fixed 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 5th day of
                                    the month immediately preceding the month in
                                    which such  Distribution Date occurs (or the
                                    Closing  Date with  respect  to the  October
                                    1998  Distribution  Date)  to the 4th 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   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 

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


                                      S-10
<PAGE>

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

                                    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  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 

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


                                      S-11
<PAGE>

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

                                        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)  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 

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


                                      S-12
<PAGE>

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

                                    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  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  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
                                    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.

                                    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 

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


                                      S-13
<PAGE>

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

                                    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
                                    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  and the Class B  Certificates.
                                    Once     the      required      level     of
                                    overcollateralization    is   reached,   and
                                    subject to the  provisions  described in the
                                    next  paragraph,  the  acceleration  feature
                                    will cease, unless necessary to maintain the
                                    required level of overcollateralization.

                                    The Pooling and Servicing Agreement provides
                                    that,  subject to certain  floors,  caps and
                                    triggers,     the    required    level    of
                                    overcollateralization    may   increase   or
                                    decrease over time. An increase would result
                                    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  

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


                                      S-14
<PAGE>

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

                                    Rate  less  the  sum  of  the  rate  of  the
                                    Servicing  Fee (as defined  herein)) and the
                                    Trustee  Fee  (the  sum of such  rates,  the
                                    "Administrative   Rate")  on  each  Mortgage
                                    Loan;   provided,   however,   that  if  the
                                    Overcollateralization  Amount is then  equal
                                    to   or    greater    than   the    Required
                                    Overcollateralization  Amount, the aggregate
                                    amount of such Delinquency Advances shall be
                                    payable only to the extent (i)  necessary to
                                    pay any  shortfall  in the Current  Interest
                                    for the Offered Certificates 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 and  (iii)  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  Compensating  Interest
                                    (as defined herein) 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"  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 pay  Compensating  Interest only to the
                                    extent  that  there  is a  shortfall  in the
                                    amount of Available  Funds  necessary to pay
                                    the   Current   Interest   for  the  Offered
                                    Certificates,  if the  Overcollateralization
                                    Amount is then equal to or greater  than the
                                    Required  Overcollateralization Amount, (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 

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


                                      S-15
<PAGE>

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

                                    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.

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 

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


                                      S-16
<PAGE>

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

                                    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:                  Wilshire Servicing Corporation, as Servicer,
                                    will retain a fee,  payable on each Servicer
                                    Remittance  Date (as  defined  herein),  and
                                    equal to the sum of (1) 0.08% per annum with
                                    respect to the Purchased  Pool and (2) 0.40%
                                    with respect to the  remainder (a portion of
                                    which  shall  be   allocable  to  WCC)  (the
                                    "Master 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. In addition,
                                    PNC will  retain a fee from  collections  on
                                    each   of   the   Mortgage   Loans   it   is
                                    sub-servicing,   the   amount  of  which  is
                                    determined  on  a  loan-by-loan  basis  (the
                                    "Sub-Servicing  Fee"). The Sub-Servicing Fee
                                    does not exceed  1.314% per Mortgage Loan in
                                    the Purchased Pool. The Master Servicing Fee
                                    and  the   Sub-Servicing  Fee  are  together
                                    referred to as the "Servicing Fee".

                                    On  each  Servicer   Remittance   Date,  the
                                    Trustee   will  be  entitled  to  receive  a
                                    "Trustee  Fee"  equal to the  product of (x)
                                    one-twelfth  of 0.015% 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 the  Servicer,  or an  affiliate of the
                                    Servicer,  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 and
                                    the Class B  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 10% or less of the
                                    Original  Aggregate  Principal  Balance (the
                                    "Optional Termination Date").

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


                                      S-17
<PAGE>

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

                                    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.  If the Servicer or an
                                    affiliate of the Servicer has not  exercised
                                    its  optional   termination   right  or  the
                                    Trustee has received no satisfactory bids as
                                    a result of such  Auction Sale by the fourth
                                    Distribution  Date  following  the  Optional
                                    Termination    Date    (such    date,    the
                                    "Termination  Step Up Date"  ), the  Class A
                                    Certificates  shall  bear  interest  at  the
                                    applicable increased Pass-Through Rate. 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  20%  by
                                    aggregate  original 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  

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


                                      S-18
<PAGE>

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

                                    investment  conduit"  (the  "REMIC").   Each
                                    Class of Offered  Certificates and the Class
                                    B   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  Proskauer  Rose
                                    LLP,  New  York,   New  York,  and  for  the
                                    Depositor  and  the  Underwriters  by  Dewey
                                    Ballantine LLP, New York, New York.

Ratings:                            It is a condition of the  original  issuance
                                    of the Offered Certificates that the Class A
                                    Certificates   receive  ratings  of  Aaa  by
                                    Moody's Investors Service,  Inc. ("Moody's")
                                    and AAA by Fitch  IBCA,  Inc.  ("Fitch"  and
                                    together   with    Moody's,    the   "Rating
                                    Agencies")    and   that   the   Class   M-1
                                    Certificates  receive  ratings  of Aa2  from
                                    Moody's  and AA from  Fitch,  the  Class M-2
                                    Certificates  receive  ratings  of  A2  from
                                    Moody's  and A from  Fitch and the Class M-3
                                    Certificates  receive  ratings  of Baa2 from
                                    Moody's  and  BBB  from  Fitch.  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 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 


                                      S-20
<PAGE>

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 Offered Certificates (other than the Class A-4 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

      As of the Cut-Off Date, 52.44% by current  aggregate  Principal Balance of
the Mortgage  Loans were  purchased by the  Unaffiliated  Seller from PNC.  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.  A  majority  of the
Mortgaged  Properties  securing the  Mortgage  Loans in the  Purchased  Pool are
located in the states of New Jersey, New York and California. 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 and
California  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 PNC 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,  underwriting  standards,  or failure of the
Mortgage  Loans to have been  serviced by PNC 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

      As of the Cut-Off Date, 47.56% 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
Program.  Substantially  all of  these  Mortgage  Loans  were  purchased  by the
Unaffiliated Seller pursuant to the Mortgage Loan underwriting guidelines of its
origination program (the "Seller's Program"),  which began in December 1995. 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
Seller's 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 of the Certificates may be deemed
to be at greater  risk than if the  Mortgage  Loans were made to other  types of
borrowers.


                                      S-22
<PAGE>

      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  34.49%,
10.94%,  9.43% and 5.00% of the Mortgage  Loans by current  aggregate  Principal
Balance are secured by Mortgaged Properties located in the states of California,
New  York,  New  Jersey  and  Oregon,  respectively.  Because  of  the  relative
geographic concentration of the Mortgage Loans within California,  New York, New
Jersey and Oregon,  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  California,  New York,  New Jersey  and  Oregon 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
California,  New York,  New Jersey and Oregon have  experienced  declines in the
past. If the California, New York, New Jersey and Oregon 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 4.42% 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
lien  Mortgage  Loan only to the extent  that the  claims,  if any, of the first
mortgagee are satisfied in full,  including any related  foreclosure  costs.  In
addition,  a mortgagee of a second  mortgage may not  foreclose on the Mortgaged
Property  securing  such mortgage  unless it  forecloses  subject to the related
first mortgage,  in which case it must either pay the entire amount of the first
mortgage to the  applicable  mortgagee  at or prior to the  foreclosure  sale or
undertake the  obligation to make payments on the first mortgage in the event of
default thereunder.  In servicing 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.


                                      S-23
<PAGE>

      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.

      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


                                      S-24
<PAGE>

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 in the second  calendar month  following the month 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 pay such  Compensating  Interest  only to the
extent that there is a shortfall in the amount of Available  Funds  necessary to
pay   the   Current   Interest   for   the   Offered   Certificates,    if   the
Overcollateralization  Amount  is then  equal to or  greater  than the  Required
Overcollateralization  Amount,  and the  Servicer  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,
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 


                                      S-25
<PAGE>

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


                                      S-26
<PAGE>

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

      Approximately   half  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")  and  are
approximate.

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 1,390  fixed-rate 


                                      S-27
<PAGE>

Mortgage Loans evidenced by promissory  notes (the "Notes")  secured by deeds of
trust, security deeds or mortgages on the Mortgaged  Properties.  35.43%, 11.82%
and 10.34% by current principal balance of Mortgage Loans in the Fixed Rate Loan
Group  are  located  in the  states  of  California,  New York  and New  Jersey,
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, one- to four-family residences or planned unit developments)
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.  95.12% 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  4.88% 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.

      99.93% 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 0.07%
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,  0.46% 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 6.00%.

      As of the Cut-Off Date,  the Fixed Rate Mortgage  Loans had Mortgage Rates
ranging from 7.12% to 21.00% per annum, with a weighted average Mortgage Rate of
9.37% 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 120 months to 360 months; had
remaining  terms to stated  maturity of 42 months to 360 months;  had a weighted
average  original  term to stated  maturity  of 346  months;  and had a weighted
average remaining term to stated maturity of 299 months.

      As of the Cut-Off  Date,  the Mortgage  Loans in the Fixed Rate Loan Group
had CLTV's  ranging  from 8.02% to 307.39%;  the  weighted  average  CLTV of the
Mortgage Loans was 78.56%.

      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-28
<PAGE>

                GEOGRAPHIC DISTRIBUTION OF MORTGAGED PROPERTIES
                             Fixed Rate Loan Group

<TABLE>
<CAPTION>
                                                        Aggregate        % of Aggregate 
                                      Number of          Unpaid              Unpaid    
Geographic Distribution            Mortgage Loans   Principal Balance   Principal Balance
- -----------------------            --------------   -----------------   -----------------

<S>                                        <C>     <C>                        <C>  
Alabama ........................           2       $        58,322.58         0.04%
Arizona ........................          64             4,204,681.01         2.62
California .....................         319            56,947,861.18        35.43
Colorado .......................          43             2,410,574.65         1.50
Connecticut ....................          58             6,349,469.41         3.95
Delaware .......................          10               837,314.83         0.52
District of Columbia ...........           5               499,995.33         0.31
Florida ........................         100             6,810,797.57         4.24
Georgia ........................          14             1,733,701.17         1.08
Hawaii .........................           1               245,295.61         0.15
Idaho ..........................           6               261,779.50         0.16
Illinois .......................          19             2,038,988.11         1.27
Indiana ........................           4               261,679.23         0.16
Iowa ...........................           5               195,376.36         0.12
Kansas .........................           2                28,992.13         0.02
Kentucky .......................          14               394,031.49         0.25
Louisiana ......................           2               150,500.00         0.09
Maine ..........................           5               210,228.33         0.13
Maryland .......................          48             6,432,460.34         4.00
Massachusetts ..................          14             1,907,415.48         1.19
Michigan .......................           2                34,900.64         0.02
Minnesota ......................          10             1,088,493.50         0.68
Missouri .......................           6               390,420.84         0.24
Nevada .........................          24             1,996,153.97         1.24
New Hampshire ..................           4               183,242.10         0.11
New Jersey .....................         128            16,624,749.48        10.34
New York .......................         138            18,993,088.51        11.82
North Carolina .................          25             1,043,837.02         0.65
Ohio ...........................           6               560,408.54         0.35
Oklahoma .......................          12               889,650.96         0.55
Oregon .........................         100             7,728,888.64         4.81
Pennsylvania ...................          44             3,659,085.16         2.28
Rhode Island ...................           7               699,307.80         0.44
South Carolina .................           7               406,868.43         0.25
Tennessee ......................          10             1,040,064.86         0.65
Texas ..........................          26             2,320,623.27         1.44
Utah ...........................           8               550,856.99         0.34
Vermont ........................           3               294,166.51         0.18
Virginia .......................          58             7,339,709.84         4.57
Washington .....................          36             2,844,815.65         1.77
Wisconsin ......................           1                47,925.12         0.03
                                       -----       ------------------       ------
         Total .................       1,390       $   160,716,722.14       100.00%
                                       =====       ==================       ======
</TABLE>


                                      S-29
<PAGE>

               DISTRIBUTION OF ORIGINAL TERMS TO STATED MATURITY
                             Fixed Rate Loan Group

<TABLE>
<CAPTION>
           Range of Months                            Aggregate        % of Aggregate
          From Origination         Number of           Unpaid              Unpaid
         to Stated Maturity      Mortgage Loans   Principal Balance   Principal Balance
         ------------------      --------------   -----------------   -----------------
<S>                  <C>                 <C>       <C>                        <C>  
108 < Orig. Term <=  120......           1         $     58,155.49            0.04%
168 < Orig. Term <=  180......         350           12,746,710.15            7.93
228 < Orig. Term <=  240......           2               93,298.99            0.06
288 < Orig. Term <=  300......           2               97,417.14            0.06
348 < Orig. Term <=  360......       1,035          147,721,140.37           91.91
                                     -----         ---------------          ------

 Total........................       1,390         $160,716,722.14          100.00%
                                     =====         ===============          ======
</TABLE>

               DISTRIBUTION OF REMAINING TERMS TO STATED MATURITY
                             Fixed Rate Loan Group

<TABLE>
<CAPTION>
           Range of Months                            Aggregate        % of Aggregate  
            Remaining to           Number of           Unpaid              Unpaid      
           Stated Maturity       Mortgage Loans   Principal Balance   Principal Balance
           ---------------       --------------   -----------------   -----------------
<S>                                      <C>       <C>                       <C>  
 36 < Rem. Term <= 48.........           5         $    535,725.75           0.33%
 96 < Rem. Term <=108.........          24            3,820,318.08           2.38
108 < Rem. Term <=120.........           2              364,795.57           0.23
156 < Rem. Term <=168.........           7              129,457.07           0.08
168 < Rem. Term <=180.........         313            7,954,569.17           4.95
204 < Rem. Term <=216.........           1              224,688.12           0.14
216 < Rem. Term <=228                    2              573,959.23           0.36
228 < Rem. Term <=240                   12              964,470.08           0.60
240 < Rem. Term <=252                    5              875,682.21           0.54
252 < Rem. Term <=264                    2              593,987.75           0.37
264 < Rem. Term <=276                    3              304,304.78           0.19
276 < Rem. Term <=288                  374           74,538,248.04          46.38
288 < Rem. Term <=300                   45           10,659,377.57           6.63
336 < Rem. Term <=348                   12            1,190,121.77           0.74
348 < Rem. Term <=360                  583           57,987,016.95          36.08
                                     -----         ---------------         ------
   Total......................       1,390         $160,716,722.14         100.00%
                                     =====         ===============         ======
</TABLE>


                                      S-30
<PAGE>

                                   SEASONING
                             Fixed Rate Loan Group

<TABLE>
<CAPTION>
                                                      Aggregate        % of Aggregate  
                                   Number of           Unpaid              Unpaid      
  Range of Seasoning (Months)    Mortgage Loans   Principal Balance   Principal Balance
                                 --------------   -----------------   -----------------
<S>                                    <C>         <C>                        <C>  
      Age  =   0............           42          $   3,393,726.84           2.11%
  0 < Age <=  12............          869             63,640,682.51          39.60
 12 < Age <=  24............            9                475,627.23           0.30
 60 < Age <=  72............           87             22,019,513.39          13.70
 72 < Age <=  84............          358             67,511,958.02          42.01
 96 < Age <= 108............            2                593,987.75           0.37
108 < Age <= 120............            6                959,028.20           0.60
120 < Age <= 132............           10                833,896.75           0.52
132 < Age <= 144............            6              1,063,613.33           0.66
144 < Age <= 156............            1                224,688.12           0.14
                                    -----          ----------------         ------
   Total....................        1,390          $ 160,716,722.14         100.00%
                                    =====          ================         ======
</TABLE>


                                      S-31
<PAGE>

                  DISTRIBUTION OF ORIGINAL PRINCIPAL BALANCES
                             Fixed Rate Loan Group

<TABLE>
<CAPTION>
                                         Number of        Aggregate           % of Aggregate
            Range of                      Mortgage          Unpaid                Unpaid
 Original Principal Balances ($)           Loans       Principal Balance     Principal Balance
 -------------------------------           -----       -----------------     -----------------
 
<S>                                           <C>       <C>                          <C>  
      0 < Balance <=   5,000......            1         $      4,971.75              0.00%
  5,000 < Balance <=  10,000......           27              228,585.16              0.14
 10,000 < Balance <=  15,000......           60              742,610.65              0.46
 15,000 < Balance <=  20,000......           75            1,311,105.30              0.82
 20,000 < Balance <=  25,000......           58            1,296,390.42              0.81
 25,000 < Balance <=  30,000......           54            1,491,095.79              0.93
 30,000 < Balance <=  35,000......           47            1,533,036.10              0.95
 35,000 < Balance <=  40,000......           49            1,822,970.83              1.13
 40,000 < Balance <=  45,000......           46            1,947,753.87              1.21
 45,000 < Balance <=  50,000......           52            2,436,318.31              1.52
 50,000 < Balance <=  55,000......           38            1,965,998.59              1.22
 55,000 < Balance <=  60,000......           30            1,685,459.03              1.05
 60,000 < Balance <=  65,000......           34            2,118,370.81              1.32
 65,000 < Balance <=  70,000......           32            2,132,307.77              1.33
 70,000 < Balance <=  75,000......           31            2,221,776.43              1.38
 75,000 < Balance <=  80,000......           30            2,311,091.38              1.44
 80,000 < Balance <=  85,000......           29            2,262,822.88              1.41
 85,000 < Balance <=  90,000......           19            1,638,821.18              1.02
 90,000 < Balance <=  95,000......           35            3,177,140.61              1.98
 95,000 < Balance <= 100,000......           26            2,471,032.47              1.54
100,000 < Balance <= 105,000......           22            2,194,739.43              1.37
105,000 < Balance <= 110,000......           25            2,596,310.95              1.62
110,000 < Balance <= 115,000......           24            2,622,862.59              1.63
115,000 < Balance <= 120,000......           22            2,569,542.12              1.60
120,000 < Balance <= 125,000......           25            2,987,599.62              1.86
125,000 < Balance <= 130,000......           18            2,247,149.42              1.40
130,000 < Balance <= 135,000......           17            2,227,506.57              1.39
135,000 < Balance <= 140,000......           18            2,358,146.01              1.47
140,000 < Balance <= 145,000......            8            1,122,579.89              0.70
145,000 < Balance <= 150,000......           15            2,176,360.17              1.35
150,000 < Balance <= 200,000......           85           14,056,139.36              8.75
200,000 < Balance <= 250,000......          147           30,706,265.09             19.11
250,000 < Balance <= 300,000......           83           20,281,995.75             12.62
300,000 < Balance <= 350,000......           56           17,150,755.07             10.67
350,000 < Balance <= 400,000......           22            6,700,046.58              4.17
400,000 < Balance <= 450,000......           13            4,831,138.69              3.01
450,000 < Balance <= 500,000......            6            2,523,570.55              1.57
500,000 < Balance <= 550,000......            3            1,570,370.45              0.98
550,000 < Balance <= 600,000......            7            3,957,100.87              2.46
750,000 < Balance ................            1            1,036,883.63              0.65
                                          -----         ---------------            ------ 
   Total..........................        1,390         $160,716,722.14            100.00%
                                          =====         ===============            ====== 
</TABLE>


                                      S-32
<PAGE>

                   DISTRIBUTION OF CURRENT PRINCIPAL BALANCES
                             Fixed Rate Loan Group

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

<S>                                           <C>       <C>                          <C>  
      0 < Balance <=   5,000......            1         $      4,971.75              0.00%
  5,000 < Balance <=  10,000......           28              238,479.77              0.15
 10,000 < Balance <=  15,000......           59              732,716.04              0.46
 15,000 < Balance <=  20,000......           78            1,370,914.67              0.85
 20,000 < Balance <=  25,000......           57            1,286,032.24              0.80
 25,000 < Balance <=  30,000......           53            1,471,333.59              0.92
 30,000 < Balance <=  35,000......           51            1,672,164.22              1.04
 35,000 < Balance <=  40,000......           49            1,836,162.75              1.14
 40,000 < Balance <=  45,000......           55            2,341,691.56              1.46
 45,000 < Balance <=  50,000......           47            2,233,594.27              1.39
 50,000 < Balance <=  55,000......           38            1,987,465.60              1.24
 55,000 < Balance <=  60,000......           32            1,841,573.02              1.15
 60,000 < Balance <=  65,000......           36            2,253,528.11              1.40
 65,000 < Balance <=  70,000......           35            2,379,740.77              1.48
 70,000 < Balance <=  75,000......           32            2,328,913.79              1.45
 75,000 < Balance <=  80,000......           29            2,260,524.24              1.41
 80,000 < Balance <=  85,000......           31            2,556,893.06              1.59
 85,000 < Balance <=  90,000......           25            2,198,528.23              1.37
 90,000 < Balance <=  95,000......           35            3,257,638.95              2.03
 95,000 < Balance <= 100,000......           26            2,536,882.73              1.58
100,000 < Balance <= 105,000......           20            2,054,575.36              1.28
105,000 < Balance <= 110,000......           24            2,566,914.37              1.60
110,000 < Balance <= 115,000......           22            2,482,994.42              1.54
115,000 < Balance <= 120,000......           27            3,183,814.75              1.98
120,000 < Balance <= 125,000......           20            2,442,828.95              1.52
125,000 < Balance <= 130,000......           17            2,175,320.71              1.35
130,000 < Balance <= 135,000......           16            2,116,592.96              1.32
135,000 < Balance <= 140,000......           16            2,206,322.44              1.37
140,000 < Balance <= 145,000......           10            1,425,102.84              0.89
145,000 < Balance <= 150,000......           13            1,913,663.07              1.19
150,000 < Balance <= 200,000......          118           20,710,739.40             12.89
200,000 < Balance <= 250,000......          143           31,904,473.21             19.85
250,000 < Balance <= 300,000......           69           18,893,642.94             11.76
300,000 < Balance <= 350,000......           43           13,773,393.49              8.57
350,000 < Balance <= 400,000......           16            6,000,788.32              3.73
400,000 < Balance <= 450,000......            5            2,111,187.55              1.31
450,000 < Balance <= 500,000......            3            1,400,263.05              0.87
500,000 < Balance <= 550,000......            4            2,098,258.03              1.31
550,000 < Balance <= 600,000......            6            3,429,213.29              2.13
750,000 < Balance.................            1            1,036,883.63              0.65
                                          -----         ---------------            ------
   Total..........................        1,390         $160,716,722.14            100.00%
                                          =====         ===============            ======
</TABLE>


                                      S-33
<PAGE>

                      DISTRIBUTION OF GROSS MORTGAGE RATES
                             Fixed Rate Loan Group

<TABLE>
<CAPTION>
                                         Number of        Aggregate           % of Aggregate  
          Range of                        Mortgage          Unpaid                Unpaid      
  Gross Mortgage Rates (%)                 Loans       Principal Balance     Principal Balance
  ------------------------                 -----       -----------------     -----------------
<S>                                          <C>        <C>                          <C>  
 7.00 < Rate <=  7.50..............          36         $  5,812,304.10              3.62%
 7.50 < Rate <=  7.75..............           3              461,771.31              0.29
 7.75 < Rate <=  8.00..............          45            3,971,016.25              2.47
 8.00 < Rate <=  8.25..............          21            4,404,437.45              2.74
 8.25 < Rate <=  8.50..............         124           19,732,064.98             12.28
 8.50 < Rate <=  8.75..............          98           21,267,229.50             13.23
 8.75 < Rate <=  9.00..............         159           29,886,372.91             18.60
 9.00 < Rate <=  9.25..............          97           15,549,740.63              9.68
 9.25 < Rate <=  9.50..............         118           16,491,167.31             10.26
 9.50 < Rate <=  9.75..............          72            9,021,079.47              5.61
 9.75 < Rate <= 10.00..............         120           11,211,382.95              6.98
10.00 < Rate <= 10.25 .............          45            4,387,608.44              2.73
10.25 < Rate <= 10.50 .............          38            3,005,483.23              1.87
10.50 < Rate <= 10.75 .............          31            2,724,824.35              1.70
10.75 < Rate <= 11.00 .............          19            1,418,134.37              0.88
11.00 < Rate <= 11.25 .............           9              624,469.64              0.39
11.25 < Rate <= 11.50 .............          15            1,073,043.49              0.67
11.50 < Rate <= 11.75 .............          16            1,573,360.85              0.98
11.75 < Rate <= 12.00 .............          33              997,131.61              0.62
12.00 < Rate <= 12.25 .............           3              198,712.73              0.12
12.25 < Rate <= 12.50 .............           1               39,946.22              0.02
12.50 < Rate <= 12.75 .............           5              237,885.11              0.15
12.75 < Rate <= 13.00 .............           3               34,960.98              0.02
13.25 < Rate <= 13.50 .............          26              635,189.30              0.40
13.50 < Rate <= 13.75 .............         169            4,234,391.33              2.63
13.75 < Rate <= 14.00 .............           1               11,768.67              0.01
14.25 < Rate <= 14.50 .............           6              110,292.77              0.07
14.75 < Rate <= 15.00 .............          17              348,502.59              0.22
15.75 < Rate <= 16.00 .............           1                7,411.64              0.00
16.00 < Rate <= 16.25 .............           1               15,448.71              0.01
16.75 < Rate <= 17.00 .............           1                6,741.74              0.00
17.50 < Rate <= 18.00 .............          55            1,197,280.02              0.74
19.00 < Rate <= 19.50 .............           1               13,062.23              0.01
20.50 < Rate <= 21.00 .............           1               12,505.26              0.01
                                          -----         ---------------            ------
    Total..........................       1,390         $160,716,722.14            100.00%
                                          =====         ===============            ======
</TABLE>


                                      S-34
<PAGE>

                             DISTRIBUTION OF CLTV'S
                             Fixed Rate Loan Group

<TABLE>
<CAPTION>
                                         Number of        Aggregate           % of Aggregate  
                                          Mortgage          Unpaid                Unpaid      
       Range of CLTV's (%)                 Loans       Principal Balance     Principal Balance
       -------------------                 -----       -----------------     -----------------
<S>                                           <C>       <C>                          <C>  
  5.00 < CLTV <=  10.00.........              2         $     80,434.27              0.05%
 10.00 < CLTV <=  15.00.........              3              205,996.55              0.13
 15.00 < CLTV <=  20.00.........              9            1,032,412.55              0.64
 20.00 < CLTV <=  25.00.........              1              163,233.32              0.10
 25.00 < CLTV <=  30.00.........             11            1,835,911.54              1.14
 30.00 < CLTV <=  35.00.........             10            1,239,528.96              0.77
 35.00 < CLTV <=  40.00.........             11            1,447,255.26              0.90
 40.00 < CLTV <=  45.00.........             13            2,530,781.68              1.57
 45.00 < CLTV <=  50.00.........             23            4,402,670.77              2.74
 50.00 < CLTV <=  55.00.........             22            3,802,388.79              2.37
 55.00 < CLTV <=  60.00.........             30            5,907,889.38              3.68
 60.00 < CLTV <=  65.00.........             49            8,641,951.65              5.38
 65.00 < CLTV <=  70.00.........             66           11,237,951.02              6.99
 70.00 < CLTV <=  75.00.........             88           15,630,655.14              9.73
 75.00 < CLTV <=  80.00.........            369           39,860,505.56             24.80
 80.00 < CLTV <=  85.00.........             51            8,121,258.90              5.05
 85.00 < CLTV <=  90.00.........             96           13,645,710.82              8.49
 90.00 < CLTV <=  95.00.........            107            8,210,731.89              5.11
 95.00 < CLTV <= 100.00.........            381           24,472,456.58             15.23
100.00 < CLTV <= 105.00.........             16            3,002,400.82              1.87
105.00 < CLTV <= 110.00.........              8            1,511,982.09              0.94
110.00 < CLTV <= 115.00.........              8            1,440,186.62              0.90
115.00 < CLTV <= 120.00.........              8            1,426,519.57              0.89
125.00 < CLTV <= 130.00.........              3              388,986.99              0.24
140.00 < CLTV <= 145.00.........              2              106,781.44              0.07
CLTV   > 155.00.................              3              370,139.98              0.23
                                          -----         ---------------            ------
  Total.........................          1,390         $160,716,722.14            100.00%
                                          =====         ===============            ======
</TABLE>

      The CLTV's shown above were calculated  based upon the appraised values of
the  Mortgaged  Properties  at the time of  origination  or 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-35
<PAGE>

                         FICO SCORES OF MORTGAGE LOANS
                             Fixed Rate Loan Group

<TABLE>
<CAPTION>
                                         Number of        Aggregate           % of Aggregate  
       FICO                               Mortgage          Unpaid                Unpaid      
      Score                                Loans       Principal Balance     Principal Balance
      -----                                -----       -----------------     -----------------
<S>                                           <C>       <C>                         <C>   
No FICO available                             88        $ 16,883,412.38             10.51%
475 < FICO <=500................               2             288,540.21              0.18
500 < FICO <=525................              16           1,101,899.33              0.69
525 < FICO <=550................              57           4,043,953.82              2.52
550 < FICO <=575................             107           6,628,559.10              4.12
575 < FICO <=600................             117           7,988,499.98              4.97
600 < FICO <=625................             188          14,961,489.55              9.31
625 < FICO <=650................             133          12,897,160.68              8.02
650 < FICO <=675................             164          18,428,577.26             11.47
675 < FICO <=700................             115          13,752,458.53              8.56
700 < FICO <=725................             100          14,132,425.71              8.79
725 < FICO <=750................             126          17,564,624.83             10.93
750 < FICO <=800................             164          30,003,653.94             18.67
800 < FICO <=850................              13           2,041,466.82              1.27
                                           -----        ---------------            ------
Total...........................           1,390        $160,716,722.14            100.00%
                                           =====        ===============            ======
</TABLE>

      The weighted  average  FICO score of the Mortgage  Loans in the Fixed Rate
Loan Group is 683.


                                      S-36
<PAGE>

                         DISTRIBUTION OF PROPERTY TYPES
                             Fixed Rate Loan Group


<TABLE>
<CAPTION>
                                         Number of        Aggregate           % of Aggregate 
                                          Mortgage          Unpaid                Unpaid     
           Property Type                   Loans       Principal Balance     Principal Balance
           -------------                   -----       -----------------     -----------------
<S>                                           <C>       <C>                         <C>  
1st Lien Loans:

Residential Condo....................         75        $  6,587,080.50             4.10%
1-4 Family...........................        420          46,296,892.46            28.81
PUD..................................         46           5,690,406.95             3.54
Townhouse............................          3             129,151.35             0.08
Single Family Detached...............        442          89,052,855.86            55.41
2 Family.............................          1             283,207.53             0.18
Mobile Home Single Wide..............         22           1,013,920.56             0.63
Mobile Home Double Wide..............         61           3,764,311.65             2.34
Mobile Home Without Land.............          1              51,876.71             0.03

2nd Lien Loans:

Residential Condo....................         11             164,106.56             0.10
1-4 Family...........................        218           5,891,558.97             3.67
PUD..................................         39           1,053,823.64             0.66
Townhouse............................          4              80,871.71             0.05
Mobile Home Single Wide..............         17             183,204.55             0.11
Mobile Home Double Wide..............         30             473,453.14             0.29
                                           -----        ---------------           ------
     Total...........................      1,390        $160,716,722.14           100.00%
                                           =====        ===============           ======
</TABLE>

                        DISTRIBUTION OF OCCUPANCY STATUS
                             Fixed Rate Loan Group


<TABLE>
<CAPTION>
                                         Number of        Aggregate           % of Aggregate  
                                          Mortgage          Unpaid                Unpaid      
        Occupancy Status                   Loans       Principal Balance     Principal Balance 
        ----------------                   -----       -----------------     ----------------- 
<S>                                        <C>          <C>                        <C>   
Owner Occupied/Prim. Resid...........      1,348        $158,619,094.97            98.69%
Vacation/Second Home.................          6             555,357.73             0.35
Non-Owner Occupied/Investor..........         36           1,542,269.44             0.96
                                           -----        ---------------           ------
    Total............................      1,390        $160,716,722.14           100.00%
                                           =====        ===============           ======
</TABLE>


                                      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 126 adjustable-rate loans evidenced by Notes secured by Mortgages on
the  Mortgaged  Properties.  25.62%,  14.65% and 12.61% by principal  balance of
Mortgage  Loans in the  Adjustable  Rate Loan Group as of the  Cut-Off  Date are
located in the states of  California,  Colorado  and Nevada,  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 6.50% to 11.25% per annum,  with a weighted  average Mortgage
Rate of 8.07% per annum.  The  Adjustable  Rate Mortgage Loans had gross margins
ranging  from 1.50% to 7.00%,  with a weighted  average  gross  margin of 4.36%;
lifetime  rate caps,  ranging  from  12.25% to 15.75%,  with a weighted  average
lifetime rate cap of 13.67% (for the  Adjustable  Rate Mortgage Loans which have
caps);  and lifetime  rate floors  ranging from 5.00% to 9.75%,  with a weighted
average  lifetime  rate  floor of 7.66%  (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 360 months;  had remaining terms
to stated maturity ranging from 348 months to 360 months; had a weighted average
original  term to stated  maturity  of 360  months;  and had a weighted  average
remaining term to stated maturity of 354 months.

      As of the Cut-Off Date,  the Mortgage  Loans in the  Adjustable  Rate Loan
Group had CLTV's ranging from 51.16% to 94.65% and the weighted  average CLTV of
the Mortgage Loans was 81.92%.

      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

<TABLE>
<CAPTION>
                                         Number of        Aggregate           % of Aggregate  
                                          Mortgage          Unpaid                Unpaid      
              State                        Loans       Principal Balance     Principal Balance
              -----                        -----       -----------------     -----------------
<S>                                           <C>       <C>                         <C>  
Arizona.......................                7         $   779,154.16              4.58%
California....................               24           4,359,060.45             25.62
Colorado......................               16           2,492,191.00             14.65
Florida.......................               17           1,859,014.30             10.93
Illinois......................                4             371,934.80              2.19
Indiana.......................                1              54,583.67              0.32
Kansas........................                1             101,036.77              0.59
Kentucky......................                4             331,534.79              1.95
Maryland......................                1             110,817.49              0.65
Michigan......................                1              42,368.53              0.25
Missouri......................                2             189,956.81              1.12
Nevada........................               15           2,144,929.90             12.61
New Jersey....................                1             133,473.00              0.78
New York......................                3             445,695.20              2.62
North Carolina................                1              31,795.58              0.19
Oregon........................                8           1,154,950.76              6.79
Pennsylvania..................                6             567,492.97              3.34
Texas.........................                4             379,512.11              2.23
Utah..........................                1             198,851.54              1.17
Virginia......................                4             593,832.53              3.49
Washington....................                5             671,049.60              3.94
                                            ---         --------------            ------
   Total......................              126         $17,013,235.96            100.00%
                                            ===         ==============            ======
</TABLE>

               DISTRIBUTION OF ORIGINAL TERMS TO STATED MATURITY
                           Adjustable Rate Loan Group

<TABLE>
<CAPTION>
        Range of Months                   Number of        Aggregate           % of Aggregate  
       From Origination                    Mortgage          Unpaid                Unpaid      
      To Stated Maturity                    Loans       Principal Balance     Principal Balance
      ------------------                    -----       -----------------     -----------------
<S>                                          <C>        <C>                         <C>    
348 < Orig. Term <= 360.......               126        $  17,013,235.96            100.00%
                                             ---        ----------------            -------
   Total......................               126        $  17,013,235.96            100.00%
                                             ===        ================            =======
</TABLE>


                                      S-39
<PAGE>

               DISTRIBUTION OF REMAINING TERMS TO STATED MATURITY
                           Adjustable Rate Loan Group

<TABLE>
<CAPTION>
      Range of Months                    Number of        Aggregate           % of Aggregate   
       Remaining To                       Mortgage          Unpaid                Unpaid         
      Stated Maturity                      Loans       Principal Balance     Principal Balance   
      ---------------                      -----       -----------------     -----------------   
<S>                                           <C>       <C>                         <C>  
336 < Rem. Term <= 348........                1         $    63,433.91              0.37%
348 < Rem. Term <= 360........              125          16,949,802.05             99.63
                                            ---         --------------            ------
   Total......................              126         $17,013,235.96            100.00%
                                            ===         ==============            =======
</TABLE>

                                   SEASONING
                           Adjustable Rate Loan Group

<TABLE>
<CAPTION>
                                         Number of        Aggregate           % of Aggregate   
                                          Mortgage          Unpaid                Unpaid       
   Range of Seasoning (Months)             Loans       Principal Balance     Principal Balance
   ---------------------------             -----       -----------------     -----------------
<S>                                           <C>       <C>                         <C>  
    Age  =  0 ...................             3         $   520,720.00              3.06%
0 < Age <= 12....................           123          16,492,515.96             96.94
                                            ---         --------------            ------

 Total...........................           126         $17,013,235.96            100.00%
                                            ===         ==============            ======
</TABLE>


                                      S-40
<PAGE>

                  DISTRIBUTION OF ORIGINAL PRINCIPAL BALANCES
                           Adjustable Rate Loan Group

<TABLE>
<CAPTION>
                                         Number of        Aggregate           % of Aggregate   
            Range of                      Mortgage          Unpaid                Unpaid       
   Original Principal Balances ($)         Loans       Principal Balance     Principal Balance 
   -------------------------------         -----       -----------------     ----------------- 
<S>                                           <C>       <C>                         <C>  
 25,000 < Balance <=  30,000.........         1         $    27,567.16              0.16%
 30,000 < Balance <=  35,000.........         1              31,795.58              0.19
 35,000 < Balance <=  40,000.........         1              39,800.39              0.23
 40,000 < Balance <=  45,000.........         3             130,054.69              0.76
 45,000 < Balance <=  50,000.........         1              48,139.38              0.28
 50,000 < Balance <=  55,000.........         2             105,318.13              0.62
 55,000 < Balance <=  60,000.........         3             172,108.61              1.01
 60,000 < Balance <=  65,000.........         7             444,128.06              2.61
 65,000 < Balance <=  70,000.........         4             266,642.53              1.57
 70,000 < Balance <=  75,000.........         2             142,393.80              0.84
 75,000 < Balance <=  80,000.........         3             227,481.09              1.34
 80,000 < Balance <=  85,000.........         3             244,372.06              1.44
 85,000 < Balance <=  90,000.........         5             437,433.67              2.57
 90,000 < Balance <=  95,000.........         5             461,393.26              2.71
 95,000 < Balance <= 100,000.........         2             192,308.75              1.13
100,000 < Balance <= 105,000.........         4             407,237.26              2.39
105,000 < Balance <= 110,000.........         5             538,654.46              3.17
110,000 < Balance <= 115,000.........         5             551,904.59              3.24
115,000 < Balance <= 120,000.........         6             711,458.32              4.18
120,000 < Balance <= 125,000.........         3             367,391.18              2.16
125,000 < Balance <= 130,000.........         1             127,683.39              0.75
130,000 < Balance <= 135,000.........         8           1,052,176.23              6.18
135,000 < Balance <= 140,000.........         1             134,243.06              0.79
140,000 < Balance <= 145,000.........         5             704,657.74              4.14
145,000 < Balance <= 150,000.........         2             290,796.65              1.71
150,000 < Balance <= 200,000.........        29           4,907,753.67             28.85
200,000 < Balance <= 250,000.........         8           1,821,561.34             10.71
300,000 < Balance <= 350,000.........         2             610,680.46              3.59
350,000 < Balance <= 400,000.........         1             372,914.75              2.19
400,000 < Balance <= 450,000.........         1             407,648.72              2.40
450,000 < Balance <= 500,000.........         1             496,871.37              2.92
500,000 < Balance <= 550,000.........         1             538,665.61              3.17
                                            ---         --------------            ------
   Total.............................       126         $17,013,235.96            100.00%
                                            ===         ==============            ======
</TABLE>


                                      S-41
<PAGE>

                   DISTRIBUTION OF CURRENT PRINCIPAL BALANCES
                           Adjustable Rate Loan Group

<TABLE>
<CAPTION>
                                         Number of        Aggregate           % of Aggregate   
                 Range of                 Mortgage          Unpaid                Unpaid       
      Current Principal Balances ($)       Loans       Principal Balance     Principal Balance 
      ------------------------------       -----       -----------------     ----------------- 
<S>                                          <C>        <C>                         <C>  
 25,000 < Balance <=   30,000                1          $    27,567.16              0.16%
 30,000 < Balance <=   35,000                1               31,795.58              0.19
 35,000 < Balance <=   40,000                1               39,800.39              0.23
 40,000 < Balance <=   45,000                3              130,054.69              0.76
 45,000 < Balance <=   50,000                1               48,139.38              0.28
 50,000 < Balance <=   55,000                2              105,318.13              0.62
 55,000 < Balance <=   60,000                3              172,108.61              1.01
 60,000 < Balance <=   65,000                7              444,128.06              2.61
 65,000 < Balance <=   70,000                4              266,642.53              1.57
 70,000 < Balance <=   75,000                2              142,393.80              0.84
 75,000 < Balance <=   80,000                3              227,481.09              1.34
 80,000 < Balance <=   85,000                3              244,372.06              1.44
 85,000 < Balance <=   90,000                5              437,433.67              2.57
 90,000 < Balance <=   95,000                5              461,393.26              2.71
 95,000 < Balance <=  100,000                2              192,308.75              1.13
100,000 < Balance <=  105,000                4              407,237.26              2.39
105,000 < Balance <=  110,000                7              757,982.30              4.46
110,000 < Balance <=  115,000                3              332,576.75              1.95
115,000 < Balance <=  120,000                6              711,458.32              4.18
120,000 < Balance <=  125,000                3              367,391.18              2.16
125,000 < Balance <=  130,000                2              257,630.56              1.51
130,000 < Balance <=  135,000                8            1,056,472.12              6.21
135,000 < Balance <=  140,000                1              138,765.68              0.82
140,000 < Balance <=  145,000                4              565,892.06              3.33
145,000 < Balance <=  150,000                3              440,764.28              2.59
150,000 < Balance <=  200,000               28            4,757,786.04             27.97
200,000 < Balance <=  250,000                8            1,821,561.34             10.71
300,000 < Balance <=  350,000                2              610,680.46              3.59
350,000 < Balance <=  400,000                1              372,914.75              2.19
400,000 < Balance <=  450,000                1              407,648.72              2.40
450,000 < Balance <=  500,000                1              496,871.37              2.92
500,000 < Balance <=  550,000                1              538,665.61              3.17
                                           ---          --------------            ------
 Total............................         126          $17,013,235.96            100.00%
                                           ===          ==============            ======
</TABLE>


                                      S-42
<PAGE>

                      DISTRIBUTION OF GROSS MORTGAGE RATES
                           Adjustable Rate Loan Group
                    
<TABLE>
<CAPTION>
                                         Number of        Aggregate           % of Aggregate   
             Range of                    Mortgage          Unpaid                Unpaid      
      Gross Mortgage Rates (%)             Loans       Principal Balance     Principal Balance
      ------------------------             -----       -----------------     -----------------
<S>                        <C>               <C>        <C>                         <C>  
 6.00%  < Gross Coupon <=  6.50%.....        4          $   550,238.08              3.23%
 6.50%  < Gross Coupon <=  7.00%.....       18            2,745,954.29             16.14
 7.00%  < Gross Coupon <=  7.50%.....       13            1,426,062.21              8.38
 7.50%  < Gross Coupon <=  7.75%.....        4              972,951.91              5.72
 7.75%  < Gross Coupon <=  8.00%.....       15            2,065,273.83             12.14
 8.00%  < Gross Coupon <=  8.25%.....        9            1,150,817.05              6.76
 8.25%  < Gross Coupon <=  8.50%.....       37            4,926,533.18             28.96
 8.50%  < Gross Coupon <=  8.75%.....        8            1,012,971.54              5.95
 8.75%  < Gross Coupon <=  9.00%.....       10            1,405,103.44              8.26
 9.00%  < Gross Coupon <=  9.25%.....        1               70,700.24              0.42
 9.25%  < Gross Coupon <=  9.50%.....        2              220,949.12              1.30
 9.50%  < Gross Coupon <=  9.75%.....        1               83,002.71              0.49
 9.75%  < Gross Coupon <= 10.00%.....        1               63,433.91              0.37
11.00% < Gross Coupon <=  11.25%.....        3              319,244.45              1.88
                                            ---         --------------            ------
Total................................       126         $17,013,235.96            100.00%
                                            ===         ==============            ======
</TABLE>

                         DISTRIBUTION OF GROSS MARGINS
                           Adjustable Rate Loan Group

<TABLE>
<CAPTION>
                                         Number of        Aggregate           % of Aggregate   
                                          Mortgage          Unpaid                Unpaid       
   Range of Gross Margins (%)              Loans       Principal Balance     Principal Balance 
   --------------------------              -----       -----------------     ----------------- 
<S>                                          <C>        <C>                         <C>  
1.0 < Margin <=  1.5.............            1          $    58,870.81              0.35%
2.5 < Margin <=  3.0.............            2              572,424.93              3.36
3.0 < Margin <=  3.5.............           51            7,599,759.92             44.67
3.5 < Margin <=  4.0.............           15            2,299,340.20             13.52
4.0 < Margin <=  4.5.............            3              353,684.88              2.08
4.5 < Margin <=  5.0.............           16            1,904,924.38             11.20
5.0 < Margin <=  5.5.............            5              950,128.08              5.58
5.5 < Margin <=  6.0.............           17            1,685,245.53              9.91
6.0 < Margin <=  6.5.............           10            1,018,962.03              5.99
6.5 < Margin <=  7.0.............            6              569,895.20              3.35
                                            ---         --------------            ------
Total............................           126         $17,013,235.96            100.00%
                                            ===         ==============            ======
</TABLE>


                                      S-43
<PAGE>

                       DISTRIBUTION OF LIFETIME RATE CAPS
                           Adjustable Rate Loan Group


<TABLE>
<CAPTION>
                                         Number of        Aggregate           % of Aggregate   
          Range of                        Mortgage          Unpaid                Unpaid       
    Lifetime Rate Caps (%)                 Loans       Principal Balance     Principal Balance 
    ----------------------                 -----       -----------------     ----------------- 
<S>                                          <C>        <C>                        <C>   
12.000 < Life Cap <= 12.500......            12         $ 1,757,363.21             10.33%
12.500 < Life Cap <= 13.000......            36           5,041,456.85             29.63
14.000 < Life Cap <= 14.500......            30           3,962,295.91             23.29
13.000 < Life Cap <= 13.500......            18           1,617,672.96              9.51
13.500 < Life Cap <= 14.000......            14           2,424,964.48             14.25
14.500 < Life Cap <= 15.000......            11           1,736,535.15             10.21
15.000 < Life Cap <= 15.500......             1              70,700.24              0.42
15.500 < Life Cap <= 16.000......             4             402,247.16              2.36
                                            ---         --------------            ------
Total............................           126         $17,013,235.96            100.00%
                                            ===         ==============            ======
</TABLE>

                     DISTRIBUTION OF LIFETIME RATE FLOORS*
                           Adjustable Rate Loan Group

<TABLE>
<CAPTION>
                                         Number of        Aggregate           % of Aggregate   
           Range of                       Mortgage          Unpaid                Unpaid       
     Lifetime Rate Floor (%)               Loans       Principal Balance     Principal Balance 
     -----------------------               -----       -----------------     ----------------- 
<S>                                           <C>       <C>                         <C>  
4.500 < Life Floor <=  5.000......            3         $   256,440.28              1.51%
5.500 < Life Floor <=  6.000......            1              92,691.58              0.54
6.000 < Life Floor <=  6.500......           10           1,320,449.28              7.76
6.500 < Life Floor <=  7.000......           34           4,980,295.58             29.27
7.000 < Life Floor <=  7.500......           18           1,766,616.30             10.38
7.500 < Life Floor <=  8.000......           14           2,424,964.48             14.25
8.000 < Life Floor <=  8.500......           30           3,962,295.91             23.29
8.500 < Life Floor <=  9.000......           11           1,736,535.15             10.21
9.000 < Life Floor <=  9.500......            1              70,700.24              0.42
9.500 < Life Floor <= 10.000......            4             402,247.16              2.36
                                            ---         --------------            ------
Total.............................          126         $17,013,235.96            100.00%
                                            ===         ==============            ======
</TABLE>

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


                                      S-44
<PAGE>

                             DISTRIBUTION OF CLTV'S
                           Adjustable Rate Loan Group

<TABLE>
<CAPTION>
                                         Number of        Aggregate           % of Aggregate   
                                          Mortgage          Unpaid                Unpaid       
        Range of CLTV's (%)                Loans       Principal Balance     Principal Balance 
        -------------------                -----       -----------------     ----------------- 
<S>                                           <C>       <C>                          <C>  
50.000 < Comb LTV <=  55.000......            1         $   199,510.18               1.17%
60.000 < Comb LTV <=  65.000......            1             110,817.49               0.65
65.000 < Comb LTV <=  70.000......            4             532,549.17               3.13
70.000 < Comb LTV < = 75.000......            6           1,050,098.37               6.17
75.000 < Comb LTV <=  80.000......           70           8,934,643.63              52.52
85.000 < Comb LTV <=  90.000......           26           3,602,237.61              21.17
90.000 < Comb LTV <=  95.000......           18           2,583,379.51              15.18
                                            ---         --------------             ------
Total.............................          126         $17,013,235.96             100.00%
                                            ===         ==============             ======
</TABLE>

      The CLTV's shown above were calculated  based upon the appraised values of
the  Mortgaged  Properties  at the time of  origination  or 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-45
<PAGE>

                         FICO SCORES OF MORTGAGE LOANS
                           Adjustable Rate Loan Group

<TABLE>
<CAPTION>
                                         Number of        Aggregate           % of Aggregate  
              FICO                        Mortgage          Unpaid                Unpaid      
              Score                        Loans       Principal Balance     Principal Balance
              -----                        -----       -----------------     -----------------
<S>                                           <C>       <C>                         <C>  
No FICO available                             1         $   141,120.24              0.83%
500 <  FICO <=  525.................          1             101,965.19              0.60
525 <  FICO <=  550.................         11             891,570.18              5.24
550 <  FICO <=  575.................         16           1,764,729.56             10.37
575 <  FICO <=  600.................         12           1,693,005.21              9.95
600 <  FICO <=  625.................         11           1,315,178.12              7.73
625 <  FICO <=  650.................         10           1,335,985.13              7.85
650 <  FICO <=  675.................         11           1,645,473.37              9.67
675 <  FICO <=  700.................          9           1,387,271.14              8.15
700 <  FICO <=  725.................         19           2,599,557.84             15.28
725 <  FICO <=  750.................         16           2,832,470.19             16.65
750 <  FICO <=  800.................          9           1,304,909.79              7.67
                                            ---         --------------            ------
Total...............................        126         $17,013,235.96            100.00%
                                            ===         ==============            ======
</TABLE>

      The weighted  average FICO score of the Mortgage  Loans in the  Adjustable
Rate Loan Group is 663.


                                      S-46
<PAGE>

                         DISTRIBUTION OF PROPERTY TYPES
                           Adjustable Rate Loan Group

<TABLE>
<CAPTION>
                                         Number of        Aggregate           % of Aggregate  
                                          Mortgage          Unpaid                Unpaid      
             Property Type                 Loans       Principal Balance     Principal Balance
             -------------                 -----       -----------------     -----------------
<S>                                          <C>        <C>                        <C>   
1-4 Family......................             85         $11,798,638.77             69.35%
Land............................              1             199,510.18              1.17
Mobile Home Double Wide.........              2             158,492.47              0.93
Mobile Home Single Wide.........              2             140,313.30              0.82
PUD.............................             32           4,371,561.80             25.70
Residential Condo...............              4             344,719.44              2.03
                                            ---         --------------            ------
Total...........................            126         $17,013,235.96            100.00%
                                            ===         ==============            ======
</TABLE>

                        DISTRIBUTION OF OCCUPANCY STATUS
                           Adjustable Rate Loan Group

<TABLE>
<CAPTION>
                                         Number of        Aggregate           % of Aggregate  
                                          Mortgage          Unpaid                Unpaid      
           Occupancy Status                Loans       Principal Balance     Principal Balance
           ----------------                -----       -----------------     -----------------
<S>                                           <C>       <C>                         <C>  
Multi-family........................          1         $    199,510.18             1.17%
Non-Owner Occupied/Investor.........          1               27,567.16             0.16
Owner Occupied/Primary Residence....        124           16,786,158.62            98.67
                                            ---         ---------------           ------

Total...............................        126         $ 17,013,235.96           100.00%
                                            ===         ===============           ======
</TABLE>

Interest Payments on the Mortgage Loans

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

                            THE UNAFFILIATED SELLER

      WMFC 1997-2  Inc.,  a Delaware  corporation,  is an indirect  wholly owned
subsidiary of Wilshire Financial Services Group Inc. Wilshire Financial Services
Group  Inc.,  a Delaware  corporation  ("WFSG"),  is a publicly  traded  company
primarily engaged in the acquisition of pools of performing,  sub-performing and
non-performing  residential and commercial mortgage loans, as well as foreclosed
real estate.  WFSG also acquires  mortgage-backed  securities,  purchases  newly
originated  loans  conforming  to its  guidelines  and services  loans for third
parties.  At June 30,  1998,  WFSG and its  subsidiaries  had  total  assets  of
approximately $ 1.9 billion.


                                      S-47
<PAGE>

      The  Unaffiliated  Seller was  organized as a limited  purpose  company to
acquire  residential   mortgage  loans  and  manufactured  housing  loans  under
guidelines  established by it, to acquire other mortgage loans from time to time
as opportunities  arise, to finance such  acquisitions  under a loan warehousing
agreement  with  Prudential  Securities  Credit  Corporation,  an  affiliate  of
Prudential  Securities  Incorporated  and to hold such loans as  investments  or
transfer  or  sell  such  loans  through   securitizations  or  otherwise.   The
Unaffiliated  Seller has acquired the Mortgage  Loans in the Purchased Pool from
Wilshire Funding Corporation,  a subsidiary of WFSG which acquired such Mortgage
Loans  from  PNC.  See  "Underwriting."  The  Unaffiliated   Seller's  principal
executive  offices are located at 1776 S.W.  Madison  Street,  Portland,  Oregon
97205. Its telephone number is (503) 223-5600.

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

                                  THE SERVICER

      The  information  set forth in this section has been  provided by Wilshire
Servicing Corporation, and none of the Unaffiliated Seller, the Depositor or the
Underwriters  make any  representations  or  warranties  as to the  accuracy  or
completeness of such information.

      Wilshire Servicing  Corporation,  a Delaware corporation (the "Servicer"),
is a wholly  owned  subsidiary  of WFSG and is  principally  engaged in the loan
servicing business. Currently, the Servicer retains Wilshire Credit Corporation,
an affiliate  through common  ownership  ("WCC"),  to sub-service  portfolios of
loans and other assets as to which it has the servicing rights.  Currently,  the
Servicer  retains PNC  ("PNC"),  to  sub-service  portfolios  of loans and other
assets as to which it has the servicing rights.  The Servicer will retain PNC to
act as its sub-servicer with respect to certain of the Mortgage Loans underlying
the Certificates.

      WFSG has  formed a "Year  2000  review  team" to (i)  assess  the risks in
WFSG's computer  systems as the calendar rolls over into the next century,  (ii)
develop a company-wide  Year 2000 plan and (iii) implement the company-wide Year
2000 plan. WFSG is currently in the advanced stages of testing  critical systems
for Year 2000  compliance.  Management  believes  the project  will be completed
prior to the turn of the century.  It is currently  anticipated that the cost of
implementing the Year 2000 plan will be approximately $500,000. As a contingency
plan, WFSG has  identified,  and is in contact with vendors capable of providing
back-up to critical systems in the event of non-compliance.

Wilshire Credit Corporation

      Wilshire Credit Corporation,  a Nevada corporation ("WCC"), is a privately
held  corporation  based in  Portland,  Oregon.  Wilshire  Credit  Corporation's
principal  executive offices are located at 1776 S.W. Madison Street,  Portland,
Oregon 97205. The telephone number of such offices is (503) 223-5600.

Seller's Program Underwriting Guidelines

      As more fully described below under "Qualifications of Originators," there
are  various  types of  Originators  that may  participate  in the  Unaffiliated
Seller's Program.  Under the


                                      S-48
<PAGE>

Unaffiliated  Seller's  Program,  the . purchased the Mortgage Loans pursuant to
standard   underwriting   guidelines  contained  in  the  Unaffiliated  Seller's
originator guide, as modified from time to time, used by the Unaffiliated Seller
and unaffiliated  third party  correspondents  (the "the  Unaffiliated  Seller's
Guidelines"). The underwriting guidelines are described below.

      The Unaffiliated Seller's Guidelines. The Unaffiliated Seller's Guidelines
may  be  revised  based  on  opportunities  and  prevailing  conditions  in  the
nonconforming credit residential mortgage market, as well as the expected market
for any Certificates backed by such loans.

      Substantially all loans originated or purchased by the Unaffiliated Seller
are subject to such Guidelines.  The underwriting  process is intended to assess
the prospective borrower's  creditworthiness,  capacity to repay and collateral.
The fixed-rate and  adjustable-rate  loans are generally  fully amortized over a
fifteen or thirty year schedule. The properties securing the loans are primarily
single family, owner occupied residences.  Occasionally, loans are originated or
acquired on  condominiums,  townhouses  or a  pre-fabricated  manufactured  unit
affixed to a permanent foundation. No land loans are acquired.

      Under  the  Guidelines,  the  weighted  average  CLTV of the  Unaffiliated
Seller's  loans will not  exceed  100% at the time of  origination.  The CLTV is
defined as the ratio,  expressed as a  percentage,  of the sum of the  principal
balance of a Mortgage Loan as of the Cut-Off Date and the  principal  balance at
the time of origination or, if available, the current principal balance, of such
Mortgage  Loan of any mortgage loan which has a prior lien against the Mortgaged
Property (a "Senior  Mortgage  Loan"),  regardless of any lesser amount actually
outstanding (computed at the time of the origination of the Mortgage Loan or, if
available,  the current principal balance) to the appraised value of the related
Mortgaged  Property at the time of  origination  of the  Mortgage  Loan or, with
respect the Purchased  Loans, a more recent broker price opinion,  if available.
Complete  documentation  for any senior deeds of trust are reviewed and approved
by the  Unaffiliated  Seller's  underwriting  staff.  Negative  amortization  on
underlying loans will disqualify a borrower's loan application.

      Generally,  the borrower is required to have an acceptable  credit history
given the amount of equity available, the strength of the employment history and
income  stability.  Employment  and deed of trust  status are  verified for each
applicant by telephone and/or written inquiry,  examination of tax returns,  pay
check  stubs,  court  supported  documents  or  bank  statements.  Self-employed
applicants  provide tax returns for two years on their  businesses  and personal
and business financial statements.

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

      Certain laws protect loan  applicants by offering  them a timeframe  after
loan  documents  are signed,  termed the  rescission  period,  during  which the
applicant  has the right to cancel the 


                                      S-49
<PAGE>

loan.  The  rescission  period must have expired prior to funding a loan and may
not be waived by the applicant except as permitted by law.

      The  Unaffiliated  Seller's  Guidelines  require title insurance  coverage
issued by an approved  American Land Title  Association or California Land Title
Association  title  insurance  company  on each  loan  the  Unaffiliated  Seller
purchases.  The Unaffiliated  Seller, the related Originator and their assignees
are generally named as the insureds.  Title insurance policies indicate the lien
position of the mortgage loan and protect the insured  against loss if the title
or lien position is not as indicated.

      The  applicant  is  required  to  secure  hazard  insurance  in an  amount
sufficient to cover the new loan and any prior mortgage. The Unaffiliated Seller
or its  designee  is  required  to ensure  that its name and address is properly
added to the  "Mortgagee  Clause"  of the  insurance  policy.  In the  event the
Unaffiliated  Seller or the related  Originator's name is added to a "Loss Payee
Clause" and the policy does not provide for written  notice of policy changes of
cancellation, an endorsement adding such provision is required.

      Approved  Guidelines.  The Unaffiliated  Seller may acquire Mortgage Loans
underwritten  pursuant  to  underwriting  guidelines  that may  differ  from the
Unaffiliated Seller's Guidelines (such guidelines,  the "Approved  Guidelines").
Certain of the Mortgage Loans have been acquired in negotiated transactions, and
such negotiated  transactions are governed by agreements  ("Master Loan Transfer
Agreements")   relating  to  ongoing  acquisitions  of  Mortgage  Loans  by  the
Unaffiliated  Seller from Originators who will represent that the Mortgage Loans
have been originated in accordance with underwriting guidelines agreed to by the
Unaffiliated Seller; the Unaffiliated Seller will review or cause to be reviewed
all of the  Mortgage  Loans in any  delivery of Mortgage  Loans from the related
Originator for conformity with the Approved Guidelines.

      The underwriting standards utilized in negotiated  transactions and Master
Loan Transfer Agreements may vary from the Unaffiliated Seller's Guidelines. The
Approved  Guidelines are designed to provide an underwriter  with information to
evaluate  either the  security for the related  Mortgage  Loan,  which  security
consists primarily of the borrower's  repayment ability,  or the adequacy of the
Mortgaged Property as collateral,  or a combination of both. Moreover, there can
be no assurance that every  Mortgage Loan was originated in conformity  with the
applicable Approved Guidelines in all material respects,  or that the quality or
performance of Mortgage  Loans  underwritten  pursuant to varying  guidelines as
described above will be equivalent under all circumstances.

      Quality  Control.  The Unaffiliated  Seller  generally  reviews loan files
originated  or  purchased.  Loan  files  are  reviewed  prior  to  approval  for
completeness,   accuracy,   and  compliance  with  the   Unaffiliated   Seller's
underwriting criteria and applicable regulations.

      Qualifications of Originators.  Each Originator from which a Mortgage Loan
is acquired has been accepted by the  Unaffiliated  Seller for  participation in
the  Unaffiliated  Seller's  Program.  Originators  that enter into  Master Loan
Transfer Agreements and which meet the following  qualifications are hereinafter
referred to as  "Participating  Originators."  As of the date of approval,  each
Participating Originator is generally required to have a specified minimum level
of experience in originating mortgage loans.


                                      S-50
<PAGE>

      The  Unaffiliated  Seller  may  waive  or  modify  any  of  the  foregoing
requirements for Participating Originators. Among unaffiliated Originators, only
Participating  Originators  may enter into Master Loan Transfer  Agreements with
the Unaffiliated Seller. The Unaffiliated Seller will assign any representations
and warranties made by any unaffiliated  Originator with respect to the Mortgage
Loans originated by it and acquired by the Trust.

      All  affiliated  and  unaffiliated  Originators  are required to originate
mortgage  loans  in  accordance  with  the  applicable  underwriting  standards.
However,  with  respect  to any  Originator,  some of the  generally  applicable
underwriting  standards  described  herein  and  in  the  Unaffiliated  Seller's
Guidelines  may be  modified or waived with  respect to certain  Mortgage  Loans
originated by such Originators.

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

      The Unaffiliated  Seller will assign to the Trustee for the benefit of the
Owners of the  Certificates  all of its right,  title and  interest  in the Loan
Purchase Agreements insofar as any such agreement relates to the representations
and  warranties  made by an  Originator in respect of such Mortgage Loan and any
remedies  provided for breach of such  representations  and  warranties.  If the
Unaffiliated  Seller cannot cure a breach of any representation or warranty made
by it in respect of a Mortgage Loan that  materially  and adversely  affects the
interests of the Owners of the  Certificates in such Mortgage Loan within a time
period specified in the Pooling and Servicing Agreement, the Unaffiliated Seller
will  be  obligated  to  purchase  from  the  Trust  such  Mortgage  Loan at the
Repurchase Price.

Servicing

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


                                      S-51
<PAGE>

addition,  WCC's consolidated  servicing portfolio includes loans with a variety
of payment and other  characteristics  that may not  correspond  to those of the
Mortgage Loans.

                                USE OF PROCEEDS

      The Unaffiliated  Seller will sell the Mortgage Loans to the Depositor and
the Depositor  will sell the Mortgage Loans to the Trust  concurrently  with the
delivery  of the  Certificates.  Net  proceeds  from  the  sale  of the  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

      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 


                                      S-52
<PAGE>

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.

      As of the Cut-Off Date, 90.43% 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.

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

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

                 Class A-1 Certificates:        June 5, 2019
                 Class A-2 Certificates:        June 5, 2022
                 Class A-3 Certificates:        October 5, 2029
                 Class A-4 Certificates:        October 5, 2029
                 Class M-1 Certificates:        October 5, 2029
                 Class M-2 Certificates:        October 5, 2029
                 Class M-3 Certificates:        October 5, 2029

      The Final Scheduled  Distribution  Date for the Class A-1 Certificates and
the Class A-2  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 Servicer. 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 10% 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.

      The Final  Scheduled  Distribution  Date for the other  Classes of Offered
Certificates is October 5, 2029.


                                      S-53
<PAGE>

      Prepayments  on  mortgage  loans  are  commonly  measured  relative  to  a
prepayment  model or standard.  This  Prospectus  Supplement  uses one model for
prepayment assumptions (the "Prepayment Assumption").

      The model for the 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, 100% Prepayment  Assumption  assumes  prepayment rates equal to
27% CPR for the Fixed Rate Mortgage  Loans and 30% CPR for the  Adjustable  Rate
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  5th  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 October 1998 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 September,  1998 and include 30 days' interest thereon; (v)
the Offered  Certificates are purchased on September 29, 1998; (vi) the original
Certificate  Principal Balance and Pass-Through Rate of the Offered Certificates
are as described  herein;  the original  Certificate  Principal Balance and Pass
Through  Rate of the  Class B  Certificates  are as  described  in the  offering
document describing such Class B Certificates; (vii) one-month LIBOR is equal to
5.38672%  per annum and remains  constant  thereafter;  (viii) the index for the
Adjustable  Rate  Mortgage  Loans is  six-month  LIBOR,  which is  assumed to be
5.40630% per annum and remains  constant  thereafter  (ix) the  Trustee's Fee is
equal to 0.02% per  annum and (x) the Trust  Fund  consists  of  Mortgage  Loans
having the following characteristics:


                                      S-54
<PAGE>

                                                             Weighted
                                               Weighted      Average   
                                               Average      Remaining   Weighted
                                Weighted       Mortgage      Term to     Average
        Pool     Principal       Average      Rate Net of    Maturity  Seasoning
 Type  Number     Balance     Mortgage Rate  Servicing Fee   (months)   (months)
 ----  ------     -------     -------------  -------------   --------   --------

  ARM    1      8,471,112.95     7.8810%        7.4810%        355          5
  ARM    2      8,542,123.01     8.2660%        7.8660%        353          7
FIXED    3     67,510,036.58     9.8930%        9.4930%        333          5
FIXED    4     93,206,685.56     8.9960%        8.3450%        274         77

<TABLE>
<CAPTION>
                             Weighted                                          Rate and   
                  Weighted   Average    Weighted        Weighted      Next      Payment
                  Average      Net     Average Net  Average Interest  Rate       Reset                             
          Pool     Gross     Lifetime   Lifetime    Rate Adjustment   Reset    Frequency                              
  Type   Number    Margin      Cap       Floor            Cap        (months)  (months)     Index Code
  ----   ------    ------      ---       -----            ---        --------  --------     ----------
<S>        <C>     <C>       <C>         <C>             <C>            <C>        <C>      <C>       
  ARM      1       5.2050%   12.2160%    6.1420%         1.4670%        3          6        6-Mo LIBOR
  ARM      2       3.5160%   13.3250%    7.3660%         2.8810%        46         6        6-Mo LIBOR
</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  Certificates  also  will be  influenced  by the
overcollateralization  of the Certificates  because  collections  payable to the
Subordinate  Certificates  as principal are limited by the Pooling and Servicing
Agreement and are applied as principal  prepayments  to the Class A Certificates
then entitled to receive principal distributions until the outstanding aggregate
principal  balance of the  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:

                            Prepayment Assumptions*

<TABLE>
<CAPTION>

Base Case               Assumption I  Assumption II  Assumption III  Assumption IV  Assumption V
- ---------               ------------  -------------  --------------  -------------  ------------
<S>                         <C>            <C>            <C>            <C>            <C> 
CPR: 27% (Fixed)            100%           75%            90%            125%           150%
CPR: 30% (Adjustable)       100%           75%            90%            125%           150%
</TABLE>

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


                                      S-55
<PAGE>

                             Weighted Average Lives
                         and Earliest Retirement Dates

                                   Class A-1

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

      I..............................        1.00               02/05/2001
      II.............................        1.38               02/05/2002
      III............................        1.13               06/05/2001
      IV.............................        0.77               08/05/2000
      V..............................        0.61               03/05/2000

(1)   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 of the Mortgage
      Loans.

                                   Class A-2

                                          Weighted          
               Prepayment                Average Life           Earliest      
               Assumption                 (Years)(1)        Retirement Date(1)
               ----------                ------------       ------------------
                                                            
      I..............................        3.09               12/05/2002
      II.............................        4.60               12/05/2004
      III............................        3.59               08/05/2003
      IV.............................        2.29               08/05/2001
      V..............................        1.82               01/05/2001

(1)   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 of the Mortgage
      Loans.


                                      S-56
<PAGE>

                                   Class A-3

                                          Weighted          
               Prepayment                Average Life           Earliest      
               Assumption                 (Years)(1)        Retirement Date(1)
               ----------                ------------       ------------------
      I..............................        5.92               08/05/2005
      II.............................        8.33               02/05/2008
      III............................        6.74               06/05/2006
      IV.............................        4.31               02/05/2004
      V..............................        3.16               01/05/2003
                                                              

(1)   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 of the Mortgage
      Loans.

                                   Class A-4

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

      I..............................        2.29               08/05/2005
      II.............................        3.26               02/05/2008
      III............................        2.62               06/05/2006
      IV.............................        1.70               02/05/2004
      V..............................        1.30               01/05/2003

(1)   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 of the Mortgage
      Loans.

                                   Class M-1

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

      I..............................        5.15               08/05/2005
      II.............................        6.18               02/05/2008
      III............................        5.50               06/05/2006
      IV.............................        4.47               02/05/2004
      V..............................        3.92               01/05/2003


(1)   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 of the Mortgage
      Loans.


                                      S-57
<PAGE>

                                   Class M-2

                                          Weighted          
               Prepayment                Average Life           Earliest      
               Assumption                 (Years)(1)        Retirement Date(1)
               ----------                ------------       ------------------
      I..............................        5.15               08/05/2005
      II.............................        6.18               02/05/2008
      III............................        5.50               06/05/2006
      IV.............................        4.47               02/05/2004
      V..............................        3.92               01/05/2003

(1)   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 of the Mortgage
      Loans.

                                   Class M-3

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

      I..............................        5.15               08/05/2005
      II.............................        6.18               02/05/2008
      III............................        5.50               06/05/2006
      IV.............................        4.47               02/05/2004
      V..............................        3.92               01/05/2003

(1)   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 of the Mortgage
      Loans.

      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 5th day of the month following the month of accrual  (without
any additional  distributions of interest or earnings thereon in respect of such
delay).

                             ADDITIONAL INFORMATION

      A  current  report  on Form 8-K will be  available  to  purchasers  of the
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 


                                      S-58
<PAGE>

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
M-1 Certificates,  the Class M-2 Certificates,  the Class M-3 Certificates,  the
Class B Certificates  and the Class R  Certificates.  The  Certificates  will be
issued by Wilshire Mortgage Loan Trust 1998-3, 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  and the Class R  Certificates  are not being  offered
hereby. The Offered Certificates  together with the Class B 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 at the
direction of and for the benefit of the Servicer, in investments permitted under
the Pooling and Servicing Agreement ("Eligible Investments").

      The Business Day 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  


                                      S-59
<PAGE>

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 second  Business Day
following  the  25th  calendar  day  in  the  month  immediately  preceding  the
Distribution  Date.  "Remittance  Period" means the calendar month preceding the
month in which the related  Determination Date occurs, for example,  collections
on the Mortgage Loans in September  shall be  distributed in November.  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 pay  Compensating  Interest only to the extent
that there is a shortfall in the amount of Available  Funds necessary to pay the
Current  Interest  for the Offered  Certificates,  if the  Overcollateralization
Amount  is then  equal to or  greater  than the  Required  Overcollateralization
Amount, and the Servicer 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:

            (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;


                                      S-60
<PAGE>

            (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-4  Certificates,  the Class A-4 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-4 Certificates,  unless they are the only remaining Class A Certificates
      outstanding), the Fixed Rate Loan Group Principal Allocation, allocated in
      the following order of priority:

                  sequentially, to the Class A-1, Class A-2, Class A-3 and Class
            A-4, 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

      (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


                                      S-61
<PAGE>

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  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  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 and the Class B 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  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
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.


                                      S-62
<PAGE>

      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 the 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) $1,777,299.58.  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.

      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 


                                      S-63
<PAGE>

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 of 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-4  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 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 Fixed 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 5th day of the month immediately
preceding the month in which such  Distribution Date occurs (or the Closing Date
with respect to the October 1998 Distribution  Date) to the 4th 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 on the  aggregate  amount of
principal of the Class A-4  Certificates,  equal to the sum of (x) 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, on such  Distribution  Date 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  


                                      S-64
<PAGE>

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  Certificates  (other than the Class A-4  Certificates)  for 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-4 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-4
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
Certificates  immediately prior to such Distribution  Date, and (ii) the excess,
if any,  of (x)  the  Class  Certificate  Principal  Balance  of the  Class  A-4
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  Certificate  Principal  Balance  of the  Class  A-4
Certificates immediately prior to such Distribution Date.

      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.


                                      S-65
<PAGE>

      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
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 


                                      S-66
<PAGE>

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;

            (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
      ------------------                               ----------------
      October 1998-September 2001...................         1.20
      October 2001-September 2003...................         2.10
      October 2003-September 2004...................         2.55
      October 2004-September 2005...................         2.85
      October 2005-September 2006...................         3.15
      October 2006 and thereafter...................         3.30


                                      S-67
<PAGE>

      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-4 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.

      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              12.00%
                        Class M-1            7.50%
                        Class M-2            4.00%
                        Class M-3            1.00%
                        Class B              0.00%

      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 into account any Applied  Realized
Loss Amounts on such Distribution Date.


                                      S-68
<PAGE>

      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.

      Remittance  Period:  As to  any  Distribution  Date,  the  calendar  month
preceding the related Determination 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 1.00% 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 greater of (I)  $888,649.79  and (II) the
lesser of (A) 2.00% of the Pool Balance as of the end of the related  Remittance
Period and (B) 1.00% 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
October 2002 Distribution  Date, 100% of the aggregate  Principal Balance of the
Mortgage Loans that are more than 60 days  delinquent;  (ii) with respect to the
October 2002 Distribution  Date and the Distribution  Dates


                                      S-69
<PAGE>

prior to the October 2004  Distribution  Date,  75% of the  aggregate  Principal
Balance of the Mortgage Loans that are more than 60 days  delinquent;  and (iii)
with  respect to the October  2004  Distribution  Date and all the  Distribution
Dates thereafter,  50% 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 October
2001,  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 two times the sum
of (i) the Original Credit Support  Percentage for the Senior  Certificates  and
(ii) the initial Required OC Percentage (which is 1.00%).

      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
the  denominator  of which is the Pool Balance as of the last day of the related
Due Period exceeds (y) 40% 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
October  1998  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 


                                      S-70
<PAGE>

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
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.


                                      S-71
<PAGE>

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

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

      Beneficial Owners will not receive or be entitled to receive  certificates
representing  their  respective  interests in the 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


                                      S-72
<PAGE>

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
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 


                                      S-73
<PAGE>

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

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

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

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


                                      S-74
<PAGE>

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.

      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.


                                      S-75
<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.

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-76
<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
documents  relating to the Loans. The Trustee will agree, for the 


                                      S-77
<PAGE>

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.
Neither  of the  Depositor  nor 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
by the related  Mortgaged  Property or reduce the amount of, or slow (other than
as permitted by the 


                                      S-78
<PAGE>

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-Servicers pursuant to the Sub-Servicing Agreements 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-79
<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 9:00 a.m.  Pacific  time on the  Determination  Date,  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, 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 if the  Overcollateralization
Amount  is then  equal to or  greater  than the  Required  Overcollateralization
Amount, the aggregate amount of such Delinquency  Advances shall be payable only
to the extent that such Delinquency Advance is necessary to pay any shortfall in
the  Current  Interest  for the  Offered  Certificates  arising  because  of the
insufficiency  of Available  Funds;  and  provided  further,  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 


                                      S-80
<PAGE>

extent  the  Servicer  reasonably  believes  such  costs  and  expenses  will be
recovered  from the related  Mortgage  Loan and will  increase  Net  Liquidation
Proceeds on the related  Mortgage  Loan.  Each such  expenditure,  exclusive  of
overhead, will constitute a "Servicing Advance."

      If, with respect to any  Distribution  Date and as a result of Prepayments
in full received with respect to the Mortgage Loans held in the Trust during the
related  Remittance  Period,  the Servicer  will be required to deposit into the
Principal  and  Interest  Account,  out of its own  funds  without  any right of
reinbursement 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
pay  Compensating  Interest  only to the extent that there is a shortfall in the
amount of Available Funds necessary to pay the Current  Interest for the Offered
Certificates,  if the  Overcollateralization  Amount is then equal to or greater
than the Required Overcollateralization Amount, (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.

      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.


                                      S-81
<PAGE>

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

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


                                      S-82
<PAGE>

Potentially   Hazardous  Property.  In  the  event  the  Servicer  requires  any
professional  guidance  with  respect to CERCLA,  the  Servicer  may, at its own
expense,  obtain an opinion of counsel experienced in CERCLA matters,  and shall
be fully protected in relying on any such opinion of counsel.

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

      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 20% 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  


                                      S-83
<PAGE>

      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

            (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 


                                      S-84
<PAGE>

Owners upon the later to occur of (a) the final payment or other liquidation (or
any advance  made with  respect  thereto) of the last  Mortgage  Loan or (b) the
disposition  of all property  acquired in respect of any Mortgage Loan remaining
in the Trust Estate or (ii) any time when a Qualified Liquidation (as defined in
the Pooling and Servicing Agreement) of the Trust Estate is effected.

Optional Termination

      As  Provided  in the  Pooling  and  Servicing  Agreement.  The Pooling and
Servicing Agreement provides that the Servicer, or an affiliate of the Servicer,
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
balance  of the  Mortgage  Loans  has  declined  to 10% 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 will 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.  If the  Servicer or an  affiliate of the
Servicer has not  exercised  its optional  termination  right or the Trustee has
received no  satisfactory  bids as a result of such  Auction  Sale by the fourth
Distribution  Date  following  the  Optional   Termination  Date,  the  Class  A
Certificates shall bear interest at the applicable  increased  Pass-Through Rate
(such  date,  the  "Termination  Step Up  Date"  ).  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.

      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  balance 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  


                                      S-85
<PAGE>

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
(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 balance 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  balance 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 


                                      S-86
<PAGE>

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.

                    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 one or more elections to be made to treat the Trust
as one or more REMICs 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 27% CPR for the Offered  Certificates (other than the
Variable Rate Certificates) and 30% 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 


                                      S-87
<PAGE>

penalties  and  liabilities  under ERISA and  Section  4975 of the Code for such
persons, unless a statutory or administrative exemption is available.

      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 Aaa by Moody's and
AAA by Fitch and that the Class M-1  Certificates  receive  ratings  of Aa2 from
Moody's and AA from Fitch, the Class M-2 Certificates receive ratings of A2 from
Moody's and A from Fitch and the Class M-3 Certificates  receive ratings of Baa2
from Moody's and BBB from Fitch.

      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
Moody's Investors  Service,  Inc. at 99 Church Street, New York, New York, 10007
and Fitch IBCA, Inc. at One State Street Plaza,  31st Floor,  New York, New York
10004. Such ratings will be the views only of such rating agencies.  There is no
assurance  that any such  ratings  will  continue for any period of time or that
such ratings will not be revised or  withdrawn.  Any such revision or withdrawal
of such  ratings may have an adverse  effect on the market  price of the Offered
Certificates.


                                      S-88
<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 September
25, 1998,  the  Depositor  has agreed to cause the Trust to sell and  Prudential
Securities  Incorporated  and First Union Capital  Markets,  a division of Wheat
First Securities Corp. ("First Union",  and together with Prudential  Securities
Incorporated,   the   "Underwriters")   have  agreed  to  purchase  the  Offered
Certificates.

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

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

      Proceeds to the Depositor from the sale of the Offered  Certificates  will
be approximately $175,501,000 before deducting expenses payable by the Depositor
estimated to be $350,000 in the aggregate,  and before adding accrued  interest.
In  connection  with the  purchase  and sale of the  Offered  Certificates,  the
Underwriters may be deemed to have received  compensation  from the Depositor in
the form of underwriting discounts.

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

      In  connection  with  the  offering  of  the  Offered  Certificates,   the
Underwriters  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
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 


                                      S-89
<PAGE>

transactions  described in this  paragraph is required,  and, if they are taken,
may be discontinued at any time without notice.

      Prudential Securities Incorporated is an affiliate of the Depositor.

      Each of the Underwriters (i) has in the past and may in the future provide
underwriting,  financial  advisory  or  other  services  to  Wilshire  Financial
Services Group Inc., an affiliate of the Unaffiliated  Seller,  the Servicer and
Wilshire  Credit  Corporation and (ii) does provide  warehouse  financing to the
Unaffiliated Seller and its affiliates.

      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 Proskauer Rose LLP, New York, New York and for the Depositor and the
Underwriters by Dewey Ballantine LLP, New York, New York.


                                      S-90
<PAGE>

             INDEX OF SIGNIFICANT PROSPECTUS SUPPLEMENT DEFINITIONS

Seller's Program,...................................................... 8, 9, 23
Adjustable Rate Group Available                                   
     Funds Cap Rate, ..........................................................4
Adjustable Rate Group Certificates, ...  ...... ........... ...................2
Adjustable Rate Mortgage Loans, ...............................................9
Administrative Rate, .........................................................15
Advances........................................................................
Appraised Values,........................................................ 36, 47
Approved Guidelines, .........................................................52
Auction Sale, ................................................................18
Beneficial Owners,........................................................... 16
Benefit Plan,................................................................ 91
Book-Entry Certificates, .....................................................74
Cede, ........................................................................17
CEDEL,....................................................................... 17
CEDEL Participants, ..........................................................76
CERCLA,...................................................................... 85
Certificate Account, .........................................................62
Certificates, .................................................................2
Citibank, ....................................................................17
Civil Relief Act, .............................................................7
Civil Relief Act Interest Shortfall, .........................................27
Class A-1 Available Funds Pass-Through Rate, ..................................4
Class A-1 Certificates, .......................................................2
Class A-2 Certificates, 2.......................................................
Class A-2 Supplemental Interest Amount, .......................................4
Class A-3 Certificates, .......................................................2
Class A-4 Certificates, .......................................................2
Class A-4 Formula Pass-Through Rate, ..........................................3
Class A-4 Pass-Through Rate, ..................................................3
Class B Certificates, .........................................................2
Class R Certificates, .........................................................2
Closing Date, .................................................................6
CLTV, .........................................................................8
Compensating Interest, ...............................................26, 63, 84
Constant Prepayment Rate, ....................................................56
Cooperative, .................................................................77
CPR, .........................................................................56
Cut-Off Date, .................................................................6
Defective Loan, ..............................................................81
Definitive Certificate, ......................................................74
Delinquency Advance, .....................................................15, 83
Depositor, ....................................................................5
Distribution Date, ...........................................................10
DTC, .........................................................................17
Due Dates, ...................................................................63
Eligible Investments, ........................................................62
ERISA, .......................................................................91
ERISA Considerations, ........................................................19
Euroclear, ...................................................................17
Euroclear Operator,.......................................................... 77
Euroclear Participants,...................................................... 76
European Depositaries, ...................................................17, 74
FHLMC, .......................................................................24
Final Determination, .........................................................88
Financial Intermediary, ......................................................75
Fixed Rate Group Certificates,................................................ 2
Fixed Rate Mortgage Loans, .................................................8, 9
HEP, .........................................................................56
Home Equity Prepayment, ......................................................56
Independent Originator, .......................................................5
Liquidation Proceeds, ........................................................25
Loan Purchase Agreement, .....................................................81
Lockbox Account, .............................................................83
Master Loan Transfer Agreements, .............................................52
Monthly Remittance Amount, ...................................................62
Moody's, .....................................................................20
Mortgage Loans, ............................................................2, 6
Mortgage Rate, .............................................................8, 9
Mortgaged Properties, ......................................................2, 7
Mortgages, .................................................................2, 7
Notes, ...................................................................29, 38
Optional Termination, .........................................................4
Optional Termination Date, ...................................................18
Original Aggregate Principal Balance, .....................................6, 28
Overcollateralization Reduction Amount, ......................................13
Overcollateralization Reduction Amounts,   ...... ........... ................67
Participants, ................................................................74
Payment Delay Feature of the Certificates, ...................................54
Plan assets, .................................................................92
Pooling and Servicing Agreement,.............................................. 2
Potentially Hazardous Property, ..............................................85
Prepayment Assumption, .......................................................56
Principal and Interest Account, ..............................................16
Purchase Option Period, ......................................................89
Purchased Pool,............................................................... 5
Record Date, .................................................................10
REMIC, .......................................................................19
Remittance Date, .............................................................62
Repurchase Price, ............................................................81
Riegle Act, ..................................................................27
Schedule of Mortgage Loans, ..................................................80
Securities Act,............................................................... i
Senior Mortgage Loan, ........................................................51
Servicer, .................................................................5, 50
Servicer Event of Default, ...................................................16
Servicing Fee, ...............................................................17
Servicing Report, ............................................................83


                                      S-91
<PAGE>

Servicing Standards, .........................................................81
SMMEA, ...................................................................19, 93
Subordinate Certificates,..................................................... 2
Sub-Servicers,................................................................ 5
Sub-Servicing Agreement,...................................................... 5
Substitution Amounts, ........................................................63
Termination Notice, ..........................................................89
Termination Step Up Date,.................................................18, 88
Terms and Conditions,........................................................ 77
Trust,........................................................................ 2
Trust Fund, ...............................................................2, 80
Trustee, ......................................................................5
Unaffiliated Seller, ..........................................................5
Underwriters, ................................................................93
WCC, ..........................................................................5
WCC's Guidelines, ............................................................51


                                      S-92
<PAGE>

                                    ANNEX A

<PAGE>

                                    ANNEX I

         GLOBAL CLEARANCE, SETTLEMENT AND TAX DOCUMENTATION PROCEDURES

      Except in certain limited  circumstances,  the globally  offered  Wilshire
Mortgage  Loan Trust 1998-3  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 


                                      A-2

<PAGE>

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

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

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

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

      (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,  (iii) an
estate that is subject to U.S.  federal  income tax  regardless of the source of
its income or (iv) a trust  other  than a "foreign  trust" as defined in Section


                                      A-4

<PAGE>

7701(a)(3) of the Internal Revenue Code of 1986, as amended.  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  as well as 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 the Global Securities.


                                      A-5

<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 4, 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 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  

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


                                       5
<PAGE>

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

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

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

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

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

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


                                       6
<PAGE>

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

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

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

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

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

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

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


                                       7
<PAGE>

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

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

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

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

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


                                       8
<PAGE>

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

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


                                       9
<PAGE>

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

                                    holders of Senior  Certificates  of a Series
                                    by the  subordination  of certain  rights of
                                    holders of Subordinated Certificates of such
                                    Series  to   distributions  on  the  related
                                    Mortgage  Loans or Contracts may be effected
                                    by a method other than that described above,
                                    such as,  in the event  that the  applicable
                                    Trust Fund (or one or more segregated  pools
                                    of assets therein) elects to be treated as a
                                    REMIC, the  reallocation  from time to time,
                                    on the  basis  of  distributions  previously
                                    received,   of  the  respective   percentage
                                    interests of the Senior Certificates and the
                                    Subordinated  Certificates  in  the  related
                                    Trust   Fund.   See   "Description   of  the
                                    Certificates--Distributions   to  Percentage
                                    Certificateholders--Shifting        Interest
                                    Certificates."

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

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

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

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

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


                                       10
<PAGE>

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

                                    represent  interests  in, or be secured  by,
                                    qualifying mortgage loans, such Certificates
                                    will  not   constitute   "mortgage   related
                                    securities"  under SMMEA. No  representation
                                    is    made    as    to    the    appropriate
                                    characterization  of any Certificates  under
                                    any    laws     relating    to    investment
                                    restrictions,  as to which investors  should
                                    consult  their  legal  advisors.  See "Legal
                                    Investment".

ERISA Limitations ..............    A fiduciary  of any  employee  benefit  plan
                                    subject  to  the  fiduciary   responsibility
                                    provisions of the Employee Retirement Income
                                    Security Act of 1974, as amended  ("ERISA"),
                                    including the prohibited  transaction  rules
                                    thereunder,   and   to   the   corresponding
                                    provisions  of the Internal  Revenue Code of
                                    1986,  as  amended  (the   "Code"),   should
                                    carefully review with its own legal advisors
                                    whether   the   purchase   or   holding   of
                                    Certificates    could   give   rise   to   a
                                    transaction    prohibited    or    otherwise
                                    impermissible  under ERISA or the Code.  See
                                    "ERISA Considerations."

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

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

Rating .........................    At the date of  issuance  of each  Series of
                                    Certificates,   the   Certificates   offered
                                    pursuant   to   the    related    Prospectus
                                    Supplement  will be rated in one of the four
                                    highest  rating  categories  by at least one
                                    statistical  rating  organization  that  has
                                    been requested by the Depositor to rate such
                                    Certificates  (a  "Rating   Agency").   Such
                                    ratings will address, in the opinion of such
                                    Rating  Agency,   the  likelihood  that  the
                                    related  Trust  Fund  will  be  able to make
                                    timely  payment  of all  amounts  due on the
                                    related Series of Certificates in accordance
                                    with the terms  thereof.  Such  ratings will
                                    neither  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  


                                       12
<PAGE>

Prospectus  Supplement  relating  to  a  series  of  Certificates.  See  "Credit
Support--Subordination" and "Other Credit Enhancement."

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 


                                       13
<PAGE>

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.

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

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

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

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

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


                                       14
<PAGE>

      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."

      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.


                                       15
<PAGE>

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

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

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


                                       17
<PAGE>

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.

      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 


                                       18
<PAGE>

Mortgage Rate rises) or an increase (if the Mortgage Rate  declines) in the rate
of amortization of the Mortgage Loan. Moreover,  such payment adjustments on the
Mortgage  Loans may be subject  to  certain  limitations,  as  specified  in the
Prospectus  Supplement,  which may also affect the rate of  amortization  on the
Mortgage Loan. As a result of such provisions, or in accordance with the payment
schedules of certain GPM Loans and other Mortgage Loans,  the amount of interest
accrued in any month may equal or exceed the  scheduled  monthly  payment on the
Mortgage Loan. In any such month,  no principal would be payable on the 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 


                                       19
<PAGE>

credit" ("Home Equity  Lines").  Home Equity Lines are generally  evidenced by a
loan  agreement  ("Loan  Agreement")  rather  than a  note.  Home  Equity  Lines
generally  may be drawn down from time to time by the  borrower  writing a check
against the account,  or  acknowledging  the advance in a supplement to the Loan
Agreement  (the  amount of such drawn down,  an  "Additional  Balance").  A Home
Equity Line will  establish a maximum  credit  limit with respect to the related
borrower,  and will permit the borrower to draw down  Additional  Balances,  and
repay the aggregate balance outstanding in each case from time to time in such a
manner so that the  aggregate  balance  outstanding  does not exceed the maximum
credit limit.  A Home Equity Line will be secured by either a senior or a junior
lien Mortgage, and will bear interest at either a fixed or an adjustable rate.

      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 


                                       20
<PAGE>

loans which provide for monthly  payments based on a 10-to 30-year  amortization
schedule,  and which provide for scheduled annual payment increases for a number
of years and level payments thereafter. The full amount of the scheduled payment
increases during the early years is applied to reduce the outstanding  principal
balance of such loans.

      If so specified in the applicable Prospectus  Supplement,  a Mortgage Pool
may include  graduated  payment  mortgage  loans  ("GPM  Mortgage  Loans").  GPM
Mortgage  Loans  provide for  payments of monthly  installments  which  increase
annually  in each of a  specified  number of  initial  years  and level  monthly
payments  thereafter.  Payments  during the early years are  required in amounts
lower than the amounts  which would be payable on a level debt service basis due
to the deferral of a portion of the interest  accrued on the mortgage loan. Such
deferred  interest is added to the principal balance of the mortgage loan and is
paid,  together with  interest  thereon,  in the later years of the  obligation.
Because the monthly  payments during the early years of such a GPM Mortgage Loan
are not  sufficient to pay the full interest  accruing on the GPM Mortgage Loan,
the interest  payments on such GPM Mortgage  Loan may not be  sufficient  in its
early years to meet its proportionate share of the 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 


                                       21
<PAGE>

permanent  chassis designed to be used as a dwelling with or without a permanent
foundation when connected to the required utilities,  and includes the plumbing,
heating, air-conditioning, and electrical systems contained therein; except that
such term shall include any structure which meets all the requirements of [this]
paragraph   except  the  size   requirements  and  with  respect  to  which  the
manufacturer  voluntarily  files a  certification  required by the  Secretary of
Housing and Urban Development and complies with the standards  established under
[this] chapter."

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

      Manufactured  Homes,  unlike  site-built  homes,  generally  depreciate in
value. Consequently, at any time after origination it is possible, especially in
the case of Contracts with high  Loan-to-Value  Ratios at origination,  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."


                                       22
<PAGE>

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

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

Fixed Retained Yield

      Fixed Retained Yield with respect to any Mortgage Loan or Contract is that
portion,  if any,  of  interest at the  Mortgage  Rate or Contract  Rate that is
retained by the Depositor or other owner thereof and not included in the related
Trust Fund. The Prospectus  Supplement for a Series will specify whether a Fixed
Retained Yield has been retained with respect to the Mortgage Loans or Contracts
of such Series,  and, if so, the owner thereof.  If so, the Fixed Retained Yield
will be established  on a loan-by-loan  basis with respect to the Mortgage Loans
or  Contracts  and  will be  specified  in the  schedule  of  Mortgage  Loans or
Contracts  attached  as an  exhibit  to the  applicable  Pooling  and  Servicing
Agreement. The Servicer, with respect to Mortgage Loans or Contracts, may deduct
the Fixed  Retained Yield from payments as received and prior to deposit of such
payments in the  Certificate  Account for such Series or may (unless an election
has been made to treat the Trust Fund (or one or more 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.


                                       23
<PAGE>

      The Standard Hazard Insurance  Policies covering the Mortgaged  Properties
generally will cover physical damage to, or destruction of, the  improvements on
the Mortgaged Property caused by fire, lightning,  explosion,  smoke, windstorm,
hail, riot, strike and civil commotion, subject to the conditions and exclusions
particularized  in each policy.  Because the Standard Hazard Insurance  Policies
relating to such Mortgage Loans will be underwritten  by different  insurers and
will cover Mortgaged  Properties  located in various states,  such policies will
not contain identical terms and conditions.  The most significant terms thereof,
however,  generally  will be  determined  by  state  law and  generally  will be
similar.  Most  such  policies  typically  will not cover  any  physical  damage
resulting from the following: war, revolution,  governmental actions, floods and
other water-related  causes, earth movement (including  earthquakes,  landslides
and mudflows),  nuclear reaction,  wet or dry rot, vermin,  rodents,  insects or
domestic  animals,  hazardous  wastes or  hazardous  substances,  theft and,  in
certain cases,  vandalism.  The foregoing  list is merely  indicative of certain
kinds of uninsured risks and is not intended to be all-inclusive.

      The  Standard  Hazard  Insurance  Policies  covering  the  Contracts  will
provide,  at a minimum,  the same  coverage as a standard form fire and extended
coverage  insurance  policy that is customary  for  manufactured  housing in the
state in which the Manufactured Home is located.

      The Servicer may maintain a blanket policy insuring  against hazard losses
on all of the Mortgaged  Properties or Manufactured Homes in lieu of maintaining
the required Standard Hazard Insurance Policies. The Servicer will be liable for
the amount of any  deductible  under a blanket  policy if such amount would have
been  covered  by a  required  Standard  Hazard  Insurance  Policy,  had it been
maintained.

      In general,  if a Mortgaged Property or Manufactured Home is located in an
area  identified  in the Federal  Register by the Federal  Emergency  Management
Agency as having  special flood hazards (and such flood  insurance has been made
available)  the Pooling and  Servicing  Agreement  will  require the Servicer to
cause to be maintained a flood insurance  policy meeting the requirements of the
current  guidelines  of the Federal  Insurance  Administration  with a generally
acceptable  insurance carrier.  Generally,  the Pooling and Servicing  Agreement
will require that such flood  insurance be in an amount not less than the lesser
of (i) the amount required to compensate 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


                                       24
<PAGE>

Mortgaged  Property  restored to at least its condition at the effective date of
the primary mortgage  insurance  policy  (ordinary wear and tear excepted);  and
(iii) if the insurer pays the entire amount of the loss or damage, tender to the
insurer  good and  merchantable  title to,  and  possession  of,  the  Mortgaged
Property.

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

Acquisition of the Mortgage Loans and Contracts From Unaffiliated Sellers

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

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);


                                       25
<PAGE>

provided that, in instances where recorded  documents cannot be delivered due to
delays in connection with recording,  copies thereof, certified by the Depositor
to be true and complete  copies of such  documents,  sent for recording,  may be
delivered and the original  recorded  documents will be delivered  promptly upon
receipt. As to each Mortgage Loan for which there is primary mortgage insurance,
the certificate of primary mortgage  insurance will be delivered to the Trustee.
The  assignment  of each Mortgage  will be recorded  promptly  after the initial
issuance of Certificates for the related Trust Fund,  except in states where, in
the opinion of counsel acceptable to the Trustee, such recording is not required
to protect the Trustee's  interest in the Mortgage Loan against the claim of any
subsequent  transferee  or any  successor to or creditor of the  Depositor,  any
affiliate of the Depositor or the originator of such Mortgage Loan.

      With  respect to any  Mortgage  Loans  which are  Cooperative  Loans,  the
Depositor  will  cause  to be  delivered  to the  Trustee  (or  to a  designated
custodian) the related original  Cooperative Note, the security  agreement,  the
proprietary lease or occupancy agreement, the recognition agreement, an executed
financing  agreement and the relevant stock  certificate and related blank stock
powers.  The  Depositor  will  cause to be filed in the  appropriate  office  an
assignment  and  a  refinancing  statement  evidencing  the  Trustee's  security
interest in each Cooperative Loan.

      With respect to each Contract,  there will be delivered to the Trustee (or
to a designated  Custodian)  the original  Contract and copies of documents  and
instruments  related to each Contract and the security  interest in the property
securing each Contract. In order to give notice of the right, title and interest
of  Certificateholders  to the  Contracts,  the  Depositor  will  cause  a UCC-1
financing  statement to be executed by the Depositor or the Unaffiliated  Seller
identifying  the Trustee as the secured party and  identifying  all Contracts as
collateral. Unless otherwise specified in the related Prospectus Supplement, the
Contracts will not be stamped or otherwise marked to reflect their assignment to
the Trust. Therefore,  if, through negligence,  fraud or otherwise, a subsequent
purchaser were able to take physical  possession of the Contracts without notice
of such assignment, the interest of Certificateholders in the Contracts could be
defeated. See "Certain Legal Aspects of the Mortgage Loans and Contracts."

      The  Trustee (or the  custodian  hereinafter  referred  to) will hold such
documents  relating to Mortgage  Loans or  Contracts in trust for the benefit of
Certificateholders  of the related Series and will review such documents  within
45 days of the date of the applicable  Pooling and Servicing  Agreement.  Unless
otherwise provided in the applicable Prospectus  Supplement,  if any document is
not  delivered or is found to be  defective  in any material  respect or has not
been recorded as required by the applicable Loan Sale Agreement, the Trustee (or
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  


                                       26
<PAGE>

sole remedy available to the  Certificateholders or the Trustee for omission of,
or a material defect in, a constituent document.

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

Representations and Warranties

      Each  Unaffiliated  Seller,  pursuant to the related Loan Sale  Agreement,
will have made  representations  and warranties in respect of the Mortgage Loans
sold by such  Unaffiliated  Seller.  Unless  otherwise  specified in the related
Prospectus  Supplement,  each  Unaffiliated  Seller of Mortgage  Loans will have
represented,   among  other  things,   substantially  to  the  effect  that  (i)
immediately  prior  to the  sale  and  transfer  of  such  Mortgage  Loans,  the
Unaffiliated  Seller had good  title to,  and was the sole  owner of,  each such
Mortgage Loan and there had been no other assignment or pledge thereof,  (ii) as
of the date of such  transfer,  such  Mortgage  Loans are subject to no offsets,
defenses  or  counterclaims,  (iii) each  Mortgage  Loan at the tune it was made
complied in all  material  respects  with  applicable  state and  federal  laws,
including,  usury, equal credit opportunity and disclosure laws, (iv) a lender's
policy of title  insurance  was  issued on the date of the  origination  of each
Mortgage  Loan and each  such  policy  is valid and  remains  in full  force and
effect,  (v) as of the date of such transfer,  each related  Mortgage is a valid
lien on the related Mortgaged  Property (subject only to (a) the lien of current
real property taxes and assessments, (b) covenants, conditions and restrictions,
rights of way,  easements  and other  matters of public record as of the date of
the recording of such Mortgage,  such exceptions  appearing of record and either
being  acceptable to mortgage  lending  institutions  generally or  specifically
reflected  in the  lender's  policy  of title  insurance  issued  on the date of
origination  and either (A)  specifically  referred to in the appraisal  made in
connection with the origination of the related Mortgage Loan or (B) which do not
adversely  affect the appraised value of the Mortgaged  Property as set forth in
such appraisal,  (c) other matters to which like properties are commonly subject
which do not materially  interfere with the benefits of the security intended to
be provided by the  Mortgage  and (d) in the case of second or more junior loans
any senior  loans of record as of the date of  recording of the Equity Loan) and
such property is free of material  damage and is in good repair,  (vi) as of the
date of such transfer, no Mortgage Loan is 30 days or more delinquent in payment
and  there  are no  delinquent  tax or  assessment  liens  against  the  related
Mortgaged  Property that would permit taxing  authority to initiate  foreclosure
proceedings,  and (vii) with respect to each  Mortgage  Loan,  if the  Mortgaged
Property is located in an area  identified by the Federal  Emergency  Management
Agency as having special flood hazards and subject in certain  circumstances  to
the  availability of flood insurance under the federal flood insurance  program,
such Mortgaged  Property is covered by flood insurance  meeting the requirements
of the applicable Pooling and Servicing Agreement.

      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  


                                       27
<PAGE>

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

      The Depositor will, unless otherwise provided in the applicable Prospectus
Supplement,  assign all of its rights (except certain rights to indemnification)
with respect to such representations and warranties pursuant to any related Loan
Sale Agreement to the Trustee for the benefit of the  Certificateholders  of the
related Series. The Servicer, or the Trustee if the Servicer is the Unaffiliated
Seller,  will promptly notify the relevant  Unaffiliated Seller of any breach of
any  representation  or  warranty  made by it in respect  of a Mortgage  Loan or
Contract  which   materially   and  adversely   affects  the  interests  of  the
Certificateholders in such Mortgage Loan or Contract. Unless otherwise specified
in the related Prospectus  Supplement,  if such Unaffiliated  Seller cannot cure
such breach within 60 days after notice from the Servicer or the Trustee, as the
case may be,  then such  Unaffiliated  Seller  will be  obligated  either (i) to
repurchase  such Mortgage Loan or Contract from the Trust Fund at the applicable
Purchase  Price or (ii)  subject  to the  Trustee's  approval  and to the extent
permitted  by the  Pooling  and  Servicing  Agreement,  to  substitute  for such
Mortgage  Loan or  Contract  (a "Deleted  Loan") one or more  Mortgage  Loans or
Contracts,  as the case may be (each, a "Substitute Loan"), but only if (i) with
respect to a Trust Fund (or one or more segregated  pools of assets therein) for
which a REMIC election is to be made,  such  substitution is effected within two
years of the date of initial  issuance of the  Certificates or (ii) with respect
to a Trust Fund for which no REMIC election is to be made, such  substitution is
effected  within 120 days of the date of initial  issuance of the  Certificates.
Except  as  otherwise  provided  in  the  related  Prospectus  Supplement,   any
Substitute  Loan will,  on the date of  substitution,  (i) have a  Loan-to-Value
Ratio no greater  than that of the Deleted  Loan,  (ii) have a Mortgage  Rate or
Contract  Rate not less than (and not more than 1%  greater  than) the  Mortgage
Rate or Contract Rate of the Deleted Loan, (iii) have a Net Mortgage Rate or Net
Contract Rate not less than (and not more than 1% greater than) the Net Mortgage
Rate or Net Contract  Rate of the Deleted  Loan,  (iv) have a remaining  term to
maturity  not  greater  than (and not more than one year less  than) that of the
Deleted Loan and (v) comply with all of the  representations  and warranties set
forth in the related  Loan Sale  Agreement  as of the date of  substitution.  If
substitution  is to be made for a Deleted Loan with an adjustable  Mortgage Rate
or Contract Rate, the Substitute  Loan will also bear interest based on the same
index,  margin,  frequency  and month of  adjustment as the Deleted Loan. In the
event that one Substitute Loan is substituted for more than one Deleted Loan, or
more than one Substitute Loan is substituted for one or more Deleted Loans, then
the amount  described in clause (i) will be determined on the basis of aggregate
principal  balances  (provided  that in all  events  the tests for a  "qualified
mortgage"  as  described  in the 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 


                                       28
<PAGE>

were it the  owner  of  such  Mortgage  Loan or  Contract.  This  repurchase  or
substitution  obligation will constitute the sole remedy available to holders of
Certificates  or the Trustee for a breach of  representation  by an Unaffiliated
Seller.

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

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

                        DESCRIPTION OF THE CERTIFICATES

General

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


                                       29
<PAGE>

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

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

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

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

      Unless otherwise  specified in the applicable  Prospectus  Supplement with
respect to a Series of Certificates,  each Certificate offered hereby and by the
applicable  Prospectus Supplement will be issued in fully registered form (each,
a "Definitive  Certificate") and will be issued in the authorized  denominations
as specified in the applicable  Prospectus  Supplement.  The  Certificates  of a
Series offered hereby and by means of the applicable  Prospectus Supplement will
be  transferable  and  exchangeable  at the office or agency  maintained  by the
Trustee  or such  other  entity  for  such  purpose  set  forth  in the  related
Prospectus  Supplement.  No  service  charge  will be made for any  transfer  or
exchange  of  Certificates,  but the  Trustee or such other  entity may  require
payment of a sum  sufficient  to cover any tax or other  governmental  charge in
connection with such transfer or exchange. In the event that an election is made
to treat the Trust Fund (or one or more segregated pools of assets therein) as a
REMIC,  no legal or  beneficial  interest in all or any portion of the "Residual
Certificates"  thereof may be transferred  without 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 


                                       30
<PAGE>

Prospectus Supplement,  the Certificates of specified Classes or Subclasses of a
Series  may be  issued  in the  form  of  book  entries  on the  records  of The
Depository Trust Company ("DTC") and participating members thereof.

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

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

Percentage Certificates

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

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

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


                                       31
<PAGE>

Certificates  and the  denominator of which is the aggregate  original  notional
amount of all the Stripped Certificates of its Class.

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

Multi-Class Certificates

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

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

Forward Commitments; Pre-Funding

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

      If a Forward  Purchase  Agreement is to be utilized,  and unless otherwise
specified  in the related  Prospectus  Supplement,  the related  Trustee will be
required to deposit in a segregated  account (each, a "Pre-Funding  Account") up
to 100% of the net proceeds  received by the Trustee in connection with the sale
of one or more classes of  Certificates  of the related  Series;  the additional
Mortgage  Loans will be  transferred  to the related  Trust Fund in exchange for
money  released to the  Depositor  from the related  Pre-Funding  Account.  Each
Forward Purchase  Agreement will set a specified  period (the "Funding  Period")
during  which any such  transfers  must  occur;  for a Trust Fund  which  elects
federal  income  treatment as REMIC or as a grantor trust,  the related  Funding
Period  will be  limited  to  three  months  from the date  such  Trust  Fund is
established;  for a Trust Fund which is  treated as a mere  security  device for
federal income tax purposes,  the related Funding Period will be limited to nine
months  from the date such  Trust  Fund is  established.  The  Forward  Purchase
Agreement or the related  Pooling and Servicing  Agreement will require that, if
all moneys originally  deposited to such Pre-Funding  Account are not so used by
the end of the 


                                       32
<PAGE>

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

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

Distributions to Percentage Certificateholders

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

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

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

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

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


                                       33
<PAGE>

            (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;


                                       34
<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  


                                       35
<PAGE>

            Agreement"),  and of each Mortgage  Loan or Contract  which became a
            Liquidated Mortgage Loan or Liquidated Contract, in each case during
            the  month  preceding  the  month in which  such  Distribution  Date
            occurs,  determined  as of the  date  each  such  Mortgage  Loan  or
            Contract was purchased, or as of the date each such Mortgage Loan or
            Contract became a Liquidated  Mortgage Loan or Liquidated  Contract,
            as the case may be; and

                  (d) Gain From Acquired Property; and

            (ii) interest at the Pass-Through Rate for the Class of Subordinated
      Certificates  from the second preceding Due Date (or from the Cut-Off Date
      in the case of the first  Distribution  Date) to the Due Date  immediately
      preceding  such  Distribution  Date on the  Subordinated  Class  Principal
      Portion  of the  Scheduled  Principal  Balance  of the  Mortgage  Loans or
      Contracts as of the second  preceding  Due Date (or as of the Cut-Off Date
      in the case of the first Distribution Date),  whether or not such interest
      was actually  received  with respect to the Mortgage  Loans or  Contracts;
      provided that Prepayment Interest Shortfall is included only to the extent
      that funds for such purposes are available out of Servicing  Compensation;
      less

            (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


                                       36
<PAGE>

Senior Class Shortfall will cease to be payable from available sources of credit
enhancement,  except that the portion of such Senior  Class  Shortfall  which is
attributable  to the account of interest on any previous  Senior Class Carryover
Shortfall  (the  "Senior  Class  Shortfall  Accruals")  shall  continue  to bear
interest at the Pass-Through Rate for the Senior  Certificates,  and the holders
of Senior  Certificates  shall continue to have a preferential  right to be paid
such amount from  distributions  otherwise  available  for  distribution  to any
holders of  Subordinated  Certificates,  until such amount  (including  interest
thereon at the Pass-Through  Rate for the Senior  Certificates) is paid in full.
See "Credit Support--Subordination."

      So long as the  Subordinated  Amount is greater than zero,  the holders of
Subordinated  Certificates  will be entitled to receive on any Distribution Date
an amount equal to the excess of (a) the sum of (i) the Pool Distribution Amount
and  (ii)  all  amounts  released  from  the  Subordination   Reserve  Fund  for
distribution  to the holders of Subordinated  Certificates on such  Distribution
Date  over (b) the sum of (i) the  Basic  Senior  Class  Distribution,  (ii) any
amounts  required  to be  distributed  to the  holders  of  Senior  Certificates
pursuant  to the  subordination  of the rights of the  holders  of  Subordinated
Certificates  and (iii)  amounts  required to be deposited in the  Subordination
Reserve Fund. See "Credit Support." At the time the Subordinated Amount, if any,
is reduced to zero,  Subordinated  Certificateholders  will be  entitled  to the
Subordinated Class Pro Rata Share on each Distribution Date; provided,  however,
that such amount to be distributed to the holders of  Subordinated  Certificates
shall be  decreased to give effect to the  preferential  right of the holders of
Senior  Certificates  to receive  Senior  Class  Shortfall  Accruals as provided
herein.

      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;


                                       37
<PAGE>

            (iii) such Class's percentage, calculated as provided in the related
      Prospectus  Supplement,  of (a) all scheduled payments of principal due on
      each outstanding Mortgage Loan or Contract that became due on the Due Date
      occurring in the month in which such  Distribution  Date  occurs,  (b) all
      partial principal prepayments received in the month preceding the month in
      which such  Distribution  Date  occurs and (c) except for  Special  Hazard
      Mortgage Loans or Special Hazard  Contracts  covered by clause (iv) below,
      the Scheduled  Principal  Balance of each Mortgage Loan or Contract which,
      during  the month  preceding  the month in which  such  Distribution  Date
      occurs, (i) was the subject of a principal prepayment in full, (ii) became
      a Liquidated  Mortgage Loan or Liquidated  Contract or (iii) was purchased
      from the Trust Fund as provided in the Pooling and Servicing Agreement (as
      described in "The Trust Funds" and "The Pooling and Servicing Agreement");
      and

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

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.


                                       38
<PAGE>

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

      As indicated above, in the event that the Pool Distribution  Amount on any
Distribution  Date is not  sufficient to make the full  distribution  of current
interest to the holders of Senior Certificates entitled to payments of interest,
the difference  between the amount of current interest which the holders of such
Certificates  would have  received on such  Distribution  Date if there had been
sufficient funds available and the amount actually  distributed will be added to
the amount of interest  which the holders of such  Certificates  are entitled to
receive on the next Distribution Date. Unless otherwise specified in the related
Prospectus  Supplement,  the amount of any such  interest  shortfall  so carried
forward will bear interest (to the extent  permitted by  applicable  law) at the
Pass-Through  Rate  applicable  to such  Certificates  or at such  other rate as
specified in the applicable Prospectus Supplement.

      If the Pool  Distribution  Amount is insufficient on any Distribution Date
to make  the  full  distribution  of  principal  due to the  holders  of  Senior
Certificates,  the percentage of principal  payments to which the holders of the
Senior Certificates would be entitled on the immediately succeeding Distribution
Date  will  be  increased,   as  more  fully   described   below  under  "Credit
Support--Subordination--Shifting Interest Certificates." This increase will have
the effect of reducing,  as a relative  matter,  the respective  interest of the
holders of the related Subordinated Certificates in future payments of principal
on the related Mortgage Loans or Contracts.  If the Pool Distribution  Amount is
not sufficient to make full  distribution  described above to the holders of the
Class of Senior Certificates on any Distribution Date, unless otherwise provided
in the applicable Prospectus Supplement, the holders of such Class will share in
the funds actually  available in proportion to the respective  amounts that such
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.


                                       39
<PAGE>

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

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

(C)   Distributions in the month of February will be made to  Certificateholders
      of record at the close of business on this date.

(D)   Scheduled  monthly  payments on the  Mortgage  Loans or  Contracts  due on
      February 1 will be deposited in the Certificate Account as received by the
      Servicer.  Principal prepayments,  Net Liquidation Proceeds, Net Insurance
      Proceeds and  Repurchase  Proceeds  received  during this period,  will be
      deposited  in the  Certificate  Account  but  will not be  distributed  to
      Certificateholders  on the February 25 Distribution  Date.  Instead,  such
      amounts will be credited to the  Certificate  Account for  distribution to
      Certificateholders on the March 25 Distribution Date.

(E)   As of the close of business on February 15, a  determination  will be made
      of the amounts of Advances and the amounts of principal and interest which
      will be distributed to the  Certificateholders.  Those scheduled  payments
      due on or before February 1 which have been received on or before February
      15  and  those  principal  prepayments,   Net  Liquidation  Proceeds,  Net
      Insurance  Proceeds and  Repurchase  Proceeds  received  during the period
      commencing  January 2 and  ending on  January  31 will be  distributed  to
      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 


                                       40
<PAGE>

Mortgage  Loans or Contracts in the Pool Value Group  constituted  a single loan
having the highest  interest rate and the longest  maturity of any such loan for
such Pool Value Group.  There are a number of  alternative  means of determining
the Pool Value of a Mortgage  Loan,  Contract  or Pool  Value  Group,  including
determinations  based on the discounted present value of the remaining scheduled
payments of  principal  and  interest  thereon and  determinations  based on the
relationship  between the Mortgage Rates or Contract Rates borne thereby and the
Interest  Rates of the  Multi-Class  Certificates  of the  related  Series.  The
Prospectus  Supplement  for each Series will describe the method or methods (and
related  assumptions) used to determine the Pool Values of the Mortgage Loans or
Contracts or the Pool Value Groups for such Series.

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

      Distributions of Interest

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

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

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


                                       41
<PAGE>

expected or scheduled rate of principal  prepayments on the Mortgage Loans.  See
"Prepayment and Yield  Considerations--Weighted  Average Life of  Certificates."
Distributions  in  reduction  of  Stated  Amount  with  respect  to any Class or
Subclass of Multi-Class Certificates will be made on a pro rata or random lot or
such other basis as is specified in the applicable Prospectus Supplement.

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

      Unless otherwise specified in the applicable  Prospectus  Supplement,  the
"Multi-Class  Certificate  Distribution  Amount" with respect to a  Distribution
Date for a Series of Multi-Class  Certificates will equal the amount, if any, by
which the Stated Amount of the  Multi-Class  Certificates  of such Series (after
taking into  account the amount of interest to be added to the Stated  Amount of
any Class of Compound Interest Certificates on such Distribution Date and before
giving  effect  to any  distributions  in  reduction  of  Stated  Amount on such
Distribution  Date)  exceeds the Pool Value (as defined  herein) of the Mortgage
Loans or  Contracts  included in the Trust Fund for such Series as of the end of
the period (a "Due Period") specified in the related Prospectus Supplement.  For
purposes of determining the  Multi-Class  Certificate  Distribution  Amount with
respect to a Distribution  Date for a Series of Certificates  having one or more
Classes of  Multi-Class  Certificates,  the Pool Value of the Mortgage  Loans or
Contracts  included in the Trust Fund for such  Certificates  will be reduced to
take into account all  distributions  thereon received by the Trustee during the
applicable Due Period.

      Unless  otherwise  specified  in  the  applicable  Prospectus  Supplement,
"Spread"  with  respect  to a  Distribution  Date  for a Series  of  Multi-Class
Certificates  will be the excess of (a) the sum of (i) all payments of principal
and interest  received on the related  Mortgage  Loans or Contracts  (net of the
Fixed Retained  Yield,  if any, and the  applicable  Servicing Fee, if any, with
respect to such Mortgage  Loans or  Contracts)  in the Due Period  applicable to
such  Distribution  Date and,  in the case of the first Due  Period,  any amount
deposited by the Depositor in the Certificate  Account on the Closing Date, (ii)
income from reinvestment  thereof,  if any, and (iii) to the extent specified in
the  applicable  Prospectus  Supplement,  the amount of cash  withdrawn from any
reserve fund or available  under any other form of credit  enhancement  for such
Series since the prior Distribution Date (or since the Closing Date, in the case
of the first  Distribution Date) and required to be deposited in the Certificate
Account for such 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 


                                       42
<PAGE>

and at the Interest Rates specified  therein or as otherwise  specified  therein
and  distributions  in reduction of Stated  Amount,  if any, will be made to the
holders  of the  Multi-Class  Certificates  in  the  amount  and  in the  manner
specified in and in accordance  with the  preferential  distribution  provisions
described in the related Prospectus  Supplement.  If so specified in the related
Prospectus  Supplement  the  Subordinated  Amount  will be  reduced  as the pool
experiences  losses, as well as through seasoning and prepayment of the Mortgage
Loans or Contracts included in the Trust Fund.

      Special Distributions

      To the extent specified in the Prospectus  Supplement relating to a Series
which includes  Multi-Class  Certificates  which have less frequent than monthly
Distribution Dates, any such Class or Subclass having Stated Amounts may receive
special  distributions  in reduction  of Stated  Amount,  together  with accrued
interest on the amount of such reduction ("Special Distributions") in any month,
other  than a month in which a  Distribution  Date  occurs,  if,  as a result of
principal   prepayments  on  the  Mortgage  Loans  or  Contracts,   the  Trustee
determines,  based  on  assumptions  specified  in the  applicable  Pooling  and
Servicing Agreement,  that the amount of cash anticipated to be available on the
next  Distribution Date for such Series to be distributed to the holders of such
Multi-Class  Certificates may be less than the sum of (i) the interest scheduled
to be  distributed  to such  holders  and (ii) the amount to be  distributed  in
reduction of Stated Amount of such Multi-Class Certificates on such Distribution
Date.  Any such  Special  Distributions  will be made in the same  priority  and
manner as  distributions in reduction of Stated Amount would be made on the next
Distribution Date.

      To the extent specified in the related Prospectus Supplement,  one or more
Classes of Certificates of a Series may be subject to special  distributions  in
reduction  of the Stated  Amount  thereof  at the option of the  holders of such
Certificates,   or  to  mandatory   distributions  by  the  Servicer.  Any  such
distributions  with  respect to a Series  will be  described  in the  applicable
Prospectus  Supplement  and will be on such terms and  conditions  as  described
therein and specified in the Pooling and Servicing Agreement for such Series.

      Last Scheduled Distribution Date

      The  "Last  Scheduled  Distribution  Date" for each  Class of  Multi-Class
Certificates  of a Series having a Stated  Amount,  to the extent Last Scheduled
Distribution Dates are specified in the applicable Prospectus Supplement, is the
latest date on which  (based upon the  assumptions  set forth in the  applicable
Prospectus Supplement) the Stated Amount of such Class is expected to be reduced
to zero.  Since the rate of  distributions in reduction of Stated Amount of each
such Class of Multi-Class Certificates will depend upon, among other things, the
rate of payment  (including  prepayments) of the principal of the Mortgage Loans
or  Contracts,  the actual last  Distribution  Date for any such Class may occur
significantly  earlier than its Last Scheduled  Distribution Date. To the extent
of any delays in receipt of any  payments,  insurance  proceeds  or  liquidation
proceeds with respect to the Mortgage  Loans or Contracts  included in any Trust
Fund,  the last  Distribution  Date for any such Class may occur  later than its
Last Scheduled  Distribution Date. The rate of payments on the Mortgage Loans or
Contracts  in the Trust Fund for any Series of  Certificates  will  depend  upon
their particular characteristics, as well as on the prevailing level of Interest
Rates from time to time and other  economic  factors,  and no  assurance  can be
given as to the actual prepayment experience of the Mortgage Loans or Contracts.
See "Prepayment and Yield Considerations."

                                 CREDIT SUPPORT

Subordination

      Certificates other than Shifting Interest Certificates

      If so  specified  in the  Prospectus  Supplement  relating  to a Series of
Certificates  as to which the related Trust Fund  consists of Mortgage  Loans or
Contracts, other than a Series of Shifting 


                                       43
<PAGE>

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.

      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  


                                       44
<PAGE>

Certificateholders  the amount of such Senior Class  Shortfall.  If such current
payments  are  insufficient,  an amount  equal to the  lesser of: (i) the entire
amount on deposit in the Subordination  Reserve Fund available for such purpose;
or (ii) the  amount  necessary  to cover  the  Senior  Class  Shortfall  will be
withdrawn from the Subordination  Reserve Fund. Amounts representing  investment
earnings on amounts held in the Subordination Reserve Fund will not be available
to make payments to the Senior  Certificateholders.  If current  payments on the
Mortgage Loans or Contracts and amounts available in the  Subordination  Reserve
Fund are  insufficient  to pay the entire Senior Class  Shortfall,  then amounts
held in the Certificate Account for future  distributions will be distributed as
necessary to the Senior Certificateholders.

      In the  event  the  Subordination  Reserve  Fund is  depleted  before  the
Subordinated  Amount is reduced  to zero,  the  Senior  Certificateholders  will
continue to have a preferential right, to the extent specified in the applicable
Prospectus  Supplement,  to receive current  distributions of amounts that would
otherwise have been distributable to the Subordinated  Certificateholders to the
extent of the then Subordinated Amount.

      After  the   Subordinated   Amount  is   reduced   to  zero,   the  Senior
Certificateholders   of  a  Series  will,  unless  otherwise  specified  in  the
applicable  Prospectus  Supplement,  nonetheless  have a  preferential  right to
receive  payment of Senior  Class  Shortfall  Accruals  and  interest  which has
accrued thereon from amounts that would otherwise have been distributable to the
Subordinated  Certificateholders.  The Senior  Certificateholders will otherwise
bear  their  proportionate  share of any  losses  realized  on the Trust Fund in
excess of the Subordinated Amount.

      Unless otherwise specified in the related Prospectus  Supplement,  amounts
held from time to time in the  Subordination  Reserve  Fund for a Series will be
held  for  the  benefit  of  the  Senior   Certificateholders  and  Subordinated
Certificateholders of such Series until withdrawn from the Subordination Reserve
Fund as  described  below;  provided,  however,  that the portion of the Initial
Deposit,  if  any,  which  has  not  been  recovered  by the  Servicer  and  any
undistributed  investment earnings  attributable thereto will continue to be the
property of the Servicer and will ultimately be recoverable by the Servicer.

      Amounts  withdrawn  from the  Subordination  Reserve Fund for a Series and
deposited  in the  Certificate  Account for such  Series  will be charged  first
against  amounts  in the  Subordination  Reserve  Fund  other  than the  Initial
Deposit, if any, for such Series, and thereafter against such Initial Deposit.

      If so specified in the related Prospectus Supplement,  if the Subordinated
Amount  for a Series is reduced  to zero and funds  remain in the  Subordination
Reserve Fund, an amount (the "Advance  Reserve")  equal to the lesser of (i) the
amount of the Initial Deposit and (ii) such funds remaining in the Subordination
Reserve Fund at the time the Subordinated Amount is reduced to zero, will remain
in the Subordination  Reserve Fund and be available in certain circumstances for
withdrawal to make Advances.

      Any  amounts  in  the  Subordination  Reserve  Fund  for  a  Series  on  a
Distribution Date in excess of the Specified  Subordination Reserve Fund Balance
on such  date  prior to the time the  Subordinated  Amount  for such  Series  is
reduced to zero, and any amounts remaining in the Subordination Reserve Fund for
such Series upon termination of the trust created by the applicable  Pooling and
Servicing Agreement,  will be paid, unless otherwise specified in the applicable
Prospectus Supplement, to the Subordinated  Certificateholders of such Series in
accordance  with their pro rata ownership  thereof,  or, in the case of a Series
with  respect  to which an  election  has been made to treat the Trust Fund as a
REMIC, first to the Residual Certificateholders (to the extent of any portion of
the  Initial  Deposit,   if  any,  and   undistributed   reinvestment   earnings
attributable thereto), and second to the Subordinated Certificateholders of such
Series,  in each  case in  accordance  with  their pro rata  ownership  thereof.
Amounts  permitted to be distributed from the  Subordination  Reserve Fund for a
Series  will no  longer  be  subject  to any  claims  or  rights  of the  Senior
Certificateholders of such Series.

      Funds in the  Subordination  Reserve Fund for a Series will be invested as
provided in the applicable  Pooling and Servicing  Agreement in certain types of
eligible investments ("Eligible  Investments").  If an election has been made to
treat the Trust Fund (or one or more pools of  segregated  assets  therein) as a
REMIC, no more than 30% of the income or gain of the Subordination  Reserve Fund
in 


                                       45
<PAGE>

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."


                                       46
<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 


                                       47
<PAGE>

or Contracts  which  became  Special  Hazard  Mortgage  Loans or Special  Hazard
Contracts in the month  preceding the month of such  Distribution  Date over (b)
the total amount of delinquent  installments  in respect of such Special  Hazard
Mortgage Loans or Special Hazard  Contracts that were  previously the subject of
distributions to such Class paid out of amounts  otherwise  distributable to the
holders of the related Subordinated Certificates.

      Although the subordination  feature described above is intended to enhance
the  likelihood  of timely  payment of principal  and interest to the holders of
Senior  Certificates,  shortfalls  could  result in certain  circumstances.  For
example,  a shortfall in the payment of principal  otherwise  due the holders of
Senior  Certificates  could occur if losses  realized on the  Mortgage  Loans or
Contracts in a Trust Fund were  exceptionally  high and were  concentrated  in a
particular  month.  See  "Description  of  the   Certificates--Distributions  to
Standard  Certificateholders--Shifting  Interest Certificates" for a description
of the consequences of any shortfall of principal or interest.

      The holders of  Subordinated  Certificates  will not be required to refund
any amounts previously properly distributed to them, regardless of whether there
are  sufficient  funds  on  a  subsequent  Distribution  Date  to  make  a  full
distribution to holders of each Class of Senior Certificates of the same Series.

Other Credit Enhancement

      In addition to subordination as discussed above, credit enhancement may be
provided  with respect to any Series of  Certificates  in any other manner which
may be described in the applicable  Prospectus  Supplement,  including,  but not
limited to, credit  enhancement  through an  alternative  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,  


                                       48
<PAGE>

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.

      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


                                       49
<PAGE>

Mortgage  Loans or Contracts) or may receive  interest  payments with respect to
the underlying Mortgage Loans or Contracts in such other manner specified in the
applicable Prospectus Supplement.

      The  Prospectus  Supplement for each Series will specify the range and the
weighted  average of the Mortgage Rates or Contract Rates and Net Mortgage Rates
or Net Contract Rates for the Mortgage Loans or Contracts underlying such Series
as of the Cut-Off Date.  Unless  otherwise  specified in the related  Prospectus
Supplement,  each monthly  interest  payment on a Mortgage Loan or Contract will
generally be calculated as the product of one-twelfth of the applicable Mortgage
Rate or  Contract  Rate at the  time of such  calculation  and the  then  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-


                                       50
<PAGE>

Through Rate because while interest will accrue at such  Pass-Through  Rate from
the first day of each month through the last day of such month (unless otherwise
specified  in  the  related  Prospectus  Supplement),   principal  and  interest
distributions with respect to such month will not be made until the 25th day (or
if such 25th day is not a business day, the business day  immediately  following
such 25th day) of the month  following the month of accrual (or until such other
Distribution  Date specified in the  applicable  Prospectus  Supplement).  If so
specified  in  the  related  Prospectus  Supplement,   a  Class  of  Multi-Class
Certificates  may be  entitled to  distributions  on each  Distribution  Date of
interest accrued during a period (an "Interest Accrual Period" specified in such
Prospectus  Supplement  ending  on such  Distribution  Date or  ending on a date
preceding such Distribution Date. In the latter case the effective yield to such
Certificateholders  will be below the yield otherwise produced by the applicable
initial  public  offering  prices and  Interest  Rates  because (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).


                                       51
<PAGE>

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

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


                                       52
<PAGE>

of  Certificates  which  bears  interest  at a  variable  Interest  Rate or at a
variable  Pass-Through  Rate,  will also be  affected by changes in the index on
which any such variable  Interest Rate, or variable  Pass-Through Rate is based.
Changes  in the index may not  correlate  with  changes in  prevailing  mortgage
interest rates or financing rates for manufactured  housing,  and the effect, if
any, thereof on the yield of the  Certificates  will be discussed in the related
Prospectus  Supplement.  The  yield  on  certain  types of  Certificates  may be
particularly sensitive to prepayment rates, and further information with respect
to yield on such  Certificates  will be  included in the  applicable  Prospectus
Supplement.

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

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

                                USE OF PROCEEDS

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

                                 THE DEPOSITOR

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

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


                                       53
<PAGE>

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

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

                            UNDERWRITING GUIDELINES

Mortgage Loans Secured by Residential Properties

      The Depositor  expects that all Mortgage Loans included in a Mortgage Pool
will  have  been  originated  in  accordance  with the  underwriting  procedures
described  herein,  subject to such  variations  as are specified in the related
Prospectus  Supplement.  Unless  otherwise  specified in the related  Prospectus
Supplement,  all or a representative sample of the Mortgage Loans comprising the
Mortgage  Pool for a Series will be reviewed by or on behalf of the Depositor to
determine  compliance  with  such  underwriting  procedures  and  standards  and
compliance with other requirements for inclusion in the related Mortgage Pool.

      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 


                                       54
<PAGE>

liens) and other  expenses  related to the Mortgaged  Property (such as property
taxes and hazard  insurance) and (ii) in the case of individual  mortgagors,  to
meet monthly housing expenses and other financial obligations and monthly living
expenses. When two individuals cosign loan documents, the income and expenses of
both  individuals may be included in the  computation.  Underwriting  guidelines
generally similar to traditional  underwriting guidelines used by FNMA and FHLMC
which  were in  effect at the time of  origination  of each  Mortgage  Loan will
generally  have been used,  except that the ratios at origination of the amounts
described in clauses (i) and (ii) above to the applicant's  stable monthly gross
income  may  exceed  in  certain  cases  the  then  applicable  FNMA  and  FHLMC
guidelines.  With respect to a vacation or second home,  no income  derived from
the property will have been considered for underwriting purposes.

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

      The Mortgaged  Properties  may be located in states where,  in general,  a
lender  providing  credit on a single-family  property may not seek a deficiency
judgment  against the  mortgagor but rather must look solely to the property for
repayment  in the event of  foreclosure.  The  Depositor  will  require that the
Unaffiliated  Sellers represent and warrant that underwriting  standards applied
to each Mortgage Loan purchased by the Depositor from such  Unaffiliated  Seller
(including   Mortgage   Loans  secured  by  Mortgaged   Properties   located  in
anti-deficiency  states)  require that the value of the property being financed,
as indicated by the appraisal,  currently supports and is anticipated to support
in the future the outstanding principal balance of such Mortgage Loan.

      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 


                                       55
<PAGE>

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

The Servicer

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

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

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  


                                       56
<PAGE>

investment  will be  deposited  by the  Servicer  into the  Certificate  Account
immediately  as realized.  If permitted by the Rating  Agency or Agencies and so
specified  in the  related  Prospectus  Supplement,  a  Certificate  Account may
contain funds relating to more than one Series of Certificates.

      Each  Sub-Servicer  servicing a Mortgage Loan or Contract will be required
by the Servicer to establish  and maintain one or more separate  accounts  which
may be interest  bearing and which  comply with the  standards  with  respect to
Certificate   Accounts  set  forth  above   (collectively,   the  "Sub-Servicing
Account").  Each  Sub-Servicer  will  be  required  to  credit  to  the  related
Sub-Servicing  Account on a daily  basis the amount of all  proceeds of Mortgage
Loans  or  Contracts   received  by  the   Sub-Servicer,   less  its   servicing
compensation.  The Sub-Servicer  shall remit to the Servicer by wire transfer of
immediately  available  funds all funds held in the  Sub-Servicing  Account with
respect to each  Mortgage  Loan or Contract on a monthly  remittance  date which
shall occur on or before two business  days  preceding  the  Determination  Date
occurring in such month.

      The Servicer  will deposit in the  Certificate  Account for each Series of
Certificates  any  amounts  representing  scheduled  payments of  principal  and
interest on the Mortgage  Loans or Contracts  due after the  applicable  Cut-Off
Date but received prior thereto,  and, on a dally basis, the following  payments
and  collections  received or made by it with respect to the  Mortgage  Loans or
Contracts  subsequent to the applicable Cut-Off Date (other than payments due on
or before the Cut-Off Date):

            (i) all payments on account of principal, including prepayments, and
      interest,  net of any portion  thereof  retained by a Sub-Servicer  as its
      servicing compensation and net of any Fixed Retained Yield;

            (ii) all amounts  received by the  Servicer in  connection  with the
      liquidation of defaulted  Mortgage Loans or Contracts or property acquired
      in  respect  thereof,  whether  through  foreclosure  sale  or  otherwise,
      including   payments  in  connection  with  defaulted  Mortgage  Loans  or
      Contracts  received  from the  mortgagor  or obligor  other  than  amounts
      required to be paid to the  mortgagor or obligor  pursuant to the terms of
      the  applicable  Mortgage  Loan or Contract or  otherwise  pursuant to law
      ("Liquidation  Proceeds"),  and further  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;


                                       57
<PAGE>

            (vii) all Repurchase Proceeds; and

            (viii) all other amounts  required to be deposited  therein pursuant
      to the applicable Pooling and Servicing Agreement.

      Notwithstanding  the  foregoing,  the Servicer  will be  entitled,  at its
election,  either (a) to withhold and pay itself the  applicable  Servicing  Fee
and/or to withhold and pay to the owner  thereof any Fixed  Retained  Yield from
any payment or other  recovery  on account of interest as received  and prior to
deposit in the Certificate  Account or (b) to withdraw the applicable  Servicing
Fee  and/or any Fixed  Retained  Yield from the  Certificate  Account  after the
entire payment or recovery has been deposited therein;  however, with respect to
each Trust Fund (or a  segregated  pool of assets  therein)  as to which a REMIC
election has been made, the Servicer will, in each instance, withhold and pay to
the owner  thereof  the Fixed  Retained  Yield  prior to deposit of the  related
payment or recovery in the Certificate Account.

      Advances,  amounts  withdrawn from any reserve fund, and amounts available
under any other form of credit  enhancement will be deposited in the Certificate
Account not later than the business day preceding the Distribution Date on which
such amounts are required to be distributed. All other amounts will be deposited
in the  Certificate  Account not later than the business day next  following the
day of receipt and posting by the Servicer.

      If the  Servicer  deposits  in the  Certificate  Account  for a Series any
amount not required to be deposited  therein,  it may at any time  withdraw such
amount from such Certificate Account.

      The Servicer is permitted, from time to time, to make withdrawals from the
Certificate Account for the following  purposes,  to the extent permitted in the
applicable Pooling and Servicing Agreement:

            (i) to reimburse itself for Advances;

            (ii) to  reimburse  itself from  Liquidation  Proceeds  for expenses
      incurred  by the  Servicer  in  connection  with  the  liquidation  of any
      defaulted  Mortgage  Loan or  Contract  or  property  acquired  in respect
      thereof and for  amounts  expended  in good faith in  connection  with the
      restoration  of damaged  property,  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 


                                       58
<PAGE>

      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.

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 


                                       59
<PAGE>

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).

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 


                                       60
<PAGE>

      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

                  (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;


                                       61
<PAGE>

            (xi) the book  value of any  collateral  acquired  by the Trust Fund
      through foreclosure or otherwise; and

            (xii) the number and aggregate principal amount of Mortgage Loans or
      Contracts one month and two or more months delinquent.

      In  addition,  within a  reasonable  period of time  after the end of each
calendar year, a report will be furnished to each Certificateholder of record at
any time during such calendar  year (a) as to the aggregate of amounts  reported
pursuant to clauses (i) through (xii) above,  as  applicable,  for such calendar
year or, in the event such  person was a  Certificateholder  of record  during a
portion of such calendar year,  for the applicable  portion of such year and (b)
such other information as required to enable Certificateholders to prepare their
tax returns. In the event that an election has been made to treat the Trust Fund
(or one or more segregated pools of assets therein) as a REMIC, the Trustee with
respect to a Series will be required to sign the federal income tax returns with
respect to such REMIC.  See "Certain  Federal  Income Tax  Consequences--Federal
Income Tax Consequences for REMIC Certificates--Administrative Matters."

Reports to the Trustee

      No later  than 15 days  after  each  Distribution  Date for a Series,  the
Servicer will provide the Trustee of such Series with a report setting forth the
status of the related Certificate Account and the related  Subordination Reserve
Fund,  if any,  and any other  reserve  fund as of the close of business on such
Distribution  Date,  stating that all  distributions  required to be made by the
Servicer under the applicable Pooling and Servicing Agreement have been made (or
if any required  distribution has not been made by the Servicer,  specifying the
nature  and  status  thereof)  and  showing,  for  the  period  covered  by such
statement,  the aggregate of deposits to and  withdrawals  from the  Certificate
Account for each category of deposits and  withdrawals  specified in the Pooling
and Servicing Agreement. Such statement shall also include information as to (i)
the aggregate unpaid  principal  balances of all the Mortgage Loans or Contracts
as of the close of business on the last day of the month  preceding the month in
which such  Distribution  Date occurs (or such other day as may be  specified in
the  applicable  Pooling and  Servicing  Agreement);  and (ii) the amount of any
Subordination  Reserve Fund and any other reserve fund, as of such  Distribution
Date (after  giving  effect to the  distributions  on such  Distribution  Date).
Copies of such  reports may be obtained by  Certificateholders  upon  request in
writing  addressed to the related Trustee at its mailing address provided in the
related Prospectus Supplement.

Collection and Other Servicing Procedures

      The  Servicer,  directly or through  Sub-Servicers,  will make  reasonable
efforts to collect all payments called for under the Mortgage Loans or Contracts
and will, consistent with the applicable Pooling and Servicing Agreement and any
applicable  agreement  governing  any form of credit  enhancement,  follow  such
collection   procedures  as  it  follows  with  respect  to  mortgage  loans  or
manufactured  housing  contracts  serviced  by it  that  are  comparable  to the
Mortgage Loans or Contracts,  as the case may be. Consistent with the above, the
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


                                       62
<PAGE>

administration  of each  Servicing  Account.  The Servicer  will be obligated to
advance certain amounts which are not timely paid by mortgagors or obligors,  to
the extent that the Servicer  determines  that such amounts will be  recoverable
out of Insurance Proceeds, Liquidation Proceeds, or otherwise. Alternatively, if
specified  in the  applicable  Pooling  and  Servicing  Agreement,  in  lieu  of
establishing a Servicing Account, the Servicer may procure a performance bond or
other form of insurance  coverage,  in an amount acceptable to the Rating Agency
rating the related  Series of  Certificates,  covering  loss  occasioned  by the
failure to escrow such amounts.

Enforcement of Due-on-Sale  Clauses;  Realization Upon Defaulted  Mortgage Loans
and Contracts

      Each Pooling and Servicing Agreement will provide that, when any Mortgaged
Property  or  Manufactured  Home is conveyed by the  mortgagor  or obligor,  the
Servicer will  exercise its rights to  accelerate  the maturity of such Mortgage
Loan or Contract under any  "due-on-sale"  clause  applicable  thereto,  if any,
unless (a) it is not exercisable under applicable law or (b) such exercise would
result in loss of  insurance  coverage  with  respect to such  Mortgage  Loan or
Contract.  In any such case, the Servicer is authorized to take or enter into an
assumption  and  modification  agreement  from or with the  person  to whom such
Mortgaged  Property or  Manufactured  Home has been or is about to be  conveyed,
pursuant to which such person becomes liable under the Mortgage Note or Contract
and, unless prohibited by applicable state law, the mortgagor or obligor remains
liable thereon,  provided that the Mortgage Loan or Contract will continue to be
covered by any pool insurance policy and any related primary mortgage  insurance
policy,  and the Mortgage  Rate or Contract  Rate with respect to such  Mortgage
Loan or Contract and the payment terms shall remain unchanged. The Servicer will
also be authorized,  with the prior approval of any pool insurer and any primary
mortgage  insurer,  if any, to enter into a substitution of liability  agreement
with such  person,  pursuant  to which the  original  mortgagor  or  obligor  is
released from  liability and such person is  substituted as mortgagor or obligor
and becomes liable under the Mortgage Note or Contract.

      The Servicer is obligated  under the Pooling and  Servicing  Agreement for
each Series to realize upon defaulted  Mortgage Loans or Contracts to the extent
provided  therein.  However,  in the  case  of  foreclosure  or of  damage  to a
Mortgaged Property or Manufactured Home from an uninsured cause, the Servicer is
not  required  to expend its own funds to  foreclose,  repossess  or restore any
damaged  property,  unless it reasonably  determines (i) that such  foreclosure,
repossession or restoration will increase the proceeds to  Certificateholders of
such Series of liquidation of the Mortgage Loan or Contract after  reimbursement
of the Servicer for its expenses and (ii) that such expenses will be recoverable
to it through Liquidation Proceeds or Insurance Proceeds.  In the event that the
Servicer  has  expended  its own funds for  foreclosure  or to  restore  damaged
property,  it will be entitled to charge the Certificate Account for such Series
an amount equal to all costs and expenses incurred by it.

      The Servicer may foreclose against property securing a defaulted  Mortgage
Loan either by foreclosure,  by sale or by strict foreclosure and in the event a
deficiency  judgment is  available  against the  mortgagor  or other person (see
"Certain  Legal  Aspects  of the  Mortgage  Loans  and  Contracts--The  Mortgage
Loans--Anti-Deficiency  Legislation  and Other  Limitations  on  Lenders"  for a
description of the  availability of deficiency  judgments),  may proceed for the
deficiency.  It is  anticipated  that in most cases the  Servicer  will not seek
deficiency  judgments against any mortgagor or obligor,  and the Servicer is not
required under the Pooling and Servicing Agreement to seek deficiency judgments.

      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 


                                       63
<PAGE>

holding  of the  Mortgaged  Property  or  Manufactured  Home as a dealer in such
property or the receipt of rental income based on the profits of the lessee.

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

Servicing Compensation and Payment of Expenses

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

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

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 


                                       64
<PAGE>

servicing  by or on behalf of the Servicer of mortgage  loans under  pooling and
servicing agreements  substantially similar to each other (including the related
Pooling and Servicing  Agreement) was conducted in compliance  with the terms of
such  agreements  other than  exceptions that are immaterial and any significant
exceptions  of errors in records  that,  in the opinion of the firm,  either the
Audit  Program for Mortgages  serviced for FHLMC,  or paragraph 4 of the Uniform
Single Audit Program for Mortgage  Bankers,  requires it to report. In rendering
its statement such firm may rely, as to matters relating to the direct servicing
of mortgage loans by Sub-Servicers,  upon comparable statements for examinations
conducted  substantially in compliance with the Uniform Single Audit Program for
Mortgage Bankers or the Audit Program for Mortgages serviced for FHLMC (rendered
within one year of such  statement) of firms of independent  public  accountants
with respect to the related Sub-Servicer.

      The Contracts

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

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

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

Certain Matters Regarding the Servicer and the Depositor

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

      The  Pooling  and  Servicing  Agreement  will  provide  that  neither  the
Depositor, the Servicer (if the Series of Certificates relates to Mortgage Loans
or Mortgage Contracts) nor any director, officer, employee or agent of either of
them will be under any  liability  to the Trust Fund or the  Certificateholders,
for the taking of any action or for refraining  from the taking of any action in
good faith  pursuant to the Pooling and  Servicing  Agreement,  or 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 


                                       65
<PAGE>

Depositor, the Servicer and any director,  officer,  employee or agent of either
of them shall be entitled to  indemnification by the Trust Fund and will be held
harmless against any loss,  liability or expense incurred in connection with any
legal action relating to the Pooling and Servicing Agreement or the Certificates
other  than any loss,  liability  or  expense  incurred  by  reason  of  willful
misfeasance,  bad faith or gross  negligence  in the  performance  of his or its
duties  thereunder or by reason of reckless  disregard of his or its obligations
and duties  thereunder.  In addition,  the Pooling and Servicing  Agreement will
provide that the Depositor and the Servicer will not be under any  obligation to
appear in,  prosecute or defend any legal action that is not  incidental  to its
duties  under the Pooling and  Servicing  Agreement  and that in its opinion may
involve it in any expense or  liability.  The  Depositor  and the Servicer  may,
however, in its discretion,  undertake any such action deemed by it necessary or
desirable with respect to the Pooling and Servicing Agreement and the rights and
duties  of the  parties  thereto  and the  interests  of the  Certificateholders
thereunder.  In such event,  the legal expenses and costs of such action and any
liability  resulting  therefrom will be expenses,  costs and  liabilities of the
Trust Fund,  and the Servicer will be entitled to be reimbursed  therefor out of
the Certificate  Account, and any loss to the Trust Fund arising from such right
of  reimbursement  will be  allocated  pro rata  among the  various  Classes  of
Certificates  unless otherwise specified in the applicable Pooling and Servicing
Agreement.

      Any person into which the Servicer may be merged or  consolidated,  or any
person  resulting  from any merger,  conversion  or  consolidation  to which the
Servicer  is a party,  or any person  succeeding  to the  business  through  the
transfer of substantially all of its assets, or otherwise,  of the Servicer will
be the successor of the Servicer  under the Pooling and Servicing  Agreement for
each Series  provided  that such  successor or resulting  entity is qualified to
service mortgage loans for FNMA or FHLMC and that the applicable Rating Agency's
rating of any Certificates for such Series in effect  immediately  prior to such
event is not adversely affected thereby.

      The  Servicer  also has the right to assign its rights  and  delegate  its
duties and obligations under the Pooling and Servicing Agreement for each Series
(A) in  connection  with a sale or  transfer  of a  substantial  portion  of its
mortgage or manufactured housing servicing  portfolio;  provided that (i) in the
case of a transfer by a Servicer of Mortgage Loans,  the purchaser or transferee
accepting such  assignment or delegation is qualified to service  mortgage loans
for FNMA or FHLMC,  (ii) the purchaser or transferee is reasonably  satisfactory
to the  Depositor  and the Trustee for such Series and  executes and delivers to
the  Depositor and the Trustee an  agreement,  in form and substance  reasonably
satisfactory  to the Depositor and the Trustee,  which contains an assumption by
such purchaser or transferee of the due and punctual  performance and observance
of each covenant and condition to be performed or observed by the Servicer under
the Pooling and Servicing  Agreement from and after the date of such  agreement;
and (iii) the applicable  Rating  Agency's rating of any  Certificates  for such
Series in effect  immediately prior to such assignment,  sale or transfer is not
qualified,  downgraded  or  withdrawn  as a result of such  assignment,  sale or
transfer or (B) to any affiliate of the Servicer,  provided that the  conditions
contained  in clauses (i)  through  (iii) above are met. In the case of any such
assignment or  delegation,  the Servicer  will be released from its  obligations
under the Pooling and Servicing Agreement except for liabilities and obligations
incurred prior to such assignment and delegation.

                      THE POOLING AND SERVICING AGREEMENT

Events of Default

      Mortgage Loans or Contracts

      Events of Default  under the  Pooling  and  Servicing  Agreement  for each
Series of Certificates  relating to Mortgage Loans or Contracts  include (i) any
failure by the  Servicer  to remit to the  Trustee  or to any  Paying  Agent for
distribution  to   Certificateholders   any  required  payment  which  continues
unremedied  for 5 days;  (ii) any  failure  by the  Servicer  duly to observe or
perform in any material  respect any other of its covenants or agreements in the
Pooling and Servicing  Agreement which  continues  unremedied for 30 days (or 10
days in the case of a failure to maintain any pool insurance  policy required to
be maintained pursuant to the Pooling and Servicing  Agreement) after the giving
of written  notice of


                                       66
<PAGE>

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

Rights Upon Event of Default

      Mortgage Loans or Contracts

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

      During the  continuance  of any Event of  Default  under the  Pooling  and
Servicing  Agreement for a Series of Certificates  relating to Mortgage Loans or
Contracts,  the  Trustee  for such  Series will have the right to take action to
enforce  its  rights and  remedies  and to protect  and  enforce  the rights and
remedies of the  Certificateholders  of such Series, and holders of Certificates
evidencing not less than 25% of the Voting  Interests for such Series may direct
the time, method and place of conducting any proceeding for any remedy available
to the Trustee or  exercising  any trust or power  conferred  upon the  Trustee.
However,  the Trustee will not be under any obligation to pursue any such remedy
or to exercise any of such trusts or powers unless such  Certificateholders have
offered the Trustee reasonable security or indemnity against the costs, expenses
and liabilities which may be incurred by the Trustee thereby.  Also, the Trustee
may  decline to follow any such  direction  if the Trustee  determines  that the
action or  proceeding so directed may not lawfully be taken or would be unjustly
prejudicial  to  the  nonassenting   Certificateholders  or  if,  under  certain
circumstances, the Trustee receives conflicting directions from different groups
of Certificateholders.

      No  Certificateholders  of a Series,  solely  by  virtue of such  holder's
status  as a  Certificateholder,  will  have any right  under  the  Pooling  and
Servicing  Agreement for such Series to 


                                       67
<PAGE>

institute any  proceeding  with respect to the Pooling and Servicing  Agreement,
unless such holder  previously  has given to the Trustee for such Series written
notice of default and unless the  holders of  Certificates  evidencing  not less
than 25% of the Voting  Interests for such Series have made written request upon
the Trustee to institute such  proceeding in its own name as Trustee  thereunder
and have offered to the Trustee reasonable indemnity and the Trustee for 60 days
has neglected or refused to institute any such proceeding.

Amendment

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


                                       68
<PAGE>

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.

            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 


                                       69
<PAGE>

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.

      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 


                                       70
<PAGE>

having,  a junior  encumbrance on the real estate,  may,  during a reinstatement
period,  cure the default by paying the entire  amount in arrears plus the costs
and expenses  incurred in enforcing the  obligation.  Certain state laws control
the amount of foreclosure  expenses and costs,  including attorneys' fees, which
may be recovered by a lender.

      In case of  foreclosure  under  either a mortgage or a deed of trust,  the
sale by the receiver or other designated officer, or by the trustee, is a public
sale.  However,  because of the  difficulty a potential  buyer at the sale would
have in determining the exact status of title and because the physical condition
of the property may have deteriorated during the foreclosure proceedings,  it is
uncommon  for a third party to purchase the  property at the  foreclosure  sale.
Rather, it is common for the lender to purchase the property from the trustee or
receiver for an amount equal to the unpaid principal amount of the note, accrued
and unpaid interest and the expenses of foreclosure.  Thereafter, subject to the
right of the  borrower  in some  states  to  remain  in  possession  during  the
redemption  period,  the lender will assume the burdens of ownership,  including
obtaining  hazard  insurance  and making such  repairs at its own expense as are
necessary to render the property  suitable for sale.  The lender  commonly  will
obtain the services of a real estate  broker and pay the broker a commission  in
connection with the sale of the property.  Depending upon market conditions, the
ultimate  proceeds  of the  sale of the  property  may not  equal  the  lender's
investment in the  property.  Any loss may be reduced by the receipt of mortgage
insurance proceeds.

   Foreclosure on Shares of Cooperatives

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

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

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

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


                                       71
<PAGE>

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.


                                       72
<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.


                                       73
<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


                                       74
<PAGE>

FHLBB  regulations  promulgated  thereunder  actually  names the  Window  Period
States,  FHLMC has taken the position,  in  prescribing  mortgage loan servicing
standards with respect to mortgage loans which it has purchased, that the Window
Period States were: Arizona,  Arkansas,  California,  Colorado,  Georgia,  Iowa,
Michigan,  Minnesota,  New Mexico, Utah and Washington.  Under the Act, unless a
Window  Period  State took  action by October  15,  1985,  the end of the Window
Period,  to further  regulate  enforcement  of  "due-on-sale"  clauses in Window
Period  Loans,  "due-on-sale"  clauses would become  enforceable  even in Window
Period Loans.  Five of the Window Period States (Arizona,  Minnesota,  Michigan,
New Mexico and Utah) have taken actions  which  restrict the  enforceability  of
"due-on-sale"  clauses in Window  Period  Loans  beyond  October 15,  1985.  The
actions taken vary among such states.

      By  virtue  of the  Act,  the  Servicer  may  generally  be  permitted  to
accelerate any conventional  Mortgage Loan which contains a "due-on-sale" clause
upon transfer of an interest in the property  subject to the mortgage or deed of
trust.  With respect to any Mortgage Loan secured by a residence  occupied or to
be  occupied  by the  borrower,  this  ability to  accelerate  will not apply to
certain types of transfers,  including (i) the granting of a leasehold  interest
which has a term of three  years or less and which does not contain an option to
purchase,  (ii) a transfer to a relative resulting from the death of a borrower,
or a transfer  where the spouse or children  becomes an owner of the property in
each case  where the  transferee(s)  will  occupy the  property,  (iii) a number
resulting from a decree of dissolution of marriage,  legal separation  agreement
or from an incidental property settlement  agreement by which the spouse becomes
an  owner of the  property,  (iv) the  creation  of a lien or other  encumbrance
subordinate  to the  lender's  security  instrument  which  does not relate to a
transfer of rights of  occupancy  in the  property  (provided  that such lien or
encumbrance is not created  pursuant to a contract for deed),  (v) a transfer by
devise,  descent or operation of law on the death of a joint tenant or tenant by
the  entirety,  and  (vi)  other  transfers  as set  forth  in the  Act  and the
regulations thereunder. The extent of the effect of the Act on the average lives
and delinquency rates of the Mortgage Loans cannot be predicted. See "Prepayment
and Yield Considerations."

   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, 


                                       75
<PAGE>

there are or may be specific  limitations  upon late charges  which a lender may
collect from a borrower for delinquent  payments.  Certain states also limit the
amounts that a lender may collect from a borrower as an additional charge if the
loan is prepaid.  Under the Pooling and  Servicing  Agreement,  late charges and
prepayment fees (to the extent  permitted by law and not waived by the Servicer)
will be retained by the Servicer as additional servicing compensation.

      Courts have Unposed general equitable  principles upon foreclosure.  These
equitable  principles  are  generally  designed to relieve the borrower from the
legal effect of defaults under the loan documents. Examples of judicial remedies
that may be fashioned  include judicial  requirements  that the lender undertake
affirmative  and expensive  actions to determine  the causes for the  borrower's
default and the likelihood that the borrower will be able to reinstate the loan.
In some cases,  courts have sustained  their judgment for the lender's  judgment
and have  required  lenders to reinstate  loans or recast  payment  schedules to
accommodate borrowers who are suffering from temporary financial disability.  In
some cases, courts have limited the right of lenders to foreclose if the default
under the mortgage  instrument is not monetary,  such as the borrower failing to
adequately  maintain the property or the borrower executing a second mortgage or
deed of trust  affecting  the  property.  In other cases,  some courts have been
faced  with  the  issue  whether  federal  or  state  constitutional  provisions
reflecting due process concerns for adequate notice require that borrowers under
deeds of trust receive notices in addition to the statutorily-prescribed minimum
requirements.  For the most part, these cases have upheld the notice  provisions
as being  reasonable  or have found  that the sale by a trustee  under a deed of
trust or under a  mortgage  having a power of sale does not  involve  sufficient
state action to afford constitutional protections to the borrower.

The Contracts

   General

      As a result of the  assignment of the Contracts to the Trustee,  the Trust
Fund will  succeed  collectively  to all of the rights  (including  the right to
receive payment on the Contracts) and will assume the 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 


                                       76
<PAGE>

states), the  Certificateholders may not have a first priority security interest
in the Manufactured Home securing a Contract.  As manufactured homes have become
larger  and  often  have been  attached  to their  sites  without  any  apparent
intention to move them, courts in many states have held that manufactured homes,
under  certain  circumstances,  may  become  subject  to real  estate  title and
recording laws. As a result, a security interest in a manufactured home could be
rendered  subordinate to the interests of other parties  claiming an interest in
the home under  applicable state real estate law. In order to perfect a security
interest in a  manufactured  home under real estate laws, the secured party must
file either a "fixture  filing" under the provisions of the UCC or a real estate
mortgage  under the real  estate  laws of the state  where the home is  located.
These filings must be made in the real estate records office of the county where
the home is  located.  Substantially  all of the  Contracts  contain  provisions
prohibiting the borrower from permanently attaching the Manufactured Home to its
site.  So long as the  borrower  does not  violate  this  agreement,  a security
interest in the  Manufactured  Home will be governed by the certificate of title
laws or the UCC, and the notation of the security interest on the certificate of
title or the filing of a UCC financing  statement  will be effective to maintain
the priority of the security interest in the Manufactured  Home. If, however,  a
Manufactured  Home is  permanently  attached to its site,  other  parties  could
obtain an  interest  in the  Manufactured  Home  which is prior to the  security
interest  originally  retained by the Unaffiliated Seller and transferred to the
Depositor.  With respect to a Series of Certificates  and if so described in the
related  Prospectus  Supplement,  the  Servicer  may be  required  to  perfect a
security  interest in the  Manufactured  Home under applicable real estate laws.
The  Servicer  will  represent  that at the date of the initial  issuance of the
related  Certificates  it has  obtained  a  perfected  first  priority  security
interest by proper notation or delivery of the required  documents and fees with
respect to substantially all of the Manufactured Homes securing the Contracts.

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


                                       77
<PAGE>

certificate  of title to  re-register  a  Manufactured  Home;  accordingly,  the
Trustee must surrender  possession if it holds the  certificate of title to such
Manufactured  Home or, in the case of  Manufactured  Homes  registered in states
which  provide for  notation  of lien,  the  Servicer  would  receive  notice of
surrender  if the  security  interest in the  Manufactured  Home is noted on the
certificate  of title.  Accordingly,  the Trustee would have the  opportunity to
re-perfect  its  security  interest  in the  Manufactured  Home in the  state of
relocation.  In  states  which  do  not  require  a  certificate  of  title  for
registration of a manufactured home, re-registration could defeat perfection. In
the ordinary  course of servicing the  manufactured  housing  conditional  sales
contracts, the Servicer takes steps to effect such re-perfection upon receipt of
notice  of  registration  or  information  from the  obligor  as to  relocation.
Similarly,  when an  obligor  under a  manufactured  housing  conditional  sales
contract  sells  a  manufactured  home,  the  Trustee  (or its  custodian)  must
surrender  possession of the  certificate  of title or the Servicer will receive
notice  as a result  of its lien  noted  thereon  and  accordingly  will have an
opportunity  to  require   satisfaction  of  the  related  manufactured  housing
conditional  sales contract  before  release of the lien.  Under the Pooling and
Servicing Agreement,  the Servicer is obligated to take steps, at the Servicer's
expense,  as are necessary to maintain  perfection of security  interests in the
Manufactured Homes.

      Under  the  laws  of  most  states,  liens  for  repairs  performed  on  a
Manufacturer  Home and liens for personal  property  taxes take  priority over a
perfected  security  interest.  The  Unaffiliated  Seller will  represent in the
Pooling and Servicing  Agreement that it has no knowledge of any such liens with
respect to any Manufactured Home securing payment on any Contract. However, such
liens could  arise at any time during the term of a Contract.  No notice will be
given to the Trustee or Certificateholders in the event such a lien arises.

   Enforcement of Security Interests in Manufactured Homes

      The  Servicer  on behalf of the  Trustee,  to the extent  required  by the
related  Pooling  and  Servicing  Agreement,  may take  action  to  enforce  the
Trustee's security interest with respect to Contracts in default by repossession
and resale of the Manufactured Homes securing such defaulted Contracts.  So long
as the  Manufactured  Home has not  become  subject  to the real  estate  law, a
creditor  can  repossess a  Manufactured  Home  securing a Contract by voluntary
surrender, by "self-help"  repossession that is "peaceful" (i.e., without breach
of the  peace) or, in the  absence of  voluntary  surrender  and the  ability to
repossess  without  breach of the peace,  by judicial  process.  The holder of a
Contract must give the debtor a number of days' notice,  which varies from 10 to
30 days depending on the state,  prior to commencement of any repossession.  The
UCC  and  consumer   protection  laws  in  most  states  place  restrictions  on
repossession  sales,   including  requiring  prior  notice  to  the  debtor  and
commercial  reasonableness in effecting such a sale. The law in most states also
requires that the debtor be given notice of any sale prior to resale of the unit
so that the  debtor may redeem at or before  such  resale.  In the event of such
repossession and resale of a Manufactured Home, the Trustee would be entitled to
be paid out of the sale proceeds  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 


                                       78
<PAGE>

claims and defenses  which the debtor could assert  against the seller of goods.
Liability under this rule is limited to amounts paid under a Contract;  however,
the obligor also may be able to asset the rule to set off remaining  amounts due
as a defense  against a claim  brought  by the  Trustee  against  such  obligor.
Numerous other federal and state consumer  protection  laws impose  requirements
applicable to the origination and lending  pursuant to the Contracts,  including
the Truth in Lending  Act,  the Federal  Trade  Commission  Act, the Fair Credit
Billing Act, the Fair Credit  Reporting Act, the Equal Credit  Opportunity  Act,
the Fair Debt Collection  Practices Act and the Uniform Consumer Credit Code. In
the case of some of these laws, the failure to comply with their  provisions may
affect the enforceability of the related Contract.

   Transfers of Manufactured Homes; Enforceability of "Due-on-Sale" Clauses

      The  Contracts,  in general,  prohibit the sale or transfer of the related
Manufactured   Homes  without  the  consent  of  the  Servicer  and  permit  the
acceleration of the maturity of the Contracts by the Servicer upon any such sale
or transfer that is not consented to.

      In the case of a transfer of a Manufactured  Home after which the Servicer
desires to  accelerate  the  maturity of the related  Contract,  the  Servicer's
ability  to do so will  depend  on the  enforceability  under  state  law of the
"due-on-sale"  clause. The Garn-St Germain  Depository  Institutions Act of 1982
preempts,  subject to certain exceptions and conditions,  state laws prohibiting
enforcement  of  "due-on-sale"  clauses  applicable to the  Manufactured  Homes.
Consequently,  in some states the Servicer may be  prohibited  from  enforcing a
"due-on-sale" clause in respect of certain Manufactured Homes.

   Applicability of Usury Laws

      Title V of the Depository  Institutions  Deregulation and Monetary Control
Act of 1980, as amended  ("Title V"),  provides  that,  subject to the following
conditions, state usury limitations shall not apply to any loan which is secured
by a first lien on certain kinds of manufactured housing. The Contracts would be
covered if they satisfy certain  conditions,  among other things,  governing the
terms of any prepayments,  late charges and deferral fees and requiring a 30-day
notice period prior to  instituting  any action leading to  repossession  of the
related unit.

      Title V authorized any state to reimpose limitations on interest rates and
finance  charges  by  adopting  before  April  1,  1983 a law or  constitutional
provision which expressly rejects application of the federal law. Fifteen states
adopted such a law prior to the April 1, 1983 deadline. In addition,  even where
Title V was not so  rejected,  and  state  is  authorized  by the law to adopt a
provision limiting discount points or other charges on loans covered by Title V.
The  Unaffiliated  Seller will represent  that all of the Contracts  comply with
applicable usury law.

   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 


                                       79
<PAGE>

manufacturer  or other persons who were directly liable to the plaintiff for the
damages. Typical products liability insurance policies held by manufacturers and
component suppliers of manufactured homes may not cover liabilities arising from
formaldehyde in manufactured  housing, with the result that recoveries from such
manufacturers,  suppliers  or other  persons  may be limited to their  corporate
assets without the benefit of insurance.

Installment Contracts

   Mortgage Loans and Contracts

      The Mortgage Loan and Contracts may also consist of Installment Contracts.
Under an  Installment  Contract  the  seller  (hereinafter  referred  to in this
Section as the "lender")  retains legal title to the property and enters into an
agreement  with the  purchaser  (hereinafter  referred to in this Section as the
"borrower" for the payment of the purchase price,  plus interest,  over the term
of such contract. Only after full performance by the borrower of the contract is
the lender  obligated  to convey title to the real estate to the  purchaser.  As
with mortgage or deed of trust  financing,  during the  effective  period of the
Installment Contract,  the borrower is generally responsible for maintaining the
property in good  condition  and for paying real estate taxes,  assessments  and
hazard insurance premiums associated with the property.

      The method of  enforcing  the rights of the  lender  under an  Installment
Contract  varies on a  state-by-state  basis  depending upon the extent to which
state  courts are willing,  or able  pursuant to state  statute,  to enforce the
contract  strictly  according to the terms.  The terms of Installment  Contracts
generally provide that upon a default by the borrower, the borrower loses his or
her right to occupy the property,  the entire  indebtedness is accelerated,  and
the buyer's equitable interest in the property is forfeited.  The lender in such
a  situation  does not have to  foreclosure  in  order  to  obtain  title to the
property,  although  in some  cases a quiet  title  action  is in  order  if the
borrower  has  filed the  Installment  Contract  in local  land  records  and an
ejectment  action may be  necessary  to  recover  possession.  In a few  states,
particularly  in  cases  of  borrower  default  during  the  early  years  of an
Installment  Contract,  the  courts  will  permit  ejectment  of the buyer and a
forfeiture  of  his  or  her  interest  in the  property.  However,  most  state
legislatures  have  enacted  provisions  by analogy to mortgage  law  protecting
borrowers under Installment Contracts from the harsh consequences of forfeiture.
Under such statute, a judicial or nonjudicial  foreclosure may be required,  the
lender may be required to give notice of default and the borrower may be granted
some grace period during which the contract may be reinstated  upon full payment
of the default  amount and the  borrower may have a  post-foreclosure  statutory
redemption  right. In other states,  courts in equity may permit a borrower with
significant  investment in the property  under an  Installment  Contract for the
sale of real estate to share in the proceeds of sale of the  property  after the
indebtedness is repaid or may otherwise refuse to enforce the forfeiture clause.
Nevertheless,   generally  speaking,   the  lender's  procedures  for  obtaining
possession  and clear title under an  Installment  Contract for the sale of real
estate in a given state are simpler and less  time-consuming and costly than are
the  procedures  for  foreclosing  and  obtaining  clear  title  to a  mortgaged
property.

   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  


                                       80
<PAGE>

reimbursement  of remedial costs  incurred by the state.  In several states such
lien has priority over the lien of an existing  mortgage  against such property.
The value of a  Mortgaged  Property  as  collateral  for a  Mortgage  Loan could
therefore  be  adversely  affected by the  existence  of any such  Environmental
Condition.

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

      A decision  in May 1990 of the  United  States  Court of  Appeals  for the
Eleventh Circuit in United States v. Fleet Factors Corp. very narrowly contained
CERCLA's secured-creditor  exemption. The court held that a lender need not have
involved itself in the day-to-day  operations of the facility or participated in
decisions  relating  to  hazardous  waste to be  liable  under  CERCLA;  rather,
liability could attach to a lender if its involvement with the management of the
facility  is broad  enough to  support  the  inference  that the  lender had the
capacity to influence the  borrower's  treatment of hazardous  waste.  The court
added that a lender's  capacity to influence  such  decisions  could be inferred
from the extent of its  involvement in the facility's  financial  management.  A
subsequent  decision by the United States Court of Appeals for the Ninth Circuit
in In re Bergsoe Metal Corp.,  disagreeing  with the Fleet Factors  court,  held
that a secured  lender had no liability  absent "some actual  management  of the
facility"  on the part of the  lender.  On April 29,  1992,  the  United  States
Environmental Protection Agency (the "EPA") issued a final rule interpreting and
delineating  CERCLA's  secured-creditor  exemption.  The  final  rule  defines a
specific the range of permissible  actions that may be undertaken by a holder of
a contaminated  facility  without  exceeding the bounds of the  secured-creditor
exemption.  Issuance of this rule by the EPA under CERCLA would not  necessarily
affect the  potential  for  liability  in actions by either a state or a private
party under  CERCLA or in actions  under  other  federal or state laws which may
impose   liability  on  "owners  or  operators"  but  do  not   incorporate  the
second-creditor exemption.

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


                                       81
<PAGE>

effect,  for an indeterminate  period of time, on the ability of the Servicer to
collect full  amounts of interest on certain of the Mortgage  Loans or Contracts
in a Trust Fund.  Any  shortfall  in  interest  collections  resulting  from the
application  of the  Relief  Act could  result in losses to the  holders  of the
Certificates  of the  related  Series.  In  addition,  the  Relief  Act  imposes
limitations  which would  impair the ability of the  Servicer to foreclose on an
affected  Mortgage Loan or Contract during the borrower's  period of active duty
status.  Thus,  in the event that such a  Mortgage  Loan or  Contract  goes into
default,  there may be delays and losses  occasioned by the inability to realize
upon the Mortgaged Property or Manufactured Home in a timely fashion.

Type of Mortgaged Property

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

Certain Matters Relating to Insolvency

      The  Unaffiliated  Seller  of the  Mortgage  Loans  or  Contracts  and the
Depositor  intend that the transfer of such  Mortgage  Loans or Contracts to the
Trust  Fund  constitute  a sale  rather  for a pledge of the  Mortgage  Loans or
Contracts  to  secure  indebtedness  of the  seller  of the  Mortgage  Loans  or
Contracts. However, if the Unaffiliated Seller were to become a debtor under the
federal  bankruptcy code or be placed in a conservatorship or receivership under
the  Financial  Institutions  Reform,  Recovery,  and  Enforcement  Act of  1989
("FIRREA"),  as the case  may be,  it is  possible  that a  creditor,  receiver,
conservator or  trustee-in-bankruptcy  of such seller may argue that the sale of
the Mortgage  Loans or Contracts by the  Unaffiliated  Seller is a pledge of the
Mortgage  Loans or Contracts  rather than a sale.  This  position,  if argued or
accepted by a court, could result in a delay in or reduction of distributions to
the related Certificateholders.

      Under FIRREA the FDIC as receiver or conservator of a Servicer  subject to
its  jurisdiction  may enforce a contract  notwithstanding  any provision of the
contract  providing for  termination  thereof by reason of the insolvency of, or
appointment  of a receiver  or  conservator  for,  the  Servicer.  Consequently,
provisions  in a  Pooling  and  Servicing  Agreement  providing  for an Event of
Default upon certain events of insolvency,  receivership or  conservatorship  of
the Servicer may not be enforceable  against the FDIC as receiver or conservator
to the  extent  that  the  exercise  of such  rights  is based  solely  upon the
insolvency of or appointment of a receiver or conservator  for the Servicer.  In
addition,  the FDIC may transfer the assets and liabilities of an institution in
receivership or conservatorship to another institution.

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 


                                       82
<PAGE>

consequences  thereof  caused by or on behalf  of a junior  lienor  may stay the
senior  lender from taking  action to foreclose  out such junior lien. In a case
under the  Bankruptcy  Code, the lender is precluded  from  foreclosing  without
authorization  from the  bankruptcy  court.  In  addition,  a court with federal
bankruptcy  jurisdiction  may permit a debtor  through  his or her Chapter 11 or
Chapter  13  rehabilitative  plan to cure a  monetary  default  in  respect of a
mortgage loan on the debtor's  residence by paying arrearage within a reasonable
time period and  reinstating  the original  mortgage loan payment  schedule even
though  the  lender   accelerated  the  mortgage  loan  and  final  judgment  of
foreclosure  had been entered in state court  (provided no sale of the residence
had yet occurred) prior to the filing of the debtor's petition. Some courts with
federal  bankruptcy  jurisdiction  have approved plans,  based on the particular
facts of the  reorganization  case,  that effected the curing of a mortgage loan
default by paying arrearages over a number of years.

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

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

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

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

      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


                                       83
<PAGE>

the  parties'  intent,  if a  bankruptcy  court  determines  that the  mortgaged
property has been sold for less than fair consideration  while the mortgagor was
insolvent  and  within  one  year  (or  within  any  longer  state  statutes  of
limitations  if  the  trustee  in  bankruptcy  elects  to  proceed  under  state
fraudulent conveyance law) of the filing of bankruptcy.

                     CERTAIN FEDERAL INCOME TAX CONSEQUENCES

General

      The following is a general discussion of the material  anticipated federal
income tax consequences to investors of the purchase,  ownership and disposition
of  the  Securities   offered  hereby.   The  discussion  is  based  upon  laws,
regulations,  rulings and decisions  now in effect,  all of which are subject to
change.  The  discussion  below does not  purport to deal with all  federal  tax
consequences  applicable to all  categories  of investors,  some of which may be
subject to special  rules.  Investors  should  consult their own tax advisors in
determining the federal,  state, local and any other tax consequences to them of
the purchase,  ownership and disposition of the Securities. For purposes of this
discussion, references to a "Securityholder" or a "Holder" are to the beneficial
owner of a Security.

      The following  discussion addresses securities of three general types: (i)
securities ("Grantor Trust Securities") representing interests in a Trust Estate
(a "Grantor  Trust Estate") which the Sponsor will covenant not to elect to have
treated as a real estate mortgage investment conduit ("REMIC");  (ii) securities
("REMIC  Securities")  representing  interests in a Trust  Estate,  or a portion
thereof,  which the Sponsor  will  covenant to elect to have  treated as a REMIC
under  sections  860A  through 860G of the  Internal  Revenue  Code of 1986,  as
amended (the "Code"); and (iii) securities ("Debt Securities") that are intended
to be treated for federal  income tax  purposes as  indebtedness  secured by the
underlying Mortgage Loans. This Prospectus does not address the tax treatment of
partnership  interests or interests  in a FASIT.  Such a discussion  will be set
forth in the related  Prospectus  Supplement  for any Trust  issuing  Securities
characterized  as partnership  interests or interests in a FASIT. The Prospectus
Supplement for each series of Securities will indicate  whether a REMIC or FASIT
election  (or  elections)  will be made for the related  Trust  Estate and, if a
REMIC or FASIT election is to be made, will identify all "regular interests" and
"residual  interests"  in the  REMIC  or all  "regular  interests,"  "high-yield
interests" or "ownership interest" in the FASIT.  Pursuant to the Small Business
Job Protection Act of 1996, enacted on August 20, 1996 (the "1996 Act"), a FASIT
election can be made on or after September 1, 1997.

Grantor Trust Securities

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

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

   Special Tax Attributes

      Unless otherwise disclosed in a related Prospectus Supplement, special tax
counsel to the Sponsor, will deliver its opinion to the Sponsor that (a) Grantor
Trust Fractional  Interest Securities will 


                                       84
<PAGE>

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

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

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

   Sales of Grantor Trust Securities

      Any gain or loss recognized on the sale of a Grantor Trust Security (equal
to the difference between the amount realized on the sale and the adjusted basis
of such Grantor  Trust  Security)  will be capital  gain or loss,  except to the
extent of accrued and  unrecognized  market  discount,  which will be treated as
ordinary  income,  and in the case of banks  and  other  financial  institutions
except as provided  under section  582(c) of the Code.  The adjusted  basis of a
Grantor Trust  Security will generally  equal its cost,  increased by any income
reported by the seller  (including  original issue discount and market  discount


                                       85
<PAGE>

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

REMIC Securities

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

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

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

Special Tax Attributes

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


                                       86
<PAGE>

582(c)(1) of the Code. REMIC Regular Securities will also be qualified mortgages
with respect to other REMICs.

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

   Taxation of Holders of REMIC Regular Securities

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

   Taxation of Holders of REMIC Residual Securities

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

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

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

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


                                       87
<PAGE>

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.

      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


                                       88
<PAGE>

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.

   Taxes on a REMIC Trust

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

      Contributions  to a REMIC after the Startup Day. The Code imposes a tax on
a REMIC  equal to 100% of the  value of any  property  contributed  to the REMIC
after the "startup day" (generally the same as the Settlement Date).  Exceptions
are provided for cash contributions to a REMIC (i) during the three month period
beginning on the startup day, (ii) made to a qualified  reserve fund by a Holder
of a  


                                       89
<PAGE>

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."

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

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


                                       90
<PAGE>

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

      Under  the  REMIC  Regulations,  a  transfer  of a  "noneconomic  residual
interest" to a U.S.  Person (as defined below in  "--Foreign  Investors--Grantor
Trust  Securities and REMIC Regular  Securities")  will be  disregarded  for 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  


                                       91
<PAGE>

regulations and, with respect to Holders of REMIC Residual Securities in a REMIC
Trust, information necessary to compute the daily portions of the taxable income
(or net loss) of such REMIC  Trust for each day during  such year.  The  Trustee
will also act as the tax  matters  partner for each REMIC  Trust,  either in its
capacity as a Holder of a REMIC  Residual  Security or in a fiduciary  capacity.
Each  Holder  of a REMIC  Residual  Security,  by the  acceptance  of its  REMIC
Residual  Security,  agrees that the Trustee  will act as its  fiduciary  in the
performance of any duties required of it in the event that it is the tax matters
partner.

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

   Termination

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

Debt Securities

   General

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

   Special Tax Attributes

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

   Sale or Exchange

      If a Holder of a Debt  Security  sells or  exchanges  such  Security,  the
Holder will recognize gain or loss equal to the difference,  if any, between the
amount  received and the Holder's  adjusted basis in the Security.  The adjusted
basis in the Security  generally  will equal its initial cost,  increased by any
original issue discount or market discount  previously  included in the seller's
gross income with respect to the Security and reduced by the payments previously
received on the Security,  other than payments of qualified stated interest, and
by any amortized premium.


                                       92
<PAGE>

      In  general  (except  as  described  in  "--Discount  and  Premium--Market
Discount," below), except for certain financial  institutions subject to section
582(c) of the Code,  any gain or loss on the sale or exchange of a Debt Security
recognized  by an investor who holds the Security as a capital asset (within the
meaning of section  1221 of the Code),  will be capital gain or loss and will be
long-term or short-term depending on whether the Security has been held for more
than one year.

Discount and Premium

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

   Original Issue Discount

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

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

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


                                       93
<PAGE>

      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.

      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).


                                       94
<PAGE>

   Market Discount

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

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

   Securities Purchased at a Premium

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

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


                                       95
<PAGE>

information to Holders of such Securities in accordance with the rules described
in the preceding paragraph.

   Special Election

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

Backup Withholding

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

Foreign Investors

   Grantor Trust, REMIC Regular and Debt Securities

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

      For this purpose,  "United  States  person" means a person who or which is
for United  States  federal  income tax  purposes a citizen or  resident  of the
United States,  a corporation,  partnership or other entity created or organized
in or under the laws of the United States or any political  subdivision thereof,
or an estate or trust that is  subject  to United  States  federal  income  tax,
regardless of the source of its income.  Proposed  Treasury  regulations,  which
would be effective  for  payments  made after  December 31, 1997,  if adopted in
their current form,  would provide  alternative  certification  requirements and
means for  claiming  the  exemption  from federal  income and  withholding  tax.
Investors  who are  Non-U.S.  Persons  should  consult  their  own tax  advisors
regarding the specific tax consequences to them of owning a Grantor Trust, REMIC
Regular or Debt Security.

   REMIC Residual Securities

      Amounts distributed to a Holder of a REMIC Residual Security that is a not
a U.S. Person generally will be treated as interest for purposes of applying the
30% (or lower treaty  rate)  withholding  tax on income that is not  effectively
connected with a U.S. trade or business.  Temporary Treasury Regulations clarify
that amounts not constituting  excess inclusions that are distributed on a REMIC
Residual Security to a Holder that is not a U.S. Person generally will be exempt
from U.S.  federal income and withholding tax, subject to the same conditions as
described above, but only to the extent that 


                                       96
<PAGE>

the  obligations  directly  underlying  the REMIC  Trust  that  issued the REMIC
Residual  Security (e.g.,  Mortgage Loans or regular interests in another REMIC)
were issued  after July 18,  1984.  In no case will any portion of REMIC  income
that  constitutes  an excess  inclusion  be entitled to any  exemption  from the
withholding  tax  or  a  reduced  treaty  rate  for  withholding.  See  "--REMIC
Securities--Taxation   of   Holders   of   REMIC   Residual   Securities--Excess
Inclusions."

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

                              ERISA CONSIDERATIONS

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

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

Certain Requirements Under ERISA

   General

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

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


                                       97
<PAGE>

(b) has  authority or  responsibility  to give,  or regularly  gives  investment
advice with  respect to such assets for a fee and  pursuant to an  agreement  or
understanding  that such  advice  will serve as a primary  basis for  investment
decisions  with respect to such assets and that such advice will be based on the
particular investment needs of the Plan.

   Delegation of Fiduciary Duty

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

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

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

Administrative Exemptions

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

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

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

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

            (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


                                       98
<PAGE>

      unamortized  principal  balance  of the assets in the Trust  Fund,  or any
      affiliate of such parties (the "Restricted Group"); and

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

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

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

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

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

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

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

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


                                       99
<PAGE>

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

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

Exempt Plans

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

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.


                                      100
<PAGE>

                                LEGAL INVESTMENT

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

      SMMEA also amended the legal investment  authority of federally  chartered
depository  institutions as follows:  federal savings and loan  associations and
federal  savings  banks may  invest in,  sell or  otherwise  deal with  mortgage
related  securities  without  limitation  as to the  percentage  of their assets
represented  thereby,  federal  credit  unions  may invest in  mortgage  related
securities,  and national  banks may purchase  mortgage  related  securities for
their own account  without  regard to the  limitations  generally  applicable to
investment  securities set forth in 12 U.S.C. ss. 24 (Seventh),  subject in each
case to such  regulations as the  applicable  federal  regulatory  authority may
prescribe.  In this  connection,  federal  credit unions should review  National
Credit  Union  Administration  (the "NCUA")  Letter to Credit  Unions No. 96, as
modified by Letter No. 108, which  includes  guidelines to assist federal credit
unions in making investment decisions for mortgage related securities.  The NCUA
has adopted rules,  effective  December 2, 1991,  which prohibit  federal credit
unions  from  investing  in  certain  mortgage  related  securities   (including
securities  such as certain  series,  Classes or  Subclasses  of  Certificates),
except under limited circumstances.

      All depository institutions  considering an investment in the Certificates
should review the "Supervisory Policy Statement on Securities  Activities" dated
January 28, 1992 (the "Policy Statement") of the Federal Financial  Institutions
Examination Council.  The Policy Statement,  which has been adopted by the Board
of  Governors  of the Federal  Reserve  System,  the Federal  Deposit  Insurance
Corporation,   the  Comptroller  of  the  Currency  and  the  Office  of  Thrift
Supervision,  effective  February  10,  1992,  and by  the  NCUA  (with  certain
modifications),  effective June 26, 1992, prohibits depository institutions from
investing in certain "high-risk" mortgage securities  (including securities such
as certain series, Classes or Subclasses of Certificates),  except under limited
circumstances,  and  sets  forth  certain  investment  practices  deemed  to  be
unsuitable for regulated institutions.

      Institutions  whose  investment  activities  are subject to  regulation by
federal or state  authorities  should  review  rules,  policies  and  guidelines
adopted  from  time  to  time  by  such   authorities   before   purchasing  any
Certificates,  as certain series, Classes or Subclasses may be deemed unsuitable
investments,  or may  otherwise  be  restricted,  under such rules,  policies or
guidelines (in certain instances irrespective of SMMEA).

      The  foregoing  does not take  into  consideration  the  applicability  of
statutes,  rules,  regulations,   orders,  guidelines  or  agreements  generally
governing investments made by a particular investor,  including, but not limited
to, "prudent investor" provisions, percentage-of-assets limits, provisions which
may   restrict   or   prohibit   investment   in   securities   which   are  not
"interest-bearing"  or  "income-paying"  and,  with  regard to any  Certificates
issued in book-entry form,  provisions which may restrict or prohibit investment
in securities which are issued in book-entry form.


                                      101
<PAGE>

      Other classes of Certificates offered pursuant to this Prospectus will not
constitute  "mortgage  related  securities"  under SMMEA  because  they will not
represent  beneficial  ownership  interests in qualifying  mortgage  loans under
SMMEA.  The appropriate  characterization  of those  Certificates  under various
legal  investment  restrictions,  and thus the ability of  investors  subject to
these  restrictions to purchase the Certificates,  may be subject to significant
interpretive uncertainties.  All investors whose investment authority is subject
to legal  restrictions  should  consult  their own legal  advisors to  determine
whether,  and to what extent, the Certificates will constitute legal investments
for them.

      No  representation  is  made  as to  the  proper  characterization  of the
Certificates for legal investment or financial institution  regulatory purposes,
or as to the ability of  particular  investors  to purchase  Certificates  under
applicable legal investment restrictions.  The uncertainties described above may
(and any  unfavorable  future  determinations  concerning  legal  investment  or
financial institution  regulatory  characteristics of the Certificates adversely
affect the liquidity of the non-SMMEA Certificates.

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

                              PLAN OF DISTRIBUTION

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

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


                                      102
<PAGE>

      If  specified  in  the  Prospectus  Supplement  relating  to a  Series  of
Certificates,  the  Depositor,  any  affiliate  thereof  or any other  person or
persons  specified  therein may  purchase  some or all of one or more Classes of
Certificates  of such Series from the  underwriter or underwriters or such other
person or persons  specified in such Prospectus  Supplement.  Such purchaser may
thereafter from time to time offer and sell, pursuant to this Prospectus and the
related  Prospectus  Supplement,  some or all of such Certificates so purchased,
directly,  through one or more  underwriters to be designated at the time of the
offering of such Certificates,  through dealers acting as agent and/or principal
as in  such  other  manner  as  may  be  specified  in  the  related  Prospectus
Supplement.  Such  offering may be  restricted  in the manner  specified in such
Prospectus  Supplement.  Such  transactions  may be  effected  at market  prices
prevailing  at the time of sale, at  negotiated  prices or at fixed prices.  Any
underwriters  and dealers  participating  in such  purchaser's  offering of such
Certificates may receive  compensation in the form of underwriting  discounts or
commissions  from such purchaser and such dealers may receive  commissions  from
the investors purchasing such Certificates for whom they may act as agent (which
discounts  or  commissions  will not exceed  those  customary  in those types of
transactions involved). Any dealer that participates in the distribution of such
Certificates  may be deemed to be an  "underwriter"  within  the  meaning of the
Securities  Act of 1933,  and any  commissions  and  discounts  received by such
dealer and any profit on the resale of such Certificates by such dealer might be
deemed to be underwriting  discounts and commissions under the Securities Act of
1933.

                                  LEGAL MATTERS

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

                                     RATING

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

                             ADDITIONAL INFORMATION

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

      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.


                                      103
<PAGE>

                        INDEX OF SIGNIFICANT DEFINITIONS

Term                                                                        Page

1996 Act......................................................................84
Act...........................................................................74
Additional Balance............................................................20
Advance.......................................................................59
Advance Reserve...............................................................45
Advances......................................................................10
APR...........................................................................21
ARM Buy-Outs..................................................................21
Balloon Loan..................................................................19
Balloon Period................................................................19
Basic Monthly Amount..........................................................20
Basic Senior Class Distribution...............................................36
Buy-Down Account..............................................................19
Buy-Down Loans................................................................19
CERCLA........................................................................81
Certificate Account...........................................................56
Certificate Account Depository................................................56
Certificateholders.............................................................1
Class..........................................................................1
Closing Date..................................................................32
Code......................................................................11, 84
Commission.....................................................................3
Compound Interest Certificates................................................32
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
Debt Securities...........................................................11, 84
Deferred Interest.....................................................13, 19, 22
Definitive Certificate........................................................30
Deleted Loan..................................................................28
Depositor...............................................................1, 4, 53
Determination Date............................................................33
Direct or Indirect Participants...............................................16
Disqualified Organization.....................................................30
DTC...........................................................................31
Due Date..................................................................18, 22
Due Period....................................................................42
Eligible Investments..........................................................45
Environmental Condition.......................................................80
EPA...........................................................................81
ERISA.....................................................................11, 97
FASIT..........................................................................2
FASIT High-Yield Securities................................................2, 11


                                       i
<PAGE>

FASIT Ownership Interest.......................................................2
FASIT Regular Securities...................................................2, 11
FDIC..........................................................................56
FHLBB.........................................................................74
FIRREA........................................................................82
Fixed Retained Yield..........................................................17
Forward Purchase Agreement.................................................8, 32
Funding Period................................................................32
Gain From Acquired Property...................................................35
GEM Loans.....................................................................20
GPM Fund......................................................................21
GPM Mortgage Loans............................................................21
Grantor Trust Estate..........................................................84
Grantor Trust Securities..................................................11, 84
Home Equity Lines.............................................................20
Indemnification Payments......................................................35
Individual Exemption..........................................................98
Initial Deposit...............................................................44
Insurance Proceeds............................................................57
Interest Accrual Period.......................................................51
Interest Rate..................................................................1
IRS...........................................................................86
Liquidated Contract...........................................................35
Liquidated Mortgage Loan..................................................14, 35
Liquidation Proceeds......................................................14, 57
Loan Agreement................................................................20
Loan Sale Agreement...........................................................25
Loan-to-Value Ratio.......................................................18, 22
Mortgage Loans.............................................................1, 24
Mortgage Notes................................................................17
Mortgage Pool.................................................................17
Mortgage Rate..................................................................7
Mortgaged Properties..........................................................19
Mortgages.....................................................................17
Mortgagor.....................................................................13
Multi-Class Certificates.......................................................1
National Credit Rating Agencies...............................................98
NCUA.........................................................................101
Net Insurance Proceeds........................................................57
Net Liquidation Proceeds......................................................57
Notional Amount................................................................1
OTS...........................................................................74
Partnership Interests.........................................................11
Pass-Through Rate..............................................................7
Paying Agent..................................................................59
Payment Deficiencies..........................................................44
Percentage Certificates.......................................................31
Plans.........................................................................97
Policy Statement.............................................................101
Pool...........................................................................1
Pool Distribution Amount......................................................33
Pool Value Group..............................................................40
Pool Value....................................................................40
Pre-Funding Account........................................................8, 32
Premium Security..............................................................95
Prepayment Assumption.........................................................93


                                       ii
<PAGE>

Prepayment Interest Shortfall.................................................60
PTE 83-1......................................................................99
Purchase Obligation...........................................................12
Purchase Price................................................................26
Rating Agency.................................................................11
Record Date....................................................................7
Registration Statement.........................................................3
Regular Certificates.......................................................2, 30
Relief Act................................................................16, 81
REMIC......................................................................2, 84
REMIC Regular Securities......................................................11
REMIC Regular Security........................................................86
REMIC Regulations.............................................................86
REMIC Residual Securities.....................................................11
REMIC Residual Security.......................................................86
REMIC Securities..............................................................84
Repurchase Proceeds...........................................................33
Residual Certificates......................................................2, 30
Restricted Group..............................................................99
Scheduled Principal...........................................................34
Securities Act.................................................................3
Senior Certificates........................................................2, 30
Senior Class Distributable Amount.............................................34
Senior Class Principal Portion................................................34
Senior Class Pro Rata Share...................................................36
Senior Class Shortfall........................................................36
Senior Class Shortfall Accruals...............................................37
Series.........................................................................1
Servicer.......................................................................1
Servicing Account.............................................................62
Settlement Date...............................................................87
Shifting Interest Certificates.................................................2
Shifting Interest Certificates................................................32
SMMEA....................................................................10, 101
Special Distributions.........................................................43
Special Hazard Contract.......................................................47
Special Hazard Mortgage Loan..................................................47
Standard Certificates..........................................................1
Standard Hazard Insurance Policy..............................................23
Stated Amount..................................................................1
Stripped Certificates..........................................................1
Subclass.......................................................................1
Subordinated Amount............................................................9
Subordinated Certificates..................................................2, 30
Subordinated Class Distributable Amount.......................................34
Subordinated Class Principal Portion..........................................35
Subordinated Class Pro Rata Share.............................................36
Subordination Reserve Fund.....................................................9
Sub-Servicer...............................................................4, 56
Sub-Servicing Account.........................................................57
Substitute Loan...............................................................28
The Pooling and Servicing Agreement...................................35, 36, 38
The Trust Funds...........................................................35, 38
Title V...................................................................75, 79
Trust Fund.....................................................................1
UCC.......................................................................71, 76


                                      iii
<PAGE>

Unaffiliated Sellers...........................................................4
Underwriting Guidelines.......................................................25
Unpaid Interest Shortfall.....................................................37
Voting Interests..............................................................67
Window Period.................................................................74
Window Period Loans...........................................................74
Window Period States..........................................................74


                                       iv

<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 Underwriters.  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
                                                                            Page
                                                                            ----
                              PROSPECTUS SUPPLEMENT

AVAILABLE INFORMATION......................................................  S-i
REPORTS TO OWNERS..........................................................  S-i
SUMMARY....................................................................  S-1
RISK FACTORS............................................................... S-20
THE MORTGAGE LOAN POOL..................................................... S-27
THE UNAFFILIATED SELLER.................................................... S-47
THE SERVICER............................................................... S-48
USE OF PROCEEDS............................................................ S-52
PREPAYMENT AND YIELD CONSIDERATIONS........................................ S-52
ADDITIONAL INFORMATION..................................................... S-58
DESCRIPTION OF THE OFFERED CERTIFICATES.................................... S-59
THE POOLING AND SERVICING AGREEMENT........................................ S-77
CERTAIN FEDERAL INCOME TAX CONSEQUENCES.................................... S-87
ERISA CONSIDERATIONS....................................................... S-87
RATINGS.................................................................... S-88
LEGAL INVESTMENT CONSIDERATIONS............................................ S-89
UNDERWRITING............................................................... S-89
CERTAIN LEGAL MATTERS...................................................... S-90
GLOBAL CLEARANCE, SETTLEMENT                                    
   AND TAX DOCUMENTATION PROCEDURES..................................... Annex 1
                                                

                                   PROSPECTUS

Reports....................................................................    3
Available Information......................................................    3
Incorporation of Certain Information by Reference..........................    3
Summary of Prospectus......................................................    4
Risk Factors...............................................................   12
The Trust Funds............................................................   17
Description of the Certificates............................................   29
Credit Support.............................................................   43
Prepayment and Yield Considerations........................................   49
Use of Proceeds............................................................   53
The Depositor..............................................................   53
Underwriting Guidelines....................................................   54
Servicing of the Mortgage Loans and Contracts..............................   55
The Pooling and Servicing Agreement........................................   66
Certain Legal Aspects of the Mortgage                                    
  Loans and Contacts.......................................................   69
Certain Federal Income Tax Consequences....................................   84
ERISA Considerations.......................................................   91
Legal Investment...........................................................  101
Plan of Distribution.......................................................  102
Legal Matters..............................................................  103
Rating.....................................................................  103
Additional Information.....................................................  103
Index of Significant Definitions...........................................  104

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

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

                                  $175,951,000


                         Wilshire Servicing Corporation
                                    Servicer


                              Prudential Securities
                          Secured Financing Corporation
                                    Depositor


                                  Mortgage Loan
                            Pass-Through Certificates
                                  Series 1998-3


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


                       Prudential Securities Incorporated

                           First Union Capital Markets




                               September 25, 1998

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



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